Datasets:

treyh23

/

chronos

like 0

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2003, "industry": "Advertising", "location": "Port Ginahaven", "name": "Boyle, Taylor and Rivera", "num_employees": 96, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.boyle,taylorandrivera.com" }

[ { "advertising_kpis": [ { "average_project_size": 93275, "billable_hours_per_employee": 94, "client_concentration": 0.4, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 45510116, "net_revenue": 41288298, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 430086 }, { "average_project_size": 97265, "billable_hours_per_employee": 96, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 45613869, "net_revenue": 40589083, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 422803 }, { "average_project_size": 100735, "billable_hours_per_employee": 93, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 44642956, "net_revenue": 39901710, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 415643 }, { "average_project_size": 136237, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 48078067, "net_revenue": 39225978, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 408604 } ], "balance_sheet": [ { "assets": 60582118, "current_assets": 29925884, "current_liabilities": 11760427, "equity": 40758427, "fixed_assets": 30656234, "liabilities": 27688304, "long_term_liabilities": 15927877, "quarter": 1 }, { "assets": 62251163, "current_assets": 26948972, "current_liabilities": 16824972, "equity": 41151069, "fixed_assets": 35302191, "liabilities": 28409257, "long_term_liabilities": 11584285, "quarter": 2 }, { "assets": 63966190, "current_assets": 23219093, "current_liabilities": 16506221, "equity": 42221722, "fixed_assets": 40747097, "liabilities": 29148982, "long_term_liabilities": 12642761, "quarter": 3 }, { "assets": 65728466, "current_assets": 30774097, "current_liabilities": 16710170, "equity": 42687599, "fixed_assets": 34954369, "liabilities": 29907969, "long_term_liabilities": 13197799, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85840, "financing_cash_flow": -20186, "investing_cash_flow": -221338, "net_cash_flow": 9719219, "operating_cash_flow": 9958978, "quarter": 1 }, { "change_in_working_capital": -44885, "financing_cash_flow": -183730, "investing_cash_flow": -186020, "net_cash_flow": 9224946, "operating_cash_flow": 9897873, "quarter": 2 }, { "change_in_working_capital": -71192, "financing_cash_flow": 120785, "investing_cash_flow": -167394, "net_cash_flow": 10024009, "operating_cash_flow": 9966752, "quarter": 3 }, { "change_in_working_capital": -41652, "financing_cash_flow": 110255, "investing_cash_flow": -292723, "net_cash_flow": 8421848, "operating_cash_flow": 8820248, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6815261559524874, "current_ratio": 2.5446256330658743, "debt_to_equity_ratio": 0.6793270996449396, "profit_margin": 0.19048043588524768, "quarter": 1, "return_on_assets": 0.1298173992530271, "return_on_equity": 0.19295673505751337 }, { "asset_turnover_ratio": 0.652021280309253, "current_ratio": 1.6017246269414296, "debt_to_equity_ratio": 0.6903649817699754, "profit_margin": 0.18007706653535385, "quarter": 2, "return_on_assets": 0.11741407947671596, "return_on_equity": 0.1776178159551578 }, { "asset_turnover_ratio": 0.6237937572958464, "current_ratio": 1.4066873938014037, "debt_to_equity_ratio": 0.6903788054878481, "profit_margin": 0.18556883902970575, "quarter": 3, "return_on_assets": 0.11575668333536826, "return_on_equity": 0.1753721461194785 }, { "asset_turnover_ratio": 0.5967882773956721, "current_ratio": 1.8416387744708762, "debt_to_equity_ratio": 0.7006242960631259, "profit_margin": 0.17506515707524234, "quarter": 4, "return_on_assets": 0.10447683352293662, "return_on_equity": 0.1608687806498557 } ], "income_statement": [ { "depreciation": 2094365, "expenses": 31249739, "income_tax": 2173946, "marketing_expense": 6031014, "net_income": 10038559, "net_profit": 7864613, "operational_expense": 17978734, "product_revenue": 13771999, "quarter": 1, "rd_expense": 4574681, "revenue": 41288298, "salaries_expense": 13730291, "service_revenue": 27516299 }, { "depreciation": 2588710, "expenses": 30934633, "income_tax": 2345287, "marketing_expense": 4049590, "net_income": 9654450, "net_profit": 7309163, "operational_expense": 19024065, "product_revenue": 15010965, "quarter": 2, "rd_expense": 3291670, "revenue": 40589083, "salaries_expense": 13481819, "service_revenue": 25578118 }, { "depreciation": 2562238, "expenses": 30622704, "income_tax": 1874492, "marketing_expense": 5707476, "net_income": 9279006, "net_profit": 7404514, "operational_expense": 19435074, "product_revenue": 14062403, "quarter": 3, "rd_expense": 3991391, "revenue": 39901710, "salaries_expense": 14326262, "service_revenue": 25839307 }, { "depreciation": 1953146, "expenses": 30313921, "income_tax": 2044955, "marketing_expense": 5752472, "net_income": 8912057, "net_profit": 6867102, "operational_expense": 17945329, "product_revenue": 13260970, "quarter": 4, "rd_expense": 4498129, "revenue": 39225978, "salaries_expense": 10557322, "service_revenue": 25965008 } ], "market_conditions": { "gdp_growth": [ 0.02376781384751528, 0.03214803357688296, 0.030880341596849332, 0.02207033750884476 ], "inflation_rate": [ 0.015111520384917105, 0.019940335253298226, 0.01827736869014904, 0.022336130688016646 ], "interest_rate": [ 0.023382075419168934, 0.02490333210891311, 0.02071151506286067, 0.018715212049354144 ], "year": 2003 }, "random_event": { "description": "Boyle, Taylor and Rivera Senior Leadership Change in 2003", "impact": -0.04, "type": "Senior Leadership Change" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 57588, "billable_hours_per_employee": 141, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 80636383, "net_revenue": 65198832, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 679154 }, { "average_project_size": 154144, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 81294976, "net_revenue": 64279836, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 669582 }, { "average_project_size": 192633, "billable_hours_per_employee": 100, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 81018591, "net_revenue": 63373793, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 660144 }, { "average_project_size": 98401, "billable_hours_per_employee": 114, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 74175325, "net_revenue": 62480522, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 650839 } ], "balance_sheet": [ { "assets": 66935426, "current_assets": 27717617, "current_liabilities": 20283047, "equity": 46663523, "fixed_assets": 39217809, "liabilities": 34438231, "long_term_liabilities": 14155184, "quarter": 1 }, { "assets": 69186138, "current_assets": 21297767, "current_liabilities": 15526719, "equity": 48874324, "fixed_assets": 47888371, "liabilities": 35393296, "long_term_liabilities": 19866577, "quarter": 2 }, { "assets": 71512530, "current_assets": 23527406, "current_liabilities": 15771145, "equity": 49485027, "fixed_assets": 47985124, "liabilities": 36374848, "long_term_liabilities": 20603703, "quarter": 3 }, { "assets": 73917148, "current_assets": 36106816, "current_liabilities": 21833430, "equity": 51346121, "fixed_assets": 37810332, "liabilities": 37383621, "long_term_liabilities": 15550191, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36153, "financing_cash_flow": -6024, "investing_cash_flow": -416178, "net_cash_flow": 16270659, "operating_cash_flow": 16674721, "quarter": 1 }, { "change_in_working_capital": 83664, "financing_cash_flow": -143808, "investing_cash_flow": -315849, "net_cash_flow": 18017783, "operating_cash_flow": 18057535, "quarter": 2 }, { "change_in_working_capital": -57971, "financing_cash_flow": 114075, "investing_cash_flow": -189065, "net_cash_flow": 16536174, "operating_cash_flow": 16736084, "quarter": 3 }, { "change_in_working_capital": 13261, "financing_cash_flow": -110345, "investing_cash_flow": -478099, "net_cash_flow": 17200941, "operating_cash_flow": 17629575, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9740556816654905, "current_ratio": 1.3665410823137174, "debt_to_equity_ratio": 0.7380118084954709, "profit_margin": 0.21727886168267554, "quarter": 1, "return_on_assets": 0.21164170972782037, "return_on_equity": 0.3035846221897991 }, { "asset_turnover_ratio": 0.9290854766311714, "current_ratio": 1.3716849644796174, "debt_to_equity_ratio": 0.7241695250864237, "profit_margin": 0.23462228497284904, "quarter": 2, "return_on_assets": 0.21798415746229396, "return_on_equity": 0.3085767897270559 }, { "asset_turnover_ratio": 0.8861914548401518, "current_ratio": 1.491800753845076, "debt_to_equity_ratio": 0.7350677610017269, "profit_margin": 0.22639239851084816, "quarter": 3, "return_on_assets": 0.20062700900107994, "return_on_equity": 0.2899330538912306 }, { "asset_turnover_ratio": 0.8452777696455497, "current_ratio": 1.6537399758077407, "debt_to_equity_ratio": 0.7280709870955977, "profit_margin": 0.2370753880705414, "quarter": 4, "return_on_assets": 0.20039455526612038, "return_on_equity": 0.288485161323092 } ], "income_statement": [ { "depreciation": 2508393, "expenses": 45291103, "income_tax": 5741401, "marketing_expense": 6523415, "net_income": 19907729, "net_profit": 14166328, "operational_expense": 24689494, "product_revenue": 15267789, "quarter": 1, "rd_expense": 6668362, "revenue": 65198832, "salaries_expense": 20281632, "service_revenue": 49931043 }, { "depreciation": 2976053, "expenses": 44804524, "income_tax": 4393830, "marketing_expense": 8419899, "net_income": 19475312, "net_profit": 15081482, "operational_expense": 23868803, "product_revenue": 17888353, "quarter": 2, "rd_expense": 5848542, "revenue": 64279836, "salaries_expense": 15010409, "service_revenue": 46391483 }, { "depreciation": 2388739, "expenses": 44323174, "income_tax": 4703274, "marketing_expense": 5941954, "net_income": 19050619, "net_profit": 14347345, "operational_expense": 24739738, "product_revenue": 13311608, "quarter": 3, "rd_expense": 4720861, "revenue": 63373793, "salaries_expense": 19111041, "service_revenue": 50062185 }, { "depreciation": 2816981, "expenses": 43846994, "income_tax": 3820934, "marketing_expense": 6276570, "net_income": 18633528, "net_profit": 14812594, "operational_expense": 27990462, "product_revenue": 21074224, "quarter": 4, "rd_expense": 8386449, "revenue": 62480522, "salaries_expense": 14592172, "service_revenue": 41406298 } ], "market_conditions": { "gdp_growth": [ 0.014591756781869218, 0.014956791554752557, 0.007700739721570094, 0.015329021126084143 ], "inflation_rate": [ 0.006980985310148817, 0.012544569182746157, 0.010362476474435122, 0.008141019890169139 ], "interest_rate": [ 0.01992779829758452, 0.017801330295383132, 0.025990962200133395, 0.02287900326857176 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 63884, "billable_hours_per_employee": 82, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 80161254, "net_revenue": 69423166, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 723158 }, { "average_project_size": 150534, "billable_hours_per_employee": 113, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 81713422, "net_revenue": 69820311, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 727295 }, { "average_project_size": 162525, "billable_hours_per_employee": 150, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 84391147, "net_revenue": 70219729, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 731456 }, { "average_project_size": 184305, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 89467571, "net_revenue": 70621431, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 735640 } ], "balance_sheet": [ { "assets": 91642584, "current_assets": 28460620, "current_liabilities": 20447980, "equity": 68372287, "fixed_assets": 63181964, "liabilities": 39865944, "long_term_liabilities": 19417964, "quarter": 1 }, { "assets": 94821209, "current_assets": 28662087, "current_liabilities": 20458613, "equity": 70447759, "fixed_assets": 66159122, "liabilities": 40686552, "long_term_liabilities": 20227939, "quarter": 2 }, { "assets": 98110084, "current_assets": 31363781, "current_liabilities": 20962132, "equity": 72293800, "fixed_assets": 66746303, "liabilities": 41524052, "long_term_liabilities": 20561920, "quarter": 3 }, { "assets": 101513035, "current_assets": 40555452, "current_liabilities": 23455644, "equity": 75084405, "fixed_assets": 60957583, "liabilities": 42378791, "long_term_liabilities": 18923147, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81457, "financing_cash_flow": 93060, "investing_cash_flow": -375907, "net_cash_flow": 19306657, "operating_cash_flow": 19353993, "quarter": 1 }, { "change_in_working_capital": 63977, "financing_cash_flow": 117470, "investing_cash_flow": -499845, "net_cash_flow": 18355172, "operating_cash_flow": 18813384, "quarter": 2 }, { "change_in_working_capital": 5709, "financing_cash_flow": -23646, "investing_cash_flow": -117615, "net_cash_flow": 18405614, "operating_cash_flow": 18875054, "quarter": 3 }, { "change_in_working_capital": 27889, "financing_cash_flow": -85319, "investing_cash_flow": -448731, "net_cash_flow": 20401224, "operating_cash_flow": 20578547, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7575426506960999, "current_ratio": 1.391854843363501, "debt_to_equity_ratio": 0.5830716763942677, "profit_margin": 0.23905056418775256, "quarter": 1, "return_on_assets": 0.18109099804518825, "return_on_equity": 0.24272476069141874 }, { "asset_turnover_ratio": 0.7363364350268936, "current_ratio": 1.4009789910977837, "debt_to_equity_ratio": 0.5775421756141313, "profit_margin": 0.2336440752892092, "quarter": 2, "return_on_assets": 0.17204064546361142, "return_on_equity": 0.23156310763554594 }, { "asset_turnover_ratio": 0.7157238699336961, "current_ratio": 1.496211406358857, "debt_to_equity_ratio": 0.5743791583787268, "profit_margin": 0.22369451183726444, "quarter": 3, "return_on_assets": 0.16010350169509588, "return_on_equity": 0.21727683425134658 }, { "asset_turnover_ratio": 0.6956883024923843, "current_ratio": 1.729027435784752, "debt_to_equity_ratio": 0.564415353627694, "profit_margin": 0.22585440105284754, "quarter": 4, "return_on_assets": 0.1571242648788897, "return_on_equity": 0.21242974489842464 } ], "income_statement": [ { "depreciation": 2758346, "expenses": 48006702, "income_tax": 4820817, "marketing_expense": 7936591, "net_income": 21416464, "net_profit": 16595647, "operational_expense": 24091485, "product_revenue": 22660179, "quarter": 1, "rd_expense": 7993801, "revenue": 69423166, "salaries_expense": 22275003, "service_revenue": 46762987 }, { "depreciation": 2500282, "expenses": 48196385, "income_tax": 5310824, "marketing_expense": 9301686, "net_income": 21623926, "net_profit": 16313102, "operational_expense": 26093680, "product_revenue": 23381494, "quarter": 2, "rd_expense": 7513236, "revenue": 69820311, "salaries_expense": 19232565, "service_revenue": 46438817 }, { "depreciation": 3167286, "expenses": 48386817, "income_tax": 6125144, "marketing_expense": 8746392, "net_income": 21832912, "net_profit": 15707768, "operational_expense": 29533755, "product_revenue": 25248313, "quarter": 3, "rd_expense": 8196295, "revenue": 70219729, "salaries_expense": 18367476, "service_revenue": 44971416 }, { "depreciation": 4628386, "expenses": 48578003, "income_tax": 6093267, "marketing_expense": 5327634, "net_income": 22043428, "net_profit": 15950161, "operational_expense": 29663349, "product_revenue": 17211226, "quarter": 4, "rd_expense": 9551506, "revenue": 70621431, "salaries_expense": 18286397, "service_revenue": 53410205 } ], "market_conditions": { "gdp_growth": [ 0.03483119353212926, 0.026051227509449354, 0.018560818312778504, 0.02033383031796887 ], "inflation_rate": [ 0.015699552176181582, 0.01770872636165496, 0.01786820548907652, 0.010351165484324503 ], "interest_rate": [ 0.0341687746615803, 0.039074239227746624, 0.03592898048672755, 0.03506323799090208 ], "year": 2005 }, "random_event": { "description": "Boyle, Taylor and Rivera Data Privacy Regulation Impact in 2005", "impact": 0.02, "type": "Data Privacy Regulation Impact" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 108406, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 52807800, "net_revenue": 43126280, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 449232 }, { "average_project_size": 59945, "billable_hours_per_employee": 160, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 47397543, "net_revenue": 42253905, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 440145 }, { "average_project_size": 190863, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 53569441, "net_revenue": 41399177, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 431241 }, { "average_project_size": 77942, "billable_hours_per_employee": 151, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 48792334, "net_revenue": 40561739, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 422518 } ], "balance_sheet": [ { "assets": 54597417, "current_assets": 18678739, "current_liabilities": 12474785, "equity": 41376996, "fixed_assets": 35918678, "liabilities": 21872133, "long_term_liabilities": 9397348, "quarter": 1 }, { "assets": 55504535, "current_assets": 18428333, "current_liabilities": 12124292, "equity": 42434617, "fixed_assets": 37076202, "liabilities": 22285152, "long_term_liabilities": 10160860, "quarter": 2 }, { "assets": 56426726, "current_assets": 18106570, "current_liabilities": 9196354, "equity": 41797054, "fixed_assets": 38320156, "liabilities": 22705971, "long_term_liabilities": 13509617, "quarter": 3 }, { "assets": 57364238, "current_assets": 21214875, "current_liabilities": 10113307, "equity": 42286237, "fixed_assets": 36149363, "liabilities": 23134736, "long_term_liabilities": 13021429, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50274, "financing_cash_flow": 196126, "investing_cash_flow": -366654, "net_cash_flow": 9746928, "operating_cash_flow": 10330405, "quarter": 1 }, { "change_in_working_capital": -16913, "financing_cash_flow": -20592, "investing_cash_flow": -136211, "net_cash_flow": 11614737, "operating_cash_flow": 11785650, "quarter": 2 }, { "change_in_working_capital": -72556, "financing_cash_flow": 96389, "investing_cash_flow": -318317, "net_cash_flow": 10741187, "operating_cash_flow": 10898557, "quarter": 3 }, { "change_in_working_capital": -10857, "financing_cash_flow": -62741, "investing_cash_flow": -277266, "net_cash_flow": 9955066, "operating_cash_flow": 9824048, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7898959762144059, "current_ratio": 1.4973195129214651, "debt_to_equity_ratio": 0.5286061124398688, "profit_margin": 0.20061345425573454, "quarter": 1, "return_on_assets": 0.1584637602910775, "return_on_equity": 0.20909473466851 }, { "asset_turnover_ratio": 0.7612694169944852, "current_ratio": 1.5199512680822929, "debt_to_equity_ratio": 0.5251644429829542, "profit_margin": 0.21809188996851298, "quarter": 2, "return_on_assets": 0.1660266859275553, "return_on_equity": 0.2171631241540368 }, { "asset_turnover_ratio": 0.73368029539761, "current_ratio": 1.9688857127509445, "debt_to_equity_ratio": 0.5432433348053669, "profit_margin": 0.19508356410080327, "quarter": 3, "return_on_assets": 0.1431289669366959, "return_on_equity": 0.19322651304563235 }, { "asset_turnover_ratio": 0.7070910451211782, "current_ratio": 2.097718876723509, "debt_to_equity_ratio": 0.5470984802927723, "profit_margin": 0.19862893452373923, "quarter": 4, "return_on_assets": 0.14044874090369683, "return_on_equity": 0.1905285400542971 } ], "income_statement": [ { "depreciation": 1678693, "expenses": 31359838, "income_tax": 3114730, "marketing_expense": 3823600, "net_income": 11766442, "net_profit": 8651712, "operational_expense": 20606187, "product_revenue": 11467424, "quarter": 1, "rd_expense": 4662828, "revenue": 43126280, "salaries_expense": 13110625, "service_revenue": 31658856 }, { "depreciation": 2570416, "expenses": 30651410, "income_tax": 2387261, "marketing_expense": 4879772, "net_income": 11602495, "net_profit": 9215234, "operational_expense": 17233204, "product_revenue": 13335441, "quarter": 2, "rd_expense": 4713732, "revenue": 42253905, "salaries_expense": 13196684, "service_revenue": 28918464 }, { "depreciation": 2822258, "expenses": 29958987, "income_tax": 3363891, "marketing_expense": 5757446, "net_income": 11440190, "net_profit": 8076299, "operational_expense": 16921523, "product_revenue": 14299671, "quarter": 3, "rd_expense": 5561213, "revenue": 41399177, "salaries_expense": 9008753, "service_revenue": 27099506 }, { "depreciation": 1767313, "expenses": 29282205, "income_tax": 3222799, "marketing_expense": 3463910, "net_income": 11279534, "net_profit": 8056735, "operational_expense": 15570031, "product_revenue": 13439298, "quarter": 4, "rd_expense": 4192059, "revenue": 40561739, "salaries_expense": 13903397, "service_revenue": 27122441 } ], "market_conditions": { "gdp_growth": [ 0.02209863793513782, 0.017635127952635006, 0.021980357634474507, 0.015777970876420015 ], "inflation_rate": [ 0.0149644603199609, 0.01951519352503906, 0.02157926326714353, 0.013505022526924268 ], "interest_rate": [ 0.038092110658116796, 0.03631582720538212, 0.03654321497779995, 0.03540592438950781 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 85356, "billable_hours_per_employee": 123, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 41472544, "net_revenue": 34192112, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 356168 }, { "average_project_size": 56207, "billable_hours_per_employee": 153, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 42931468, "net_revenue": 33363989, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 347542 }, { "average_project_size": 131398, "billable_hours_per_employee": 117, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 39355293, "net_revenue": 32555923, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 339124 }, { "average_project_size": 198685, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 40545996, "net_revenue": 31767428, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 330911 } ], "balance_sheet": [ { "assets": 39533349, "current_assets": 14930467, "current_liabilities": 8794653, "equity": 27224654, "fixed_assets": 24602882, "liabilities": 19340378, "long_term_liabilities": 10545725, "quarter": 1 }, { "assets": 40407030, "current_assets": 18688612, "current_liabilities": 10531947, "equity": 27662654, "fixed_assets": 21718418, "liabilities": 19876739, "long_term_liabilities": 9344792, "quarter": 2 }, { "assets": 41300019, "current_assets": 19049173, "current_liabilities": 12124248, "equity": 28143769, "fixed_assets": 22250846, "liabilities": 20427974, "long_term_liabilities": 8303726, "quarter": 3 }, { "assets": 42212742, "current_assets": 20033469, "current_liabilities": 9583754, "equity": 27913607, "fixed_assets": 22179273, "liabilities": 20994497, "long_term_liabilities": 11410743, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12297, "financing_cash_flow": 122607, "investing_cash_flow": -174753, "net_cash_flow": 8148265, "operating_cash_flow": 8625234, "quarter": 1 }, { "change_in_working_capital": -67570, "financing_cash_flow": 27187, "investing_cash_flow": -231395, "net_cash_flow": 8484650, "operating_cash_flow": 9065813, "quarter": 2 }, { "change_in_working_capital": -80432, "financing_cash_flow": 26115, "investing_cash_flow": -183068, "net_cash_flow": 8164113, "operating_cash_flow": 8443077, "quarter": 3 }, { "change_in_working_capital": 23432, "financing_cash_flow": 65681, "investing_cash_flow": -263779, "net_cash_flow": 7643828, "operating_cash_flow": 8102119, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8648928781621815, "current_ratio": 1.697675508061546, "debt_to_equity_ratio": 0.710399404892345, "profit_margin": 0.20565219837838622, "quarter": 1, "return_on_assets": 0.17786712175586236, "return_on_equity": 0.258283649812409 }, { "asset_turnover_ratio": 0.8256976323179407, "current_ratio": 1.774468861265633, "debt_to_equity_ratio": 0.7185405637506799, "profit_margin": 0.21377428820037075, "quarter": 2, "return_on_assets": 0.17651292361749923, "return_on_equity": 0.25783364821032717 }, { "asset_turnover_ratio": 0.7882786446175727, "current_ratio": 1.5711632589501634, "debt_to_equity_ratio": 0.7258435783778641, "profit_margin": 0.2233610148297746, "quarter": 3, "return_on_assets": 0.17607071803042026, "return_on_equity": 0.25837776027794995 }, { "asset_turnover_ratio": 0.7525554250894196, "current_ratio": 2.090357181538675, "debt_to_equity_ratio": 0.7521241163852453, "profit_margin": 0.21076185330458608, "quarter": 4, "return_on_assets": 0.15860997610626668, "return_on_equity": 0.23986015135915612 } ], "income_statement": [ { "depreciation": 1593551, "expenses": 24274175, "income_tax": 2886254, "marketing_expense": 3841836, "net_income": 9917937, "net_profit": 7031683, "operational_expense": 12561218, "product_revenue": 7450945, "quarter": 1, "rd_expense": 3908097, "revenue": 34192112, "salaries_expense": 10856510, "service_revenue": 26741167 }, { "depreciation": 1933450, "expenses": 23708206, "income_tax": 2523420, "marketing_expense": 4469341, "net_income": 9655783, "net_profit": 7132363, "operational_expense": 13643224, "product_revenue": 10231868, "quarter": 2, "rd_expense": 3361658, "revenue": 33363989, "salaries_expense": 8436842, "service_revenue": 23132121 }, { "depreciation": 1171353, "expenses": 23155433, "income_tax": 2128766, "marketing_expense": 3272754, "net_income": 9400490, "net_profit": 7271724, "operational_expense": 13513125, "product_revenue": 7658424, "quarter": 3, "rd_expense": 3522440, "revenue": 32555923, "salaries_expense": 10649271, "service_revenue": 24897499 }, { "depreciation": 1406757, "expenses": 22615548, "income_tax": 2456518, "marketing_expense": 3103203, "net_income": 9151880, "net_profit": 6695362, "operational_expense": 11454031, "product_revenue": 8764714, "quarter": 4, "rd_expense": 2966935, "revenue": 31767428, "salaries_expense": 9565133, "service_revenue": 23002714 } ], "market_conditions": { "gdp_growth": [ 0.013752666397561963, 0.018384193734123817, 0.0051083508428751544, 0.019949240620973554 ], "inflation_rate": [ 0.011197536248383766, 0.012836370736785552, 0.010730025080079792, 0.007297311023240982 ], "interest_rate": [ 0.03475690036227484, 0.03521135103391077, 0.03600348044806978, 0.04009055492454622 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 65370, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 86300154, "net_revenue": 68874617, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 717444 }, { "average_project_size": 58922, "billable_hours_per_employee": 147, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 88341119, "net_revenue": 69657033, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 725594 }, { "average_project_size": 100055, "billable_hours_per_employee": 104, "client_concentration": 0.16, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 91252352, "net_revenue": 70448338, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 733837 }, { "average_project_size": 152527, "billable_hours_per_employee": 149, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 81765500, "net_revenue": 71248631, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 742173 } ], "balance_sheet": [ { "assets": 81529694, "current_assets": 34086443, "current_liabilities": 22878855, "equity": 62195649, "fixed_assets": 47443251, "liabilities": 39671219, "long_term_liabilities": 16792364, "quarter": 1 }, { "assets": 84133832, "current_assets": 25393204, "current_liabilities": 22413212, "equity": 63550819, "fixed_assets": 58740628, "liabilities": 40624738, "long_term_liabilities": 18211526, "quarter": 2 }, { "assets": 86821148, "current_assets": 37067790, "current_liabilities": 17063971, "equity": 66152310, "fixed_assets": 49753358, "liabilities": 41601175, "long_term_liabilities": 24537204, "quarter": 3 }, { "assets": 89594300, "current_assets": 35711803, "current_liabilities": 21466244, "equity": 69768496, "fixed_assets": 53882497, "liabilities": 42601081, "long_term_liabilities": 21134837, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78374, "financing_cash_flow": 64090, "investing_cash_flow": -483800, "net_cash_flow": 24478889, "operating_cash_flow": 24482030, "quarter": 1 }, { "change_in_working_capital": 43892, "financing_cash_flow": -153292, "investing_cash_flow": -318980, "net_cash_flow": 22838514, "operating_cash_flow": 22802938, "quarter": 2 }, { "change_in_working_capital": -12909, "financing_cash_flow": 111890, "investing_cash_flow": -125017, "net_cash_flow": 24329921, "operating_cash_flow": 24755408, "quarter": 3 }, { "change_in_working_capital": 60930, "financing_cash_flow": 124274, "investing_cash_flow": -160976, "net_cash_flow": 25285331, "operating_cash_flow": 25477770, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8447795351715658, "current_ratio": 1.4898666476097688, "debt_to_equity_ratio": 0.6378455669784875, "profit_margin": 0.2952782154853943, "quarter": 1, "return_on_assets": 0.24944499362404082, "return_on_equity": 0.32698708554355627 }, { "asset_turnover_ratio": 0.8279313011678822, "current_ratio": 1.1329569362927545, "debt_to_equity_ratio": 0.6392480638211759, "profit_margin": 0.28772004974716625, "quarter": 2, "return_on_assets": 0.2382124351592591, "return_on_equity": 0.3153653299102251 }, { "asset_turnover_ratio": 0.8114191026361457, "current_ratio": 2.172283930862283, "debt_to_equity_ratio": 0.6288695738667327, "profit_margin": 0.29713031697071407, "quarter": 3, "return_on_assets": 0.24109721516237034, "return_on_equity": 0.3164263953896697 }, { "asset_turnover_ratio": 0.7952362036424192, "current_ratio": 1.6636260633206257, "debt_to_equity_ratio": 0.6106062684796875, "profit_margin": 0.3196591524684874, "quarter": 4, "return_on_assets": 0.2542045308685932, "return_on_equity": 0.32644070469857916 } ], "income_statement": [ { "depreciation": 4144856, "expenses": 41748179, "income_tax": 6789264, "marketing_expense": 4484787, "net_income": 27126438, "net_profit": 20337174, "operational_expense": 26396042, "product_revenue": 16276041, "quarter": 1, "rd_expense": 4253790, "revenue": 68874617, "salaries_expense": 20465784, "service_revenue": 52598576 }, { "depreciation": 2761213, "expenses": 42008540, "income_tax": 7606768, "marketing_expense": 7584912, "net_income": 27648493, "net_profit": 20041725, "operational_expense": 24383001, "product_revenue": 25656418, "quarter": 2, "rd_expense": 4405369, "revenue": 69657033, "salaries_expense": 17867880, "service_revenue": 44000615 }, { "depreciation": 3823071, "expenses": 42270525, "income_tax": 7245476, "marketing_expense": 7446516, "net_income": 28177813, "net_profit": 20932337, "operational_expense": 27397519, "product_revenue": 24482511, "quarter": 3, "rd_expense": 4725868, "revenue": 70448338, "salaries_expense": 20907939, "service_revenue": 45965827 }, { "depreciation": 2702493, "expenses": 42534144, "income_tax": 5939210, "marketing_expense": 5680007, "net_income": 28714487, "net_profit": 22775277, "operational_expense": 29702293, "product_revenue": 17079328, "quarter": 4, "rd_expense": 7813359, "revenue": 71248631, "salaries_expense": 20396717, "service_revenue": 54169303 } ], "market_conditions": { "gdp_growth": [ 0.02103288986746395, 0.027507045060979136, 0.029672098442000843, 0.032958511700136896 ], "inflation_rate": [ 0.015822919354195594, 0.022995556182651207, 0.021771647962727406, 0.018702254171373566 ], "interest_rate": [ 0.02737264375317777, 0.022204713372292285, 0.02715340798065389, 0.02682507552414707 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 146157, "billable_hours_per_employee": 147, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 35417483, "net_revenue": 30898025, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 321854 }, { "average_project_size": 110851, "billable_hours_per_employee": 92, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 34751481, "net_revenue": 30378476, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 316442 }, { "average_project_size": 122053, "billable_hours_per_employee": 111, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 35952866, "net_revenue": 29867664, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 311122 }, { "average_project_size": 54951, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 33960349, "net_revenue": 29365441, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 305890 } ], "balance_sheet": [ { "assets": 32718513, "current_assets": 15205027, "current_liabilities": 8287046, "equity": 22273772, "fixed_assets": 17513486, "liabilities": 18192282, "long_term_liabilities": 9905236, "quarter": 1 }, { "assets": 33635096, "current_assets": 11428307, "current_liabilities": 10869215, "equity": 22332693, "fixed_assets": 22206789, "liabilities": 18530919, "long_term_liabilities": 7661704, "quarter": 2 }, { "assets": 34577357, "current_assets": 12794108, "current_liabilities": 7959166, "equity": 23072030, "fixed_assets": 21783249, "liabilities": 18875859, "long_term_liabilities": 10916693, "quarter": 3 }, { "assets": 35546014, "current_assets": 14898080, "current_liabilities": 10119294, "equity": 23964183, "fixed_assets": 20647934, "liabilities": 19227219, "long_term_liabilities": 9107925, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4007, "financing_cash_flow": 67014, "investing_cash_flow": -468774, "net_cash_flow": 9037200, "operating_cash_flow": 9469605, "quarter": 1 }, { "change_in_working_capital": 73539, "financing_cash_flow": -117936, "investing_cash_flow": -203159, "net_cash_flow": 8341915, "operating_cash_flow": 8745298, "quarter": 2 }, { "change_in_working_capital": 45645, "financing_cash_flow": 14344, "investing_cash_flow": -473034, "net_cash_flow": 7934822, "operating_cash_flow": 8395216, "quarter": 3 }, { "change_in_working_capital": 89344, "financing_cash_flow": -168547, "investing_cash_flow": -128154, "net_cash_flow": 9329654, "operating_cash_flow": 9580587, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.94435908502321, "current_ratio": 1.8347945697417392, "debt_to_equity_ratio": 0.8167580237420047, "profit_margin": 0.2507455088148838, "quarter": 1, "return_on_assets": 0.2367937992781029, "return_on_equity": 0.347832464119683 }, { "asset_turnover_ratio": 0.9031779186835084, "current_ratio": 1.0514381213362693, "debt_to_equity_ratio": 0.8297664325569692, "profit_margin": 0.2379486054534138, "quarter": 2, "return_on_assets": 0.2149099262270576, "return_on_equity": 0.32367417579241337 }, { "asset_turnover_ratio": 0.8637925680670157, "current_ratio": 1.607468420686288, "debt_to_equity_ratio": 0.8181273602712895, "profit_margin": 0.24677296490277914, "quarter": 3, "return_on_assets": 0.21316065308288312, "return_on_equity": 0.3194574556291752 }, { "asset_turnover_ratio": 0.8261247238579268, "current_ratio": 1.472245000491141, "debt_to_equity_ratio": 0.8023315044789968, "profit_margin": 0.2603532499307604, "quarter": 4, "return_on_assets": 0.21508425670456327, "return_on_equity": 0.3190339516268925 } ], "income_statement": [ { "depreciation": 1722064, "expenses": 20429326, "income_tax": 2721158, "marketing_expense": 2421752, "net_income": 10468699, "net_profit": 7747541, "operational_expense": 14105108, "product_revenue": 8681647, "quarter": 1, "rd_expense": 4050792, "revenue": 30898025, "salaries_expense": 8855309, "service_revenue": 22216378 }, { "depreciation": 1516782, "expenses": 20092769, "income_tax": 3057191, "marketing_expense": 3343331, "net_income": 10285707, "net_profit": 7228516, "operational_expense": 12570500, "product_revenue": 11294642, "quarter": 2, "rd_expense": 2502212, "revenue": 30378476, "salaries_expense": 7049536, "service_revenue": 19083834 }, { "depreciation": 1024684, "expenses": 19761756, "income_tax": 2735376, "marketing_expense": 2949408, "net_income": 10105908, "net_profit": 7370532, "operational_expense": 13037192, "product_revenue": 6618500, "quarter": 3, "rd_expense": 2831021, "revenue": 29867664, "salaries_expense": 9101884, "service_revenue": 23249164 }, { "depreciation": 1935199, "expenses": 19436197, "income_tax": 2283856, "marketing_expense": 2963329, "net_income": 9929244, "net_profit": 7645388, "operational_expense": 11999248, "product_revenue": 9547505, "quarter": 4, "rd_expense": 2648951, "revenue": 29365441, "salaries_expense": 9428753, "service_revenue": 19817936 } ], "market_conditions": { "gdp_growth": [ 0.019449976492919956, 0.018592901964067148, 0.023357314390095106, 0.012631295689527701 ], "inflation_rate": [ 0.017360186213017735, 0.022130971078150374, 0.015888260369256155, 0.016398662095704102 ], "interest_rate": [ 0.03291826251409495, 0.03928272508246998, 0.036512714031207906, 0.03613236059265309 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 85351, "billable_hours_per_employee": 138, "client_concentration": 0.4, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 78283128, "net_revenue": 68170786, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 710112 }, { "average_project_size": 119215, "billable_hours_per_employee": 136, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 77343114, "net_revenue": 67937292, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 707680 }, { "average_project_size": 139713, "billable_hours_per_employee": 151, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 86705707, "net_revenue": 67704598, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 705256 }, { "average_project_size": 178916, "billable_hours_per_employee": 105, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 80617913, "net_revenue": 67472702, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 702841 } ], "balance_sheet": [ { "assets": 76889884, "current_assets": 28070517, "current_liabilities": 23386423, "equity": 46773778, "fixed_assets": 48819367, "liabilities": 43067556, "long_term_liabilities": 19681133, "quarter": 1 }, { "assets": 79333343, "current_assets": 35520893, "current_liabilities": 25439901, "equity": 48763804, "fixed_assets": 43812450, "liabilities": 44040949, "long_term_liabilities": 18601048, "quarter": 2 }, { "assets": 81854452, "current_assets": 29305012, "current_liabilities": 24317379, "equity": 49858276, "fixed_assets": 52549440, "liabilities": 45036341, "long_term_liabilities": 20718962, "quarter": 3 }, { "assets": 84455678, "current_assets": 41303990, "current_liabilities": 26871109, "equity": 51642754, "fixed_assets": 43151688, "liabilities": 46054231, "long_term_liabilities": 19183122, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63408, "financing_cash_flow": 138712, "investing_cash_flow": -260211, "net_cash_flow": 17711042, "operating_cash_flow": 17937397, "quarter": 1 }, { "change_in_working_capital": 62197, "financing_cash_flow": 69079, "investing_cash_flow": -157849, "net_cash_flow": 18011057, "operating_cash_flow": 18124348, "quarter": 2 }, { "change_in_working_capital": -18931, "financing_cash_flow": 168744, "investing_cash_flow": -440687, "net_cash_flow": 17182826, "operating_cash_flow": 17296917, "quarter": 3 }, { "change_in_working_capital": -77902, "financing_cash_flow": -101387, "investing_cash_flow": -467136, "net_cash_flow": 17946229, "operating_cash_flow": 17956736, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8866027941985191, "current_ratio": 1.200291168940201, "debt_to_equity_ratio": 0.9207628257011867, "profit_margin": 0.18998534064137093, "quarter": 1, "return_on_assets": 0.16844153386939692, "return_on_equity": 0.2768955289435889 }, { "asset_turnover_ratio": 0.856352315822617, "current_ratio": 1.3962669508816092, "debt_to_equity_ratio": 0.9031483474915124, "profit_margin": 0.19829183064876946, "quarter": 2, "return_on_assets": 0.1698076683847799, "return_on_equity": 0.27625839034214805 }, { "asset_turnover_ratio": 0.827133971894406, "current_ratio": 1.2051056982744728, "debt_to_equity_ratio": 0.9032871694159662, "profit_margin": 0.1926038317220346, "quarter": 3, "return_on_assets": 0.15930917233432826, "return_on_equity": 0.2615446430598603 }, { "asset_turnover_ratio": 0.7989125609766581, "current_ratio": 1.537115196845802, "debt_to_equity_ratio": 0.8917849539937394, "profit_margin": 0.19624687625522985, "quarter": 4, "return_on_assets": 0.156784094492735, "return_on_equity": 0.25640203076698814 } ], "income_statement": [ { "depreciation": 4985947, "expenses": 51169668, "income_tax": 4049668, "marketing_expense": 6769201, "net_income": 17001118, "net_profit": 12951450, "operational_expense": 29553815, "product_revenue": 21879596, "quarter": 1, "rd_expense": 7544387, "revenue": 68170786, "salaries_expense": 21100102, "service_revenue": 46291190 }, { "depreciation": 4652938, "expenses": 50969666, "income_tax": 3496216, "marketing_expense": 9378609, "net_income": 16967626, "net_profit": 13471410, "operational_expense": 29769570, "product_revenue": 23451085, "quarter": 2, "rd_expense": 9685552, "revenue": 67937292, "salaries_expense": 19172700, "service_revenue": 44486207 }, { "depreciation": 4256752, "expenses": 50770446, "income_tax": 3893987, "marketing_expense": 8542484, "net_income": 16934152, "net_profit": 13040165, "operational_expense": 35098029, "product_revenue": 23529512, "quarter": 3, "rd_expense": 9814357, "revenue": 67704598, "salaries_expense": 24115408, "service_revenue": 44175086 }, { "depreciation": 4715429, "expenses": 50572004, "income_tax": 3659391, "marketing_expense": 7187460, "net_income": 16900698, "net_profit": 13241307, "operational_expense": 33978358, "product_revenue": 26086167, "quarter": 4, "rd_expense": 5939921, "revenue": 67472702, "salaries_expense": 23959908, "service_revenue": 41386535 } ], "market_conditions": { "gdp_growth": [ 0.003965043372515275, 0.0054901266915318644, 0.02209089971521619, 0.002928441285243456 ], "inflation_rate": [ 0.008819564075473865, 0.011319712962546568, 0.011628765930877959, 0.01297126553661334 ], "interest_rate": [ 0.020142737519695003, 0.028579446245442203, 0.0219303239669994, 0.024807332601889102 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 1994, "industry": "Advertising", "location": "Lake Rayport", "name": "Chambers Ltd", "num_employees": 151, "region": "North America", "revenue_size": "Small", "website": "www.chambersltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 87411, "billable_hours_per_employee": 160, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 4012485, "net_revenue": 3292319, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 21803 }, { "average_project_size": 97721, "billable_hours_per_employee": 154, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 4159660, "net_revenue": 3379155, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 22379 }, { "average_project_size": 178113, "billable_hours_per_employee": 132, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 4103095, "net_revenue": 3468283, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 22969 }, { "average_project_size": 72217, "billable_hours_per_employee": 157, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 4420137, "net_revenue": 3559761, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 23575 } ], "balance_sheet": [ { "assets": 4169066, "current_assets": 2070295, "current_liabilities": 1008413, "equity": 2576677, "fixed_assets": 2098771, "liabilities": 2179320, "long_term_liabilities": 1170907, "quarter": 1 }, { "assets": 4271920, "current_assets": 1284866, "current_liabilities": 1277191, "equity": 2688779, "fixed_assets": 2987054, "liabilities": 2220164, "long_term_liabilities": 942973, "quarter": 2 }, { "assets": 4377312, "current_assets": 1548153, "current_liabilities": 1060143, "equity": 2758282, "fixed_assets": 2829159, "liabilities": 2261775, "long_term_liabilities": 1201632, "quarter": 3 }, { "assets": 4485305, "current_assets": 1672059, "current_liabilities": 1107500, "equity": 2832838, "fixed_assets": 2813246, "liabilities": 2304165, "long_term_liabilities": 1196665, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62904, "financing_cash_flow": 1989, "investing_cash_flow": -112484, "net_cash_flow": 73787, "operating_cash_flow": 804414, "quarter": 1 }, { "change_in_working_capital": -50314, "financing_cash_flow": -27920, "investing_cash_flow": -114063, "net_cash_flow": 734778, "operating_cash_flow": 768778, "quarter": 2 }, { "change_in_working_capital": -57078, "financing_cash_flow": -106971, "investing_cash_flow": -157066, "net_cash_flow": 359401, "operating_cash_flow": 799555, "quarter": 3 }, { "change_in_working_capital": -85070, "financing_cash_flow": 133428, "investing_cash_flow": -159940, "net_cash_flow": 428757, "operating_cash_flow": 845667, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7897018181050623, "current_ratio": 2.053022918189274, "debt_to_equity_ratio": 0.845787035006716, "profit_margin": 0.17827282228726923, "quarter": 1, "return_on_assets": 0.1407823718789772, "return_on_equity": 0.22778602052178057 }, { "asset_turnover_ratio": 0.7910155152718216, "current_ratio": 1.0060092813056152, "debt_to_equity_ratio": 0.825714571558317, "profit_margin": 0.1885154720632821, "quarter": 2, "return_on_assets": 0.14911866327084777, "return_on_equity": 0.23691906251871203 }, { "asset_turnover_ratio": 0.7923316866606721, "current_ratio": 1.4603246920462616, "debt_to_equity_ratio": 0.8199941122771348, "profit_margin": 0.18532080571279794, "quarter": 3, "return_on_assets": 0.14683554656373593, "return_on_equity": 0.2330236719813275 }, { "asset_turnover_ratio": 0.7936497072105464, "current_ratio": 1.5097598194130926, "debt_to_equity_ratio": 0.8133769033033305, "profit_margin": 0.18307352656540707, "quarter": 4, "return_on_assets": 0.14529625075663752, "return_on_equity": 0.23005127719975516 } ], "income_statement": [ { "depreciation": 217483, "expenses": 2516599, "income_tax": 188789, "marketing_expense": 367173, "net_income": 775720, "net_profit": 586931, "operational_expense": 1577801, "product_revenue": 767292, "quarter": 1, "rd_expense": 296836, "revenue": 3292319, "salaries_expense": 1068996, "service_revenue": 2525027 }, { "depreciation": 131755, "expenses": 2577469, "income_tax": 164663, "marketing_expense": 477280, "net_income": 801686, "net_profit": 637023, "operational_expense": 1376774, "product_revenue": 844442, "quarter": 2, "rd_expense": 442538, "revenue": 3379155, "salaries_expense": 853470, "service_revenue": 2534713 }, { "depreciation": 156810, "expenses": 2639813, "income_tax": 185725, "marketing_expense": 300472, "net_income": 828470, "net_profit": 642745, "operational_expense": 1714008, "product_revenue": 991600, "quarter": 3, "rd_expense": 425117, "revenue": 3468283, "salaries_expense": 1154147, "service_revenue": 2476683 }, { "depreciation": 193969, "expenses": 2703664, "income_tax": 204399, "marketing_expense": 319284, "net_income": 856097, "net_profit": 651698, "operational_expense": 1567908, "product_revenue": 1277379, "quarter": 4, "rd_expense": 312056, "revenue": 3559761, "salaries_expense": 1023927, "service_revenue": 2282382 } ], "market_conditions": { "gdp_growth": [ 0.051898469544382826, 0.05183740945254409, 0.05261349777362198, 0.06330185213786058 ], "inflation_rate": [ 0.008941691086194515, 0.0014539120165074013, 0.007546883546446263, 0.0020682383827007825 ], "interest_rate": [ 0.01477299942205317, 0.011391014409300673, 0.014630880345384387, 0.01638697438171969 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 166759, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 2872361, "net_revenue": 2255608, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 14938 }, { "average_project_size": 187283, "billable_hours_per_employee": 88, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 2863551, "net_revenue": 2288418, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 15155 }, { "average_project_size": 125798, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 2996373, "net_revenue": 2321707, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 15376 }, { "average_project_size": 172909, "billable_hours_per_employee": 91, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 2872545, "net_revenue": 2355479, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 15599 } ], "balance_sheet": [ { "assets": 2267499, "current_assets": 913380, "current_liabilities": 523711, "equity": 1748759, "fixed_assets": 1354119, "liabilities": 974599, "long_term_liabilities": 450888, "quarter": 1 }, { "assets": 2298442, "current_assets": 950404, "current_liabilities": 408471, "equity": 1746112, "fixed_assets": 1348038, "liabilities": 1001256, "long_term_liabilities": 592785, "quarter": 2 }, { "assets": 2329808, "current_assets": 1156373, "current_liabilities": 557054, "equity": 1752160, "fixed_assets": 1173435, "liabilities": 1028643, "long_term_liabilities": 471589, "quarter": 3 }, { "assets": 2361602, "current_assets": 1082426, "current_liabilities": 452319, "equity": 1762946, "fixed_assets": 1279176, "liabilities": 1056778, "long_term_liabilities": 604459, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22133, "financing_cash_flow": -82021, "investing_cash_flow": -326069, "net_cash_flow": 434987, "operating_cash_flow": 562248, "quarter": 1 }, { "change_in_working_capital": 45756, "financing_cash_flow": -128393, "investing_cash_flow": -135491, "net_cash_flow": 406366, "operating_cash_flow": 539398, "quarter": 2 }, { "change_in_working_capital": -6590, "financing_cash_flow": -108223, "investing_cash_flow": -383089, "net_cash_flow": 200674, "operating_cash_flow": 554416, "quarter": 3 }, { "change_in_working_capital": -5739, "financing_cash_flow": 43923, "investing_cash_flow": -330539, "net_cash_flow": 317410, "operating_cash_flow": 578771, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9947558962539785, "current_ratio": 1.744053495152861, "debt_to_equity_ratio": 0.5573089259297593, "profit_margin": 0.20210027628914243, "quarter": 1, "return_on_assets": 0.20104044147318256, "return_on_equity": 0.2606757134630901 }, { "asset_turnover_ratio": 0.9956387848812369, "current_ratio": 2.3267355577262525, "debt_to_equity_ratio": 0.5734202617014258, "profit_margin": 0.19617307677181353, "quarter": 2, "return_on_assets": 0.19531752378350203, "return_on_equity": 0.25710034636953416 }, { "asset_turnover_ratio": 0.9965228894398165, "current_ratio": 2.075872357078488, "debt_to_equity_ratio": 0.5870713861747786, "profit_margin": 0.19425147100818493, "quarter": 3, "return_on_assets": 0.1935760371670112, "return_on_equity": 0.25739373116610353 }, { "asset_turnover_ratio": 0.9974072684559041, "current_ratio": 2.393058881010968, "debt_to_equity_ratio": 0.5994386668678451, "profit_margin": 0.1944920757094417, "quarter": 4, "return_on_assets": 0.19398780996967313, "return_on_equity": 0.25986161799624036 } ], "income_statement": [ { "depreciation": 106389, "expenses": 1649892, "income_tax": 149857, "marketing_expense": 305937, "net_income": 605716, "net_profit": 455859, "operational_expense": 1011771, "product_revenue": 526264, "quarter": 1, "rd_expense": 226683, "revenue": 2255608, "salaries_expense": 501207, "service_revenue": 1729344 }, { "depreciation": 90472, "expenses": 1682090, "income_tax": 157402, "marketing_expense": 174586, "net_income": 606328, "net_profit": 448926, "operational_expense": 1007729, "product_revenue": 751092, "quarter": 2, "rd_expense": 195985, "revenue": 2288418, "salaries_expense": 750691, "service_revenue": 1537326 }, { "depreciation": 103421, "expenses": 1714918, "income_tax": 155794, "marketing_expense": 262733, "net_income": 606789, "net_profit": 450995, "operational_expense": 974747, "product_revenue": 488132, "quarter": 3, "rd_expense": 291789, "revenue": 2321707, "salaries_expense": 835934, "service_revenue": 1833575 }, { "depreciation": 120649, "expenses": 1748386, "income_tax": 148971, "marketing_expense": 181228, "net_income": 607093, "net_profit": 458122, "operational_expense": 879751, "product_revenue": 733154, "quarter": 4, "rd_expense": 275072, "revenue": 2355479, "salaries_expense": 623004, "service_revenue": 1622325 } ], "market_conditions": { "gdp_growth": [ 0.0387918709527803, 0.04237701733288218, 0.03921172100128206, 0.036310839941169 ], "inflation_rate": [ 0.01154478397129547, 0.005172392573995686, 0.0065306351920004745, 0.011588196612029873 ], "interest_rate": [ 0.018250433146047212, 0.019633043487900934, 0.019037724637050685, 0.0129347674822574 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 178351, "billable_hours_per_employee": 124, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 4615050, "net_revenue": 3631414, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 24049 }, { "average_project_size": 97732, "billable_hours_per_employee": 133, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 4462814, "net_revenue": 3780440, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 25036 }, { "average_project_size": 128296, "billable_hours_per_employee": 125, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 4866973, "net_revenue": 3935583, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 26063 }, { "average_project_size": 129351, "billable_hours_per_employee": 85, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 4568702, "net_revenue": 4097093, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 27133 } ], "balance_sheet": [ { "assets": 5352091, "current_assets": 1616572, "current_liabilities": 1748664, "equity": 2890985, "fixed_assets": 3735519, "liabilities": 3043660, "long_term_liabilities": 1294996, "quarter": 1 }, { "assets": 5523855, "current_assets": 2269502, "current_liabilities": 1523347, "equity": 3137986, "fixed_assets": 3254353, "liabilities": 3070411, "long_term_liabilities": 1547064, "quarter": 2 }, { "assets": 5701131, "current_assets": 2057541, "current_liabilities": 1822032, "equity": 3297988, "fixed_assets": 3643590, "liabilities": 3097398, "long_term_liabilities": 1275366, "quarter": 3 }, { "assets": 5884097, "current_assets": 2842268, "current_liabilities": 1303181, "equity": 3468786, "fixed_assets": 3041829, "liabilities": 3124621, "long_term_liabilities": 1821440, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56127, "financing_cash_flow": 127020, "investing_cash_flow": -125858, "net_cash_flow": 685798, "operating_cash_flow": 859722, "quarter": 1 }, { "change_in_working_capital": 95515, "financing_cash_flow": 85008, "investing_cash_flow": -428126, "net_cash_flow": 423070, "operating_cash_flow": 902686, "quarter": 2 }, { "change_in_working_capital": -83873, "financing_cash_flow": -87855, "investing_cash_flow": -430055, "net_cash_flow": 715253, "operating_cash_flow": 950995, "quarter": 3 }, { "change_in_working_capital": -66937, "financing_cash_flow": 142015, "investing_cash_flow": -460430, "net_cash_flow": 717520, "operating_cash_flow": 1008442, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6785037847824337, "current_ratio": 0.9244611886560254, "debt_to_equity_ratio": 1.0528107202216546, "profit_margin": 0.16042070664484964, "quarter": 1, "return_on_assets": 0.10884605661600298, "return_on_equity": 0.20150709879158835 }, { "asset_turnover_ratio": 0.684384365628714, "current_ratio": 1.4898128922694567, "debt_to_equity_ratio": 0.9784654870990501, "profit_margin": 0.1810746897186571, "quarter": 2, "return_on_assets": 0.12392468665451935, "return_on_equity": 0.2181469260857123 }, { "asset_turnover_ratio": 0.6903161846307337, "current_ratio": 1.1292562369925445, "debt_to_equity_ratio": 0.9391780685678662, "profit_margin": 0.1764046140050915, "quarter": 3, "return_on_assets": 0.12177496009125206, "return_on_equity": 0.21050864951600795 }, { "asset_turnover_ratio": 0.6962993642015078, "current_ratio": 2.18102320399085, "debt_to_equity_ratio": 0.9007822909801873, "profit_margin": 0.17312518900596105, "quarter": 4, "return_on_assets": 0.12054695903211657, "return_on_equity": 0.20448364355714074 } ], "income_statement": [ { "depreciation": 277168, "expenses": 2800097, "income_tax": 248763, "marketing_expense": 449286, "net_income": 831317, "net_profit": 582554, "operational_expense": 1870316, "product_revenue": 1270827, "quarter": 1, "rd_expense": 557084, "revenue": 3631414, "salaries_expense": 1392403, "service_revenue": 2360587 }, { "depreciation": 218144, "expenses": 2922743, "income_tax": 173155, "marketing_expense": 386618, "net_income": 857697, "net_profit": 684542, "operational_expense": 1781894, "product_revenue": 1101507, "quarter": 2, "rd_expense": 390553, "revenue": 3780440, "salaries_expense": 948618, "service_revenue": 2678933 }, { "depreciation": 256740, "expenses": 3050761, "income_tax": 190567, "marketing_expense": 475877, "net_income": 884822, "net_profit": 694255, "operational_expense": 1903036, "product_revenue": 1192637, "quarter": 3, "rd_expense": 537379, "revenue": 3935583, "salaries_expense": 1323995, "service_revenue": 2742946 }, { "depreciation": 299132, "expenses": 3184387, "income_tax": 203396, "marketing_expense": 604173, "net_income": 912706, "net_profit": 709310, "operational_expense": 1726199, "product_revenue": 1208364, "quarter": 4, "rd_expense": 502908, "revenue": 4097093, "salaries_expense": 1559544, "service_revenue": 2888729 } ], "market_conditions": { "gdp_growth": [ 0.03807444397145992, 0.030472864800517425, 0.03655431005352901, 0.04233641814164165 ], "inflation_rate": [ 0.005467360775649989, 0.0024483452501789468, 0.009680760968234977, 0.006739347206670807 ], "interest_rate": [ 0.012119355913778843, 0.015384926912524265, 0.010482140938533963, 0.012621124370507572 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 61862, "billable_hours_per_employee": 136, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 2792648, "net_revenue": 2534193, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 16783 }, { "average_project_size": 112021, "billable_hours_per_employee": 155, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 3121855, "net_revenue": 2635630, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 17455 }, { "average_project_size": 83402, "billable_hours_per_employee": 111, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 3174400, "net_revenue": 2741128, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 18153 }, { "average_project_size": 196609, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 3236725, "net_revenue": 2850849, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 18880 } ], "balance_sheet": [ { "assets": 3762105, "current_assets": 1321421, "current_liabilities": 636999, "equity": 2667278, "fixed_assets": 2440684, "liabilities": 1567691, "long_term_liabilities": 930692, "quarter": 1 }, { "assets": 3893168, "current_assets": 1590801, "current_liabilities": 825349, "equity": 2811033, "fixed_assets": 2302367, "liabilities": 1587866, "long_term_liabilities": 762517, "quarter": 2 }, { "assets": 4028798, "current_assets": 1971096, "current_liabilities": 661600, "equity": 2959291, "fixed_assets": 2057702, "liabilities": 1608300, "long_term_liabilities": 946700, "quarter": 3 }, { "assets": 4169153, "current_assets": 1921629, "current_liabilities": 910389, "equity": 3085079, "fixed_assets": 2247524, "liabilities": 1628998, "long_term_liabilities": 718609, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45169, "financing_cash_flow": 139221, "investing_cash_flow": -317767, "net_cash_flow": 20245, "operating_cash_flow": 605627, "quarter": 1 }, { "change_in_working_capital": 81384, "financing_cash_flow": -59292, "investing_cash_flow": -473174, "net_cash_flow": 265807, "operating_cash_flow": 658289, "quarter": 2 }, { "change_in_working_capital": -58584, "financing_cash_flow": 7670, "investing_cash_flow": -120533, "net_cash_flow": 568187, "operating_cash_flow": 710196, "quarter": 3 }, { "change_in_working_capital": 98060, "financing_cash_flow": -180434, "investing_cash_flow": -349085, "net_cash_flow": 548455, "operating_cash_flow": 728442, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.673610385675041, "current_ratio": 2.0744475266052222, "debt_to_equity_ratio": 0.5877493834538432, "profit_margin": 0.18659352306631735, "quarter": 1, "return_on_assets": 0.1256913350371667, "return_on_equity": 0.17728335779022658 }, { "asset_turnover_ratio": 0.6769885091010714, "current_ratio": 1.9274282757960572, "debt_to_equity_ratio": 0.5648692135595704, "profit_margin": 0.19188239623922934, "quarter": 2, "return_on_assets": 0.1299021773527369, "return_on_equity": 0.17990930736138636 }, { "asset_turnover_ratio": 0.6803835784271139, "current_ratio": 2.979286577992745, "debt_to_equity_ratio": 0.543474771490874, "profit_margin": 0.19655886189918895, "quarter": 3, "return_on_assets": 0.13373542183053108, "return_on_equity": 0.18206827243417426 }, { "asset_turnover_ratio": 0.6837957254147305, "current_ratio": 2.1107779202077355, "debt_to_equity_ratio": 0.5280247280539656, "profit_margin": 0.19114446257939302, "quarter": 4, "return_on_assets": 0.13070376644848486, "return_on_equity": 0.17663210569324156 } ], "income_statement": [ { "depreciation": 132763, "expenses": 1893807, "income_tax": 167522, "marketing_expense": 192807, "net_income": 640386, "net_profit": 472864, "operational_expense": 989162, "product_revenue": 636314, "quarter": 1, "rd_expense": 229321, "revenue": 2534193, "salaries_expense": 598199, "service_revenue": 1897879 }, { "depreciation": 152558, "expenses": 1957212, "income_tax": 172687, "marketing_expense": 306924, "net_income": 678418, "net_profit": 505731, "operational_expense": 1178333, "product_revenue": 603351, "quarter": 2, "rd_expense": 250449, "revenue": 2635630, "salaries_expense": 880927, "service_revenue": 2032279 }, { "depreciation": 171403, "expenses": 2022741, "income_tax": 179594, "marketing_expense": 302037, "net_income": 718387, "net_profit": 538793, "operational_expense": 1225465, "product_revenue": 989560, "quarter": 3, "rd_expense": 277687, "revenue": 2741128, "salaries_expense": 951693, "service_revenue": 1751568 }, { "depreciation": 183518, "expenses": 2090464, "income_tax": 215461, "marketing_expense": 244147, "net_income": 760385, "net_profit": 544924, "operational_expense": 1302274, "product_revenue": 950457, "quarter": 4, "rd_expense": 306759, "revenue": 2850849, "salaries_expense": 800988, "service_revenue": 1900392 } ], "market_conditions": { "gdp_growth": [ 0.06896753072030477, 0.05914562922239314, 0.05780021163912812, 0.05829177805182672 ], "inflation_rate": [ 0.013353192114175703, 0.009914774989322903, 0.0123390346410471, 0.010824812580711487 ], "interest_rate": [ 0.015809481201220218, 0.014405340629524838, 0.019829010971892394, 0.021303519425168463 ], "year": 1997 }, "random_event": { "description": "Chambers Ltd New Ad Campaign Launch in 1997", "impact": -0.02, "type": "New Ad Campaign Launch" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 175326, "billable_hours_per_employee": 113, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 685740, "net_revenue": 544490, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 3606 }, { "average_project_size": 125681, "billable_hours_per_employee": 99, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 729062, "net_revenue": 564430, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 3738 }, { "average_project_size": 121475, "billable_hours_per_employee": 116, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 653534, "net_revenue": 585100, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 3875 }, { "average_project_size": 135975, "billable_hours_per_employee": 102, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 678460, "net_revenue": 606527, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4017 } ], "balance_sheet": [ { "assets": 638700, "current_assets": 274943, "current_liabilities": 120741, "equity": 515671, "fixed_assets": 363757, "liabilities": 274397, "long_term_liabilities": 153656, "quarter": 1 }, { "assets": 660216, "current_assets": 226564, "current_liabilities": 132906, "equity": 532572, "fixed_assets": 433652, "liabilities": 281928, "long_term_liabilities": 149022, "quarter": 2 }, { "assets": 682457, "current_assets": 340018, "current_liabilities": 126481, "equity": 565247, "fixed_assets": 342439, "liabilities": 289666, "long_term_liabilities": 163185, "quarter": 3 }, { "assets": 705447, "current_assets": 255234, "current_liabilities": 167645, "equity": 586349, "fixed_assets": 450213, "liabilities": 297617, "long_term_liabilities": 129972, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45481, "financing_cash_flow": 166443, "investing_cash_flow": -355409, "net_cash_flow": -442071, "operating_cash_flow": 177462, "quarter": 1 }, { "change_in_working_capital": 44048, "financing_cash_flow": -179638, "investing_cash_flow": -316395, "net_cash_flow": -353939, "operating_cash_flow": 174074, "quarter": 2 }, { "change_in_working_capital": -64026, "financing_cash_flow": -20331, "investing_cash_flow": -440561, "net_cash_flow": 165779, "operating_cash_flow": 202217, "quarter": 3 }, { "change_in_working_capital": 68073, "financing_cash_flow": -30196, "investing_cash_flow": -261504, "net_cash_flow": -259311, "operating_cash_flow": 200622, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8524972600594959, "current_ratio": 2.2771303865298447, "debt_to_equity_ratio": 0.5321164075544291, "profit_margin": 0.27799959595217544, "quarter": 1, "return_on_assets": 0.23699389384687647, "return_on_equity": 0.2935359948494292 }, { "asset_turnover_ratio": 0.8549171786203303, "current_ratio": 1.704693542804689, "debt_to_equity_ratio": 0.5293706766409049, "profit_margin": 0.2733447903194373, "quarter": 2, "return_on_assets": 0.23368715693045913, "return_on_equity": 0.28969604109866837 }, { "asset_turnover_ratio": 0.8573433930635923, "current_ratio": 2.6882931033119597, "debt_to_equity_ratio": 0.5124591550242638, "profit_margin": 0.2947461972312425, "quarter": 3, "return_on_assets": 0.25269870482682427, "return_on_equity": 0.3050984790719809 }, { "asset_turnover_ratio": 0.8597768507060063, "current_ratio": 1.5224671180172389, "debt_to_equity_ratio": 0.5075765457091255, "profit_margin": 0.2943298484651137, "quarter": 4, "return_on_assets": 0.2530579901821115, "return_on_equity": 0.3044586074164022 } ], "income_statement": [ { "depreciation": 26094, "expenses": 335394, "income_tax": 57728, "marketing_expense": 54674, "net_income": 209096, "net_profit": 151368, "operational_expense": 205702, "product_revenue": 125271, "quarter": 1, "rd_expense": 61803, "revenue": 544490, "salaries_expense": 119747, "service_revenue": 419219 }, { "depreciation": 19790, "expenses": 346630, "income_tax": 63516, "marketing_expense": 42834, "net_income": 217800, "net_profit": 154284, "operational_expense": 186667, "product_revenue": 164899, "quarter": 2, "rd_expense": 53374, "revenue": 564430, "salaries_expense": 155615, "service_revenue": 399531 }, { "depreciation": 29761, "expenses": 358243, "income_tax": 54401, "marketing_expense": 54217, "net_income": 226857, "net_profit": 172456, "operational_expense": 230214, "product_revenue": 139000, "quarter": 3, "rd_expense": 36848, "revenue": 585100, "salaries_expense": 161781, "service_revenue": 446100 }, { "depreciation": 22103, "expenses": 370245, "income_tax": 57763, "marketing_expense": 55980, "net_income": 236282, "net_profit": 178519, "operational_expense": 238861, "product_revenue": 223878, "quarter": 4, "rd_expense": 71920, "revenue": 606527, "salaries_expense": 167653, "service_revenue": 382649 } ], "market_conditions": { "gdp_growth": [ 0.04532532839506532, 0.05546108195944666, 0.056988767747068556, 0.05470229016941194 ], "inflation_rate": [ 0.011611640222943137, 0.011943868438965045, 0.013572924183631502, 0.008771209056023204 ], "interest_rate": [ 0.019719164281421567, 0.016607928642972548, 0.01462947710854836, 0.017651105202532064 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 161273, "billable_hours_per_employee": 119, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 1450371, "net_revenue": 1142850, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 7569 }, { "average_project_size": 81594, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 1405153, "net_revenue": 1183682, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 7839 }, { "average_project_size": 77924, "billable_hours_per_employee": 112, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 1466098, "net_revenue": 1225973, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 8119 }, { "average_project_size": 199793, "billable_hours_per_employee": 94, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 1432421, "net_revenue": 1269776, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 8409 } ], "balance_sheet": [ { "assets": 1523544, "current_assets": 464141, "current_liabilities": 368085, "equity": 975461, "fixed_assets": 1059403, "liabilities": 718291, "long_term_liabilities": 350206, "quarter": 1 }, { "assets": 1572668, "current_assets": 540376, "current_liabilities": 335872, "equity": 1017145, "fixed_assets": 1032292, "liabilities": 731062, "long_term_liabilities": 395190, "quarter": 2 }, { "assets": 1623376, "current_assets": 791214, "current_liabilities": 307306, "equity": 1070055, "fixed_assets": 832162, "liabilities": 744060, "long_term_liabilities": 436754, "quarter": 3 }, { "assets": 1675719, "current_assets": 731247, "current_liabilities": 361684, "equity": 1104291, "fixed_assets": 944472, "liabilities": 757289, "long_term_liabilities": 395605, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64903, "financing_cash_flow": 95041, "investing_cash_flow": -370559, "net_cash_flow": -377083, "operating_cash_flow": 242436, "quarter": 1 }, { "change_in_working_capital": 35080, "financing_cash_flow": -98441, "investing_cash_flow": -216096, "net_cash_flow": -197592, "operating_cash_flow": 223028, "quarter": 2 }, { "change_in_working_capital": -7654, "financing_cash_flow": 83050, "investing_cash_flow": -305534, "net_cash_flow": -176982, "operating_cash_flow": 255499, "quarter": 3 }, { "change_in_working_capital": 86622, "financing_cash_flow": -101380, "investing_cash_flow": -260245, "net_cash_flow": 120682, "operating_cash_flow": 264038, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7501260219593264, "current_ratio": 1.2609614627056251, "debt_to_equity_ratio": 0.7363605515751014, "profit_margin": 0.14893293083081768, "quarter": 1, "return_on_assets": 0.11171846694286479, "return_on_equity": 0.17448980533306815 }, { "asset_turnover_ratio": 0.7526585395010262, "current_ratio": 1.6088748094512195, "debt_to_equity_ratio": 0.7187392161392918, "profit_margin": 0.14829912087874952, "quarter": 2, "return_on_assets": 0.11161859972988578, "return_on_equity": 0.17258011394638917 }, { "asset_turnover_ratio": 0.7551996579966687, "current_ratio": 2.5746780082393443, "debt_to_equity_ratio": 0.6953474354121985, "profit_margin": 0.15558172977708318, "quarter": 3, "return_on_assets": 0.11749526911818334, "return_on_equity": 0.17825158519889164 }, { "asset_turnover_ratio": 0.7577499568841792, "current_ratio": 2.021784209420378, "debt_to_equity_ratio": 0.6857694212847881, "profit_margin": 0.14637306107533926, "quarter": 4, "return_on_assets": 0.11091418071884367, "return_on_equity": 0.16830799128128365 } ], "income_statement": [ { "depreciation": 72228, "expenses": 903403, "income_tax": 69239, "marketing_expense": 125924, "net_income": 239447, "net_profit": 170208, "operational_expense": 567569, "product_revenue": 268169, "quarter": 1, "rd_expense": 130872, "revenue": 1142850, "salaries_expense": 433511, "service_revenue": 874681 }, { "depreciation": 47489, "expenses": 939464, "income_tax": 68679, "marketing_expense": 112348, "net_income": 244218, "net_profit": 175539, "operational_expense": 590734, "product_revenue": 470697, "quarter": 2, "rd_expense": 177451, "revenue": 1183682, "salaries_expense": 431584, "service_revenue": 712985 }, { "depreciation": 64760, "expenses": 976964, "income_tax": 58270, "marketing_expense": 162687, "net_income": 249009, "net_profit": 190739, "operational_expense": 583188, "product_revenue": 250373, "quarter": 3, "rd_expense": 122076, "revenue": 1225973, "salaries_expense": 399321, "service_revenue": 975600 }, { "depreciation": 78177, "expenses": 1015961, "income_tax": 67954, "marketing_expense": 177294, "net_income": 253815, "net_profit": 185861, "operational_expense": 512353, "product_revenue": 420965, "quarter": 4, "rd_expense": 191056, "revenue": 1269776, "salaries_expense": 312042, "service_revenue": 848811 } ], "market_conditions": { "gdp_growth": [ 0.040405773093282325, 0.03313349847200255, 0.03998928571622543, 0.024555652817566703 ], "inflation_rate": [ 0.00819223669685491, 0.002403893078219952, 0.0050187156130670684, 0.0015083509910839591 ], "interest_rate": [ 0.012453499569003847, 0.015982119528843104, 0.01680624410028325, 0.01036857207745245 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1997, "industry": "Advertising", "location": "Benjaminfurt", "name": "Davis and Sons", "num_employees": 941, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.davisandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 149516, "billable_hours_per_employee": 103, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 97542205, "net_revenue": 85866963, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 91251 }, { "average_project_size": 193347, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 111221593, "net_revenue": 85995712, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 91388 }, { "average_project_size": 89903, "billable_hours_per_employee": 131, "client_concentration": 0.1, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 97524056, "net_revenue": 86124655, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 91525 }, { "average_project_size": 99053, "billable_hours_per_employee": 130, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 101799358, "net_revenue": 86253791, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 91662 } ], "balance_sheet": [ { "assets": 118638502, "current_assets": 58921620, "current_liabilities": 30227011, "equity": 85016022, "fixed_assets": 59716882, "liabilities": 55957192, "long_term_liabilities": 25730181, "quarter": 1 }, { "assets": 121458338, "current_assets": 48800622, "current_liabilities": 25955565, "equity": 85589282, "fixed_assets": 72657716, "liabilities": 56715785, "long_term_liabilities": 30760220, "quarter": 2 }, { "assets": 124345196, "current_assets": 59937432, "current_liabilities": 34352257, "equity": 89324869, "fixed_assets": 64407764, "liabilities": 57484663, "long_term_liabilities": 23132406, "quarter": 3 }, { "assets": 127300669, "current_assets": 61563941, "current_liabilities": 25228254, "equity": 89487650, "fixed_assets": 65736728, "liabilities": 58263964, "long_term_liabilities": 33035710, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -886, "financing_cash_flow": 81232, "investing_cash_flow": -140407, "net_cash_flow": 26345011, "operating_cash_flow": 26479541, "quarter": 1 }, { "change_in_working_capital": 70748, "financing_cash_flow": -191416, "investing_cash_flow": -161478, "net_cash_flow": 24257809, "operating_cash_flow": 24280899, "quarter": 2 }, { "change_in_working_capital": -75008, "financing_cash_flow": 176270, "investing_cash_flow": -370184, "net_cash_flow": 27754736, "operating_cash_flow": 27850994, "quarter": 3 }, { "change_in_working_capital": -72856, "financing_cash_flow": 18565, "investing_cash_flow": -441938, "net_cash_flow": 23254017, "operating_cash_flow": 23728922, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7237697842813289, "current_ratio": 1.9493035550223605, "debt_to_equity_ratio": 0.6581958398382837, "profit_margin": 0.2601083259460335, "quarter": 1, "return_on_assets": 0.18825854695973826, "return_on_equity": 0.26271179801849587 }, { "asset_turnover_ratio": 0.7080264180792594, "current_ratio": 1.8801602662088073, "debt_to_equity_ratio": 0.6626505524371614, "profit_margin": 0.24241591255154676, "quarter": 2, "return_on_assets": 0.17163687024928664, "return_on_equity": 0.2435670508370429 }, { "asset_turnover_ratio": 0.6926255116442134, "current_ratio": 1.744788763078944, "debt_to_equity_ratio": 0.643546009566496, "profit_margin": 0.2608351348403079, "quarter": 3, "return_on_assets": 0.18066106872355567, "return_on_equity": 0.2514902764648891 }, { "asset_turnover_ratio": 0.6775596049695544, "current_ratio": 2.440277515836015, "debt_to_equity_ratio": 0.6510838534702833, "profit_margin": 0.23710198430582605, "quarter": 4, "return_on_assets": 0.16065072682375298, "return_on_equity": 0.22853371387001448 } ], "income_statement": [ { "depreciation": 4144829, "expenses": 57668384, "income_tax": 5863867, "marketing_expense": 8796359, "net_income": 28198579, "net_profit": 22334712, "operational_expense": 30222823, "product_revenue": 32581578, "quarter": 1, "rd_expense": 7692610, "revenue": 85866963, "salaries_expense": 27260851, "service_revenue": 53285385 }, { "depreciation": 3434170, "expenses": 57821451, "income_tax": 7327532, "marketing_expense": 6193987, "net_income": 28174261, "net_profit": 20846729, "operational_expense": 31665301, "product_revenue": 30727581, "quarter": 2, "rd_expense": 6496331, "revenue": 85995712, "salaries_expense": 18697844, "service_revenue": 55268131 }, { "depreciation": 5386658, "expenses": 57974926, "income_tax": 5685393, "marketing_expense": 9164946, "net_income": 28149729, "net_profit": 22464336, "operational_expense": 32914202, "product_revenue": 26663409, "quarter": 3, "rd_expense": 7879342, "revenue": 86124655, "salaries_expense": 22477866, "service_revenue": 59461246 }, { "depreciation": 3277977, "expenses": 58128807, "income_tax": 7674039, "marketing_expense": 9928622, "net_income": 28124984, "net_profit": 20450945, "operational_expense": 34583371, "product_revenue": 28976626, "quarter": 4, "rd_expense": 9950798, "revenue": 86253791, "salaries_expense": 21889281, "service_revenue": 57277165 } ], "market_conditions": { "gdp_growth": [ -0.009328606216119825, 0.0027554284693313783, -0.005473643822941755, -0.010759174603134834 ], "inflation_rate": [ 0.024441743203442404, 0.020597079837038183, 0.02638125163018928, 0.02277921874867682 ], "interest_rate": [ 0.043957703526650654, 0.04211138835093055, 0.04783896027230855, 0.04648317780160154 ], "year": 1997 }, "random_event": { "description": "Davis and Sons Partnership with Major Brand in 1997", "impact": 0.01, "type": "Partnership with Major Brand" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 147917, "billable_hours_per_employee": 114, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 29690480, "net_revenue": 24517650, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 26055 }, { "average_project_size": 97314, "billable_hours_per_employee": 156, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 31501312, "net_revenue": 24362958, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 25890 }, { "average_project_size": 107913, "billable_hours_per_employee": 148, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 29631843, "net_revenue": 24209243, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 25727 }, { "average_project_size": 140226, "billable_hours_per_employee": 150, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 31091368, "net_revenue": 24056498, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 25565 } ], "balance_sheet": [ { "assets": 29817177, "current_assets": 11970988, "current_liabilities": 7397533, "equity": 20511689, "fixed_assets": 17846189, "liabilities": 15022647, "long_term_liabilities": 7625114, "quarter": 1 }, { "assets": 30356490, "current_assets": 12444578, "current_liabilities": 8344896, "equity": 20916428, "fixed_assets": 17911912, "liabilities": 15170750, "long_term_liabilities": 6825854, "quarter": 2 }, { "assets": 30905558, "current_assets": 15137530, "current_liabilities": 6770329, "equity": 22003454, "fixed_assets": 15768028, "liabilities": 15320314, "long_term_liabilities": 8549985, "quarter": 3 }, { "assets": 31464557, "current_assets": 14368488, "current_liabilities": 6619123, "equity": 22344324, "fixed_assets": 17096069, "liabilities": 15471352, "long_term_liabilities": 8852229, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9312, "financing_cash_flow": 114517, "investing_cash_flow": -481787, "net_cash_flow": 6380563, "operating_cash_flow": 6792842, "quarter": 1 }, { "change_in_working_capital": 32187, "financing_cash_flow": -197845, "investing_cash_flow": -247334, "net_cash_flow": 6353733, "operating_cash_flow": 6866265, "quarter": 2 }, { "change_in_working_capital": -27233, "financing_cash_flow": -192737, "investing_cash_flow": -365569, "net_cash_flow": 7205122, "operating_cash_flow": 7528350, "quarter": 3 }, { "change_in_working_capital": 19788, "financing_cash_flow": 76130, "investing_cash_flow": -454188, "net_cash_flow": 7308164, "operating_cash_flow": 7616318, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8222659710542014, "current_ratio": 1.6182405674972995, "debt_to_equity_ratio": 0.732394441042861, "profit_margin": 0.2331854398769866, "quarter": 1, "return_on_assets": 0.19174045215615146, "return_on_equity": 0.2787268761728983 }, { "asset_turnover_ratio": 0.8025617586222913, "current_ratio": 1.4912801789261365, "debt_to_equity_ratio": 0.7253030966855335, "profit_margin": 0.23522135530504956, "quarter": 2, "return_on_assets": 0.18877966457913942, "return_on_equity": 0.2739802417506469 }, { "asset_turnover_ratio": 0.7833297492962269, "current_ratio": 2.2358632793177406, "debt_to_equity_ratio": 0.6962685949215064, "profit_margin": 0.2651140310335189, "quarter": 3, "return_on_assets": 0.20767170746439848, "return_on_equity": 0.29169102269125563 }, { "asset_turnover_ratio": 0.7645586111382404, "current_ratio": 2.170754040980958, "debt_to_equity_ratio": 0.6924063578741518, "profit_margin": 0.26400846041680714, "quarter": 4, "return_on_assets": 0.20184994182501917, "return_on_equity": 0.28423858336461644 } ], "income_statement": [ { "depreciation": 1075683, "expenses": 16441300, "income_tax": 2359191, "marketing_expense": 2683252, "net_income": 8076350, "net_profit": 5717159, "operational_expense": 9890906, "product_revenue": 6943856, "quarter": 1, "rd_expense": 1737955, "revenue": 24517650, "salaries_expense": 5005417, "service_revenue": 17573794 }, { "depreciation": 1135577, "expenses": 16252930, "income_tax": 2379340, "marketing_expense": 2524794, "net_income": 8110028, "net_profit": 5730688, "operational_expense": 11131524, "product_revenue": 7103629, "quarter": 2, "rd_expense": 1990163, "revenue": 24362958, "salaries_expense": 8087907, "service_revenue": 17259329 }, { "depreciation": 1110140, "expenses": 16066719, "income_tax": 1724314, "marketing_expense": 2993185, "net_income": 8142524, "net_profit": 6418210, "operational_expense": 10563746, "product_revenue": 5819109, "quarter": 3, "rd_expense": 2778067, "revenue": 24209243, "salaries_expense": 5461418, "service_revenue": 18390134 }, { "depreciation": 1265199, "expenses": 15882641, "income_tax": 1822738, "marketing_expense": 2222481, "net_income": 8173857, "net_profit": 6351119, "operational_expense": 9566251, "product_revenue": 6939578, "quarter": 4, "rd_expense": 2487060, "revenue": 24056498, "salaries_expense": 7107580, "service_revenue": 17116920 } ], "market_conditions": { "gdp_growth": [ 0.012950906461099405, 0.016882565805135197, 0.010241054938012344, 0.007654432761286746 ], "inflation_rate": [ 0.02667165564579097, 0.029581755749865254, 0.02955163535400093, 0.030517055488019463 ], "interest_rate": [ 0.046983145894762296, 0.053320086394607676, 0.05336925982769034, 0.04670396084923796 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 119126, "billable_hours_per_employee": 158, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 103644027, "net_revenue": 86659568, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 92093 }, { "average_project_size": 121457, "billable_hours_per_employee": 154, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 112501300, "net_revenue": 87540376, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 93029 }, { "average_project_size": 54221, "billable_hours_per_employee": 111, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 113458072, "net_revenue": 88430138, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 93975 }, { "average_project_size": 153944, "billable_hours_per_employee": 138, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 114924093, "net_revenue": 89328942, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 94930 } ], "balance_sheet": [ { "assets": 123855303, "current_assets": 56973132, "current_liabilities": 28045175, "equity": 87112691, "fixed_assets": 66882171, "liabilities": 52277020, "long_term_liabilities": 24231845, "quarter": 1 }, { "assets": 125691477, "current_assets": 50949678, "current_liabilities": 24198759, "equity": 88528676, "fixed_assets": 74741799, "liabilities": 53003276, "long_term_liabilities": 28804517, "quarter": 2 }, { "assets": 127554872, "current_assets": 42401017, "current_liabilities": 21706205, "equity": 88990231, "fixed_assets": 85153855, "liabilities": 53739620, "long_term_liabilities": 32033415, "quarter": 3 }, { "assets": 129445893, "current_assets": 48085972, "current_liabilities": 27969319, "equity": 90973789, "fixed_assets": 81359921, "liabilities": 54486195, "long_term_liabilities": 26516876, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45947, "financing_cash_flow": -177115, "investing_cash_flow": -358698, "net_cash_flow": 19895779, "operating_cash_flow": 19894153, "quarter": 1 }, { "change_in_working_capital": 43428, "financing_cash_flow": 54613, "investing_cash_flow": -108440, "net_cash_flow": 21941765, "operating_cash_flow": 22388156, "quarter": 2 }, { "change_in_working_capital": -30871, "financing_cash_flow": -188749, "investing_cash_flow": -115994, "net_cash_flow": 19004769, "operating_cash_flow": 19136894, "quarter": 3 }, { "change_in_working_capital": -58876, "financing_cash_flow": 85188, "investing_cash_flow": -421047, "net_cash_flow": 20075741, "operating_cash_flow": 20409164, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6996839529753522, "current_ratio": 2.031477143572825, "debt_to_equity_ratio": 0.6001079681948983, "profit_margin": 0.17925785182774048, "quarter": 1, "return_on_assets": 0.1254238423687034, "return_on_equity": 0.1783254290698011 }, { "asset_turnover_ratio": 0.696470262657507, "current_ratio": 2.105466565454865, "debt_to_equity_ratio": 0.5987130768791799, "profit_margin": 0.1809505022002647, "quarter": 2, "return_on_assets": 0.12602664379542616, "return_on_equity": 0.1789304405727247 }, { "asset_turnover_ratio": 0.6932713475656187, "current_ratio": 1.95340535114268, "debt_to_equity_ratio": 0.6038822396134694, "profit_margin": 0.1716041537784324, "quarter": 3, "return_on_assets": 0.1189682429378315, "return_on_equity": 0.17052409943738656 }, { "asset_turnover_ratio": 0.690087108441517, "current_ratio": 1.7192400000872385, "debt_to_equity_ratio": 0.5989219048576728, "profit_margin": 0.17927102506150805, "quarter": 4, "return_on_assets": 0.12371262331204282, "return_on_equity": 0.17602972434181013 } ], "income_statement": [ { "depreciation": 4359745, "expenses": 66698448, "income_tax": 4426712, "marketing_expense": 9391496, "net_income": 19961120, "net_profit": 15534408, "operational_expense": 35394274, "product_revenue": 21298897, "quarter": 1, "rd_expense": 11471600, "revenue": 86659568, "salaries_expense": 32124766, "service_revenue": 65360671 }, { "depreciation": 6547681, "expenses": 66871755, "income_tax": 4828146, "marketing_expense": 9655410, "net_income": 20668621, "net_profit": 15840475, "operational_expense": 46582364, "product_revenue": 29587854, "quarter": 2, "rd_expense": 8164403, "revenue": 87540376, "salaries_expense": 24584417, "service_revenue": 57952522 }, { "depreciation": 3961915, "expenses": 67045512, "income_tax": 6209647, "marketing_expense": 7208111, "net_income": 21384626, "net_profit": 15174979, "operational_expense": 34506717, "product_revenue": 18973031, "quarter": 3, "rd_expense": 12923242, "revenue": 88430138, "salaries_expense": 20227895, "service_revenue": 69457107 }, { "depreciation": 4395073, "expenses": 67219721, "income_tax": 6095130, "marketing_expense": 13420247, "net_income": 22109221, "net_profit": 16014091, "operational_expense": 43220007, "product_revenue": 22943619, "quarter": 4, "rd_expense": 12648071, "revenue": 89328942, "salaries_expense": 29468129, "service_revenue": 66385323 } ], "market_conditions": { "gdp_growth": [ -0.008015770761859038, -0.013917250193547174, -0.0022544925008985677, -0.000907598939400232 ], "inflation_rate": [ 0.03458635659336803, 0.0413492891380054, 0.041596808536840904, 0.03485006880041662 ], "interest_rate": [ 0.05869140410061885, 0.0524776075996702, 0.05493098578722184, 0.055507739201673977 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 121078, "billable_hours_per_employee": 81, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 53305141, "net_revenue": 47188649, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 50147 }, { "average_project_size": 194435, "billable_hours_per_employee": 86, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 58350728, "net_revenue": 46438298, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 49350 }, { "average_project_size": 85654, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 50518236, "net_revenue": 45699878, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 48565 }, { "average_project_size": 180782, "billable_hours_per_employee": 101, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 51968382, "net_revenue": 44973201, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 47793 } ], "balance_sheet": [ { "assets": 57775616, "current_assets": 26264531, "current_liabilities": 15285908, "equity": 34413905, "fixed_assets": 31511085, "liabilities": 30599463, "long_term_liabilities": 15313555, "quarter": 1 }, { "assets": 59473798, "current_assets": 20413376, "current_liabilities": 16824692, "equity": 36060922, "fixed_assets": 39060422, "liabilities": 30923918, "long_term_liabilities": 14099226, "quarter": 2 }, { "assets": 61221894, "current_assets": 21676372, "current_liabilities": 17952663, "equity": 37045008, "fixed_assets": 39545522, "liabilities": 31251814, "long_term_liabilities": 13299151, "quarter": 3 }, { "assets": 63021372, "current_assets": 24071229, "current_liabilities": 13976277, "equity": 38913144, "fixed_assets": 38950143, "liabilities": 31583186, "long_term_liabilities": 17606909, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52346, "financing_cash_flow": -27938, "investing_cash_flow": -193744, "net_cash_flow": 9472155, "operating_cash_flow": 10023923, "quarter": 1 }, { "change_in_working_capital": -94277, "financing_cash_flow": -139289, "investing_cash_flow": -318094, "net_cash_flow": 9415062, "operating_cash_flow": 9744566, "quarter": 2 }, { "change_in_working_capital": 6495, "financing_cash_flow": 186486, "investing_cash_flow": -175083, "net_cash_flow": 9353051, "operating_cash_flow": 9301483, "quarter": 3 }, { "change_in_working_capital": -77235, "financing_cash_flow": 77836, "investing_cash_flow": -329805, "net_cash_flow": 10392898, "operating_cash_flow": 10917782, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8167571765915919, "current_ratio": 1.7182185709870816, "debt_to_equity_ratio": 0.8891598613990479, "profit_margin": 0.15337908911102752, "quarter": 1, "return_on_assets": 0.125273471770513, "return_on_equity": 0.2103147550386973 }, { "asset_turnover_ratio": 0.7808194459012018, "current_ratio": 1.2132986446349212, "debt_to_equity_ratio": 0.8575465153109507, "profit_margin": 0.161742404943437, "quarter": 2, "return_on_assets": 0.12629161500666225, "return_on_equity": 0.2082875751207914 }, { "asset_turnover_ratio": 0.746462989204483, "current_ratio": 1.207418197511979, "debt_to_equity_ratio": 0.8436174180337604, "profit_margin": 0.15481284216995064, "quarter": 3, "return_on_assets": 0.1155620569334232, "return_on_equity": 0.19098195362786802 }, { "asset_turnover_ratio": 0.7136182468385487, "current_ratio": 1.7222919236646497, "debt_to_equity_ratio": 0.8116328508434065, "profit_margin": 0.16620916087338325, "quarter": 4, "return_on_assets": 0.11860988999097005, "return_on_equity": 0.19209339651404164 } ], "income_statement": [ { "depreciation": 2786171, "expenses": 37563840, "income_tax": 2387057, "marketing_expense": 6080449, "net_income": 9624809, "net_profit": 7237752, "operational_expense": 18908254, "product_revenue": 18160542, "quarter": 1, "rd_expense": 7247841, "revenue": 47188649, "salaries_expense": 16007680, "service_revenue": 29028107 }, { "depreciation": 2233524, "expenses": 36644965, "income_tax": 2282291, "marketing_expense": 5767742, "net_income": 9793333, "net_profit": 7511042, "operational_expense": 18589407, "product_revenue": 13040894, "quarter": 2, "rd_expense": 5200734, "revenue": 46438298, "salaries_expense": 14798132, "service_revenue": 33397404 }, { "depreciation": 2226555, "expenses": 35748568, "income_tax": 2876382, "marketing_expense": 3719739, "net_income": 9951310, "net_profit": 7074928, "operational_expense": 21277087, "product_revenue": 11673402, "quarter": 3, "rd_expense": 6207371, "revenue": 45699878, "salaries_expense": 15079452, "service_revenue": 34026476 }, { "depreciation": 3442824, "expenses": 34874098, "income_tax": 2624145, "marketing_expense": 4268487, "net_income": 10099103, "net_profit": 7474958, "operational_expense": 21193270, "product_revenue": 17558215, "quarter": 4, "rd_expense": 6335797, "revenue": 44973201, "salaries_expense": 15324310, "service_revenue": 27414986 } ], "market_conditions": { "gdp_growth": [ -0.018624688534164366, -0.020529663046819514, -0.017167019626675484, -0.013073898666746754 ], "inflation_rate": [ 0.020461054271300703, 0.022242539665650183, 0.023390312507581033, 0.027619532830930126 ], "interest_rate": [ 0.0601829088261346, 0.053941037477457245, 0.05797908420035303, 0.05713318349372644 ], "year": 2000 }, "random_event": { "description": "Davis and Sons Technology Adoption in 2000", "impact": 0.03, "type": "Technology Adoption" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 124514, "billable_hours_per_employee": 110, "client_concentration": 0.4, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 107303156, "net_revenue": 91188949, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 96906 }, { "average_project_size": 181013, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 100949870, "net_revenue": 88814575, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 94383 }, { "average_project_size": 123877, "billable_hours_per_employee": 131, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 100157591, "net_revenue": 86502025, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 91926 }, { "average_project_size": 185269, "billable_hours_per_employee": 99, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 97827408, "net_revenue": 84249689, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 89532 } ], "balance_sheet": [ { "assets": 120081591, "current_assets": 38747820, "current_liabilities": 28010361, "equity": 79114257, "fixed_assets": 81333771, "liabilities": 58352446, "long_term_liabilities": 30342085, "quarter": 1 }, { "assets": 121786340, "current_assets": 50366113, "current_liabilities": 31802123, "equity": 77612103, "fixed_assets": 71420227, "liabilities": 59054556, "long_term_liabilities": 27252433, "quarter": 2 }, { "assets": 123515290, "current_assets": 50295382, "current_liabilities": 32451571, "equity": 77844382, "fixed_assets": 73219908, "liabilities": 59765113, "long_term_liabilities": 27313542, "quarter": 3 }, { "assets": 125268785, "current_assets": 43258562, "current_liabilities": 27509585, "equity": 78748125, "fixed_assets": 82010223, "liabilities": 60484220, "long_term_liabilities": 32974635, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43512, "financing_cash_flow": 161804, "investing_cash_flow": -445564, "net_cash_flow": 22573977, "operating_cash_flow": 22828635, "quarter": 1 }, { "change_in_working_capital": 79818, "financing_cash_flow": 78548, "investing_cash_flow": -321300, "net_cash_flow": 18892143, "operating_cash_flow": 19253648, "quarter": 2 }, { "change_in_working_capital": -12324, "financing_cash_flow": -1928, "investing_cash_flow": -496638, "net_cash_flow": 19218155, "operating_cash_flow": 19466040, "quarter": 3 }, { "change_in_working_capital": 9508, "financing_cash_flow": 144724, "investing_cash_flow": -241727, "net_cash_flow": 17646298, "operating_cash_flow": 17687531, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7593915790139723, "current_ratio": 1.383338829513836, "debt_to_equity_ratio": 0.7375718133837749, "profit_margin": 0.19064932966822548, "quarter": 1, "return_on_assets": 0.14477749549470909, "return_on_equity": 0.21974689087960467 }, { "asset_turnover_ratio": 0.729265490694605, "current_ratio": 1.5837342997509947, "debt_to_equity_ratio": 0.7608936456727632, "profit_margin": 0.1675436604859056, "quarter": 2, "return_on_assets": 0.12218380977702425, "return_on_equity": 0.1917267851896759 }, { "asset_turnover_ratio": 0.7003345496739716, "current_ratio": 1.5498596970852352, "debt_to_equity_ratio": 0.7677511397033122, "profit_margin": 0.16293497175355143, "quarter": 3, "return_on_assets": 0.11410899006916472, "return_on_equity": 0.1810561615095101 }, { "asset_turnover_ratio": 0.6725513383082625, "current_ratio": 1.5724905337539625, "debt_to_equity_ratio": 0.7680718747271761, "profit_margin": 0.1657401963822086, "quarter": 4, "return_on_assets": 0.11146879088832864, "return_on_equity": 0.17731926950641683 } ], "income_statement": [ { "depreciation": 5443523, "expenses": 69373970, "income_tax": 4429867, "marketing_expense": 8237393, "net_income": 21814979, "net_profit": 17385112, "operational_expense": 35264265, "product_revenue": 18685162, "quarter": 1, "rd_expense": 8400853, "revenue": 91188949, "salaries_expense": 31442054, "service_revenue": 72503787 }, { "depreciation": 4373329, "expenses": 67908457, "income_tax": 6025799, "marketing_expense": 9770679, "net_income": 20906118, "net_profit": 14880319, "operational_expense": 40311062, "product_revenue": 27176133, "quarter": 2, "rd_expense": 9563293, "revenue": 88814575, "salaries_expense": 23163966, "service_revenue": 61638442 }, { "depreciation": 5371835, "expenses": 66473903, "income_tax": 5933917, "marketing_expense": 9674099, "net_income": 20028122, "net_profit": 14094205, "operational_expense": 40762202, "product_revenue": 19581147, "quarter": 3, "rd_expense": 7961094, "revenue": 86502025, "salaries_expense": 26013591, "service_revenue": 66920878 }, { "depreciation": 3723971, "expenses": 65069653, "income_tax": 5216476, "marketing_expense": 8769690, "net_income": 19180036, "net_profit": 13963560, "operational_expense": 34198964, "product_revenue": 32059091, "quarter": 4, "rd_expense": 8666183, "revenue": 84249689, "salaries_expense": 26688511, "service_revenue": 52190598 } ], "market_conditions": { "gdp_growth": [ -0.008607867989297347, -0.0002919903850773578, 0.0021506165012961324, -0.010427918388254404 ], "inflation_rate": [ 0.0361044146085277, 0.03748946745461328, 0.04284628347308138, 0.03574269924110281 ], "interest_rate": [ 0.04343118774926118, 0.04805332555310905, 0.04349634994357828, 0.044906723289971626 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 133917, "billable_hours_per_employee": 113, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 86839468, "net_revenue": 70728815, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 75163 }, { "average_project_size": 105770, "billable_hours_per_employee": 87, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 83739228, "net_revenue": 71602574, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 76092 }, { "average_project_size": 54835, "billable_hours_per_employee": 86, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 92014441, "net_revenue": 72487127, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 77032 }, { "average_project_size": 94272, "billable_hours_per_employee": 147, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 88925974, "net_revenue": 73382607, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 77984 } ], "balance_sheet": [ { "assets": 100571301, "current_assets": 41470916, "current_liabilities": 22715579, "equity": 68476562, "fixed_assets": 59100385, "liabilities": 52214343, "long_term_liabilities": 29498764, "quarter": 1 }, { "assets": 103834168, "current_assets": 50701835, "current_liabilities": 23165487, "equity": 68942682, "fixed_assets": 53132333, "liabilities": 53689316, "long_term_liabilities": 30523829, "quarter": 2 }, { "assets": 107202892, "current_assets": 43490359, "current_liabilities": 29587048, "equity": 72131520, "fixed_assets": 63712533, "liabilities": 55205955, "long_term_liabilities": 25618907, "quarter": 3 }, { "assets": 110680909, "current_assets": 39013002, "current_liabilities": 31003953, "equity": 75447373, "fixed_assets": 71667907, "liabilities": 56765437, "long_term_liabilities": 25761484, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35148, "financing_cash_flow": 142288, "investing_cash_flow": -250743, "net_cash_flow": 23746379, "operating_cash_flow": 24199438, "quarter": 1 }, { "change_in_working_capital": -97038, "financing_cash_flow": -57531, "investing_cash_flow": -303676, "net_cash_flow": 22217355, "operating_cash_flow": 22773972, "quarter": 2 }, { "change_in_working_capital": 93117, "financing_cash_flow": 81297, "investing_cash_flow": -152535, "net_cash_flow": 23353837, "operating_cash_flow": 23462191, "quarter": 3 }, { "change_in_working_capital": 42632, "financing_cash_flow": 105320, "investing_cash_flow": -313011, "net_cash_flow": 24349809, "operating_cash_flow": 24608132, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7032703594040213, "current_ratio": 1.8256596497056052, "debt_to_equity_ratio": 0.7625140847462523, "profit_margin": 0.28446120580416906, "quarter": 1, "return_on_assets": 0.20005313444239922, "return_on_equity": 0.29381737944145037 }, { "asset_turnover_ratio": 0.6895858596372632, "current_ratio": 2.188679866734509, "debt_to_equity_ratio": 0.7787529356632804, "profit_margin": 0.26253008725636034, "quarter": 2, "return_on_assets": 0.18103703590132297, "return_on_equity": 0.27265881533300373 }, { "asset_turnover_ratio": 0.6761676448057017, "current_ratio": 1.469912070984574, "debt_to_equity_ratio": 0.7653513332312974, "profit_margin": 0.2777677062576918, "quarter": 3, "return_on_assets": 0.18781753574334542, "return_on_equity": 0.2791370956829968 }, { "asset_turnover_ratio": 0.6630105197274807, "current_ratio": 1.2583234789447655, "debt_to_equity_ratio": 0.7523845396180991, "profit_margin": 0.2934196791345938, "quarter": 4, "return_on_assets": 0.1945403339612977, "return_on_equity": 0.28538967155291145 } ], "income_statement": [ { "depreciation": 4079834, "expenses": 45026813, "income_tax": 5582398, "marketing_expense": 5740417, "net_income": 25702002, "net_profit": 20119604, "operational_expense": 31013009, "product_revenue": 16328403, "quarter": 1, "rd_expense": 6828220, "revenue": 70728815, "salaries_expense": 15015019, "service_revenue": 54400412 }, { "depreciation": 3976142, "expenses": 45439865, "income_tax": 7364879, "marketing_expense": 7162442, "net_income": 26162709, "net_profit": 18797830, "operational_expense": 30806709, "product_revenue": 19880508, "quarter": 2, "rd_expense": 5623982, "revenue": 71602574, "salaries_expense": 15685116, "service_revenue": 51722066 }, { "depreciation": 3327608, "expenses": 45856707, "income_tax": 6495837, "marketing_expense": 5869978, "net_income": 26630420, "net_profit": 20134583, "operational_expense": 30314003, "product_revenue": 18886815, "quarter": 3, "rd_expense": 7928249, "revenue": 72487127, "salaries_expense": 21780316, "service_revenue": 53600312 }, { "depreciation": 3076231, "expenses": 46277373, "income_tax": 5573333, "marketing_expense": 5038373, "net_income": 27105234, "net_profit": 21531901, "operational_expense": 29084876, "product_revenue": 26283424, "quarter": 4, "rd_expense": 6803803, "revenue": 73382607, "salaries_expense": 21670154, "service_revenue": 47099183 } ], "market_conditions": { "gdp_growth": [ -0.01728171464856155, -0.012422000384387498, -0.010594889020005683, -0.027137264732845376 ], "inflation_rate": [ 0.021739904169596, 0.028454426002124444, 0.03030288217079689, 0.026692191961760037 ], "interest_rate": [ 0.06059017709587969, 0.06009053360814059, 0.05821607039228006, 0.0629039472764318 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 191803, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 72929150, "net_revenue": 58463476, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 62129 }, { "average_project_size": 65695, "billable_hours_per_employee": 144, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 68015441, "net_revenue": 57224250, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 60812 }, { "average_project_size": 124585, "billable_hours_per_employee": 108, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 71260886, "net_revenue": 56011292, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 59523 }, { "average_project_size": 53705, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 66405962, "net_revenue": 54824045, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 58261 } ], "balance_sheet": [ { "assets": 79604599, "current_assets": 24781571, "current_liabilities": 19191763, "equity": 53481268, "fixed_assets": 54823028, "liabilities": 37698991, "long_term_liabilities": 18507228, "quarter": 1 }, { "assets": 81025901, "current_assets": 25625951, "current_liabilities": 19793380, "equity": 53873354, "fixed_assets": 55399950, "liabilities": 38148052, "long_term_liabilities": 18354672, "quarter": 2 }, { "assets": 82472579, "current_assets": 25282943, "current_liabilities": 22234444, "equity": 54084894, "fixed_assets": 57189636, "liabilities": 38602462, "long_term_liabilities": 16368018, "quarter": 3 }, { "assets": 83945087, "current_assets": 29147248, "current_liabilities": 21271045, "equity": 56136014, "fixed_assets": 54797839, "liabilities": 39062284, "long_term_liabilities": 17791239, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73071, "financing_cash_flow": 94803, "investing_cash_flow": -491918, "net_cash_flow": 14752246, "operating_cash_flow": 14866661, "quarter": 1 }, { "change_in_working_capital": -72635, "financing_cash_flow": -55082, "investing_cash_flow": -411656, "net_cash_flow": 13029281, "operating_cash_flow": 13318156, "quarter": 2 }, { "change_in_working_capital": -39160, "financing_cash_flow": 167374, "investing_cash_flow": -398717, "net_cash_flow": 12742139, "operating_cash_flow": 13259279, "quarter": 3 }, { "change_in_working_capital": -52186, "financing_cash_flow": -43128, "investing_cash_flow": -244087, "net_cash_flow": 12948195, "operating_cash_flow": 13447603, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7344233465707176, "current_ratio": 1.291260787245028, "debt_to_equity_ratio": 0.7049008449089128, "profit_margin": 0.19799814845083794, "quarter": 1, "return_on_assets": 0.14541446280007014, "return_on_equity": 0.21644326009622658 }, { "asset_turnover_ratio": 0.7062463890404626, "current_ratio": 1.2946728148502176, "debt_to_equity_ratio": 0.708106126082293, "profit_margin": 0.19214764719502658, "quarter": 2, "return_on_assets": 0.13570358199410829, "return_on_equity": 0.20409913591049111 }, { "asset_turnover_ratio": 0.6791504846720023, "current_ratio": 1.137107048865265, "debt_to_equity_ratio": 0.7137383314461151, "profit_margin": 0.18236995854335944, "quarter": 3, "return_on_assets": 0.12385664573433552, "return_on_equity": 0.1888656192984311 }, { "asset_turnover_ratio": 0.6530941471297779, "current_ratio": 1.3702781410128182, "debt_to_equity_ratio": 0.695850688650605, "profit_margin": 0.2052605020297207, "quarter": 4, "return_on_assets": 0.1340544325125305, "return_on_equity": 0.20046330685324398 } ], "income_statement": [ { "depreciation": 3291001, "expenses": 43020371, "income_tax": 3867445, "marketing_expense": 7514298, "net_income": 15443105, "net_profit": 11575660, "operational_expense": 25030187, "product_revenue": 15016551, "quarter": 1, "rd_expense": 8468075, "revenue": 58463476, "salaries_expense": 14567581, "service_revenue": 43446925 }, { "depreciation": 2322651, "expenses": 42232286, "income_tax": 3996459, "marketing_expense": 6802633, "net_income": 14991964, "net_profit": 10995505, "operational_expense": 23569991, "product_revenue": 18529831, "quarter": 2, "rd_expense": 5063956, "revenue": 57224250, "salaries_expense": 14011017, "service_revenue": 38694419 }, { "depreciation": 3044502, "expenses": 41458639, "income_tax": 4337876, "marketing_expense": 5548191, "net_income": 14552653, "net_profit": 10214777, "operational_expense": 28893314, "product_revenue": 21292775, "quarter": 3, "rd_expense": 7102563, "revenue": 56011292, "salaries_expense": 15004836, "service_revenue": 34718517 }, { "depreciation": 2194392, "expenses": 40699164, "income_tax": 2871670, "marketing_expense": 6300551, "net_income": 14124881, "net_profit": 11253211, "operational_expense": 22025814, "product_revenue": 19369575, "quarter": 4, "rd_expense": 7147580, "revenue": 54824045, "salaries_expense": 17187160, "service_revenue": 35454470 } ], "market_conditions": { "gdp_growth": [ 0.0015824036366369441, 0.007305963930972782, -0.00589761314207476, -0.007721738091317745 ], "inflation_rate": [ 0.03358690467418053, 0.030427111223067127, 0.032068454103487416, 0.03136737393432574 ], "interest_rate": [ 0.060830736724087106, 0.05846506130739432, 0.061152096705332774, 0.05878767944671612 ], "year": 2003 }, "random_event": { "description": "Davis and Sons Expansion to New Market in 2003", "impact": 0.02, "type": "Expansion to New Market" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 80874, "billable_hours_per_employee": 147, "client_concentration": 0.31, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 96099608, "net_revenue": 79036105, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 83992 }, { "average_project_size": 110490, "billable_hours_per_employee": 150, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 98055481, "net_revenue": 79003621, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 83957 }, { "average_project_size": 196808, "billable_hours_per_employee": 100, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 88601249, "net_revenue": 78971151, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 83923 }, { "average_project_size": 106884, "billable_hours_per_employee": 117, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 96722380, "net_revenue": 78938694, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 83888 } ], "balance_sheet": [ { "assets": 94848319, "current_assets": 32189837, "current_liabilities": 19868377, "equity": 68441509, "fixed_assets": 62658482, "liabilities": 42893567, "long_term_liabilities": 23025190, "quarter": 1 }, { "assets": 97199762, "current_assets": 36150276, "current_liabilities": 25612405, "equity": 70174998, "fixed_assets": 61049486, "liabilities": 43545517, "long_term_liabilities": 17933112, "quarter": 2 }, { "assets": 99609500, "current_assets": 35449887, "current_liabilities": 24839409, "equity": 72084128, "fixed_assets": 64159613, "liabilities": 44207376, "long_term_liabilities": 19367967, "quarter": 3 }, { "assets": 102078979, "current_assets": 50590797, "current_liabilities": 18177221, "equity": 73424004, "fixed_assets": 51488182, "liabilities": 44879295, "long_term_liabilities": 26702074, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94854, "financing_cash_flow": -32543, "investing_cash_flow": -473750, "net_cash_flow": 19181042, "operating_cash_flow": 19651306, "quarter": 1 }, { "change_in_working_capital": 99365, "financing_cash_flow": 160784, "investing_cash_flow": -339303, "net_cash_flow": 20515046, "operating_cash_flow": 20870166, "quarter": 2 }, { "change_in_working_capital": 40577, "financing_cash_flow": 14605, "investing_cash_flow": -212540, "net_cash_flow": 20501291, "operating_cash_flow": 20883364, "quarter": 3 }, { "change_in_working_capital": -92684, "financing_cash_flow": -18107, "investing_cash_flow": -144864, "net_cash_flow": 20303080, "operating_cash_flow": 20435831, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8332894650457643, "current_ratio": 1.6201543286600613, "debt_to_equity_ratio": 0.6267186043487147, "profit_margin": 0.2085977921103273, "quarter": 1, "return_on_assets": 0.1738223425973422, "return_on_equity": 0.24088827439500202 }, { "asset_turnover_ratio": 0.8127964449131059, "current_ratio": 1.4114362161616607, "debt_to_equity_ratio": 0.6205275132319918, "profit_margin": 0.20911387086928585, "quarter": 2, "return_on_assets": 0.16996701082457383, "return_on_equity": 0.2354222083483351 }, { "asset_turnover_ratio": 0.7928074229867633, "current_ratio": 1.4271630617298503, "debt_to_equity_ratio": 0.6132747558519401, "profit_margin": 0.21124174826830117, "quarter": 3, "return_on_assets": 0.16747402607181042, "return_on_equity": 0.23142409380328496 }, { "asset_turnover_ratio": 0.7733099877497795, "current_ratio": 2.7831975525851833, "debt_to_equity_ratio": 0.6112346447355281, "profit_margin": 0.20553063621751838, "quarter": 4, "return_on_assets": 0.15893889377557352, "return_on_equity": 0.22096751901462633 } ], "income_statement": [ { "depreciation": 3164549, "expenses": 56130471, "income_tax": 6418877, "marketing_expense": 7853151, "net_income": 22905634, "net_profit": 16486757, "operational_expense": 35445050, "product_revenue": 20390908, "quarter": 1, "rd_expense": 10518670, "revenue": 79036105, "salaries_expense": 25544104, "service_revenue": 58645197 }, { "depreciation": 4349413, "expenses": 56142797, "income_tax": 6340071, "marketing_expense": 7284216, "net_income": 22860824, "net_profit": 16520753, "operational_expense": 33666301, "product_revenue": 19907544, "quarter": 2, "rd_expense": 10040483, "revenue": 79003621, "salaries_expense": 18096949, "service_revenue": 59096077 }, { "depreciation": 4201360, "expenses": 56155126, "income_tax": 6134021, "marketing_expense": 9419372, "net_income": 22816025, "net_profit": 16682004, "operational_expense": 39218541, "product_revenue": 19576345, "quarter": 3, "rd_expense": 10783512, "revenue": 78971151, "salaries_expense": 23441146, "service_revenue": 59394806 }, { "depreciation": 4211511, "expenses": 56167458, "income_tax": 6546916, "marketing_expense": 10854419, "net_income": 22771236, "net_profit": 16224320, "operational_expense": 36094306, "product_revenue": 26842609, "quarter": 4, "rd_expense": 10828768, "revenue": 78938694, "salaries_expense": 26293295, "service_revenue": 52096085 } ], "market_conditions": { "gdp_growth": [ -0.008919328036992547, 0.0007499677319717044, -0.0078495327280432, -0.013096421502308987 ], "inflation_rate": [ 0.03711557230221365, 0.035958531323766155, 0.030695270909002634, 0.031726134089625546 ], "interest_rate": [ 0.04241985278570623, 0.047616957999520704, 0.04368186074593516, 0.04251221652556818 ], "year": 2004 }, "random_event": { "description": "Davis and Sons Senior Leadership Change in 2004", "impact": -0.09, "type": "Senior Leadership Change" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 106163, "billable_hours_per_employee": 80, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 62448563, "net_revenue": 51223286, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 54435 }, { "average_project_size": 87808, "billable_hours_per_employee": 104, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 61208395, "net_revenue": 51430860, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 54656 }, { "average_project_size": 112476, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 65654993, "net_revenue": 51639277, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 54877 }, { "average_project_size": 198127, "billable_hours_per_employee": 155, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 60258449, "net_revenue": 51848537, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 55099 } ], "balance_sheet": [ { "assets": 63103795, "current_assets": 23544907, "current_liabilities": 16941600, "equity": 39543334, "fixed_assets": 39558888, "liabilities": 37670646, "long_term_liabilities": 20729046, "quarter": 1 }, { "assets": 64765171, "current_assets": 28819943, "current_liabilities": 21440630, "equity": 39711576, "fixed_assets": 35945228, "liabilities": 38456921, "long_term_liabilities": 17016291, "quarter": 2 }, { "assets": 66470288, "current_assets": 23165044, "current_liabilities": 16223395, "equity": 40222245, "fixed_assets": 43305244, "liabilities": 39259607, "long_term_liabilities": 23036212, "quarter": 3 }, { "assets": 68220296, "current_assets": 25899115, "current_liabilities": 19547920, "equity": 41654067, "fixed_assets": 42321181, "liabilities": 40079047, "long_term_liabilities": 20531127, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40610, "financing_cash_flow": 125867, "investing_cash_flow": -297379, "net_cash_flow": 16633425, "operating_cash_flow": 16731566, "quarter": 1 }, { "change_in_working_capital": -13050, "financing_cash_flow": -103691, "investing_cash_flow": -288004, "net_cash_flow": 16233932, "operating_cash_flow": 16697390, "quarter": 2 }, { "change_in_working_capital": 56581, "financing_cash_flow": -182503, "investing_cash_flow": -140927, "net_cash_flow": 14847240, "operating_cash_flow": 15286325, "quarter": 3 }, { "change_in_working_capital": -68456, "financing_cash_flow": 162169, "investing_cash_flow": -404529, "net_cash_flow": 15104805, "operating_cash_flow": 15360440, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8117306732503172, "current_ratio": 1.389768793974595, "debt_to_equity_ratio": 0.9526421317939453, "profit_margin": 0.27546426834076987, "quarter": 1, "return_on_assets": 0.22360279599665916, "return_on_equity": 0.3568284100678005 }, { "asset_turnover_ratio": 0.7941129345586071, "current_ratio": 1.3441742616704826, "debt_to_equity_ratio": 0.9684058119476295, "profit_margin": 0.26060863069371193, "quarter": 2, "return_on_assets": 0.20695268449148385, "return_on_equity": 0.33751684899133694 }, { "asset_turnover_ratio": 0.7768775877727504, "current_ratio": 1.4278789365604425, "debt_to_equity_ratio": 0.976067024602928, "profit_margin": 0.25197029772512114, "quarter": 3, "return_on_assets": 0.19575007708707384, "return_on_equity": 0.3234917394590978 }, { "asset_turnover_ratio": 0.7600163007208295, "current_ratio": 1.3249038772411592, "debt_to_equity_ratio": 0.9621880859796955, "profit_margin": 0.26062100845777, "quarter": 4, "return_on_assets": 0.19807621473820636, "return_on_equity": 0.32440572969741466 } ], "income_statement": [ { "depreciation": 2621381, "expenses": 32762771, "income_tax": 4350330, "marketing_expense": 3811619, "net_income": 18460515, "net_profit": 14110185, "operational_expense": 17824862, "product_revenue": 10536394, "quarter": 1, "rd_expense": 5178595, "revenue": 51223286, "salaries_expense": 14715924, "service_revenue": 40686892 }, { "depreciation": 3294064, "expenses": 32949155, "income_tax": 5078379, "marketing_expense": 4554424, "net_income": 18481705, "net_profit": 13403326, "operational_expense": 20858559, "product_revenue": 17303937, "quarter": 2, "rd_expense": 4075378, "revenue": 51430860, "salaries_expense": 10835073, "service_revenue": 34126923 }, { "depreciation": 2274761, "expenses": 33136599, "income_tax": 5491114, "marketing_expense": 6279093, "net_income": 18502678, "net_profit": 13011564, "operational_expense": 19342131, "product_revenue": 19747395, "quarter": 3, "rd_expense": 3877694, "revenue": 51639277, "salaries_expense": 13057956, "service_revenue": 31891882 }, { "depreciation": 1847622, "expenses": 33325110, "income_tax": 5010609, "marketing_expense": 4966931, "net_income": 18523427, "net_profit": 13512818, "operational_expense": 20182848, "product_revenue": 19106975, "quarter": 4, "rd_expense": 3441512, "revenue": 51848537, "salaries_expense": 11587634, "service_revenue": 32741562 } ], "market_conditions": { "gdp_growth": [ -0.008310033398798588, -0.0097318441512642, -0.021489819200412447, -0.020965228885045727 ], "inflation_rate": [ 0.02900717672604143, 0.0272963947126159, 0.030898563180963602, 0.025269077752994737 ], "interest_rate": [ 0.044412628082358345, 0.04137504289842369, 0.041474575487846145, 0.043689046002888005 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2010, "industry": "Advertising", "location": "Johnsonton", "name": "Howard-Kline", "num_employees": 946, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.howard-kline.com" }

[ { "advertising_kpis": [ { "average_project_size": 142181, "billable_hours_per_employee": 99, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 810768, "net_revenue": 679037, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 718 }, { "average_project_size": 55902, "billable_hours_per_employee": 150, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 760179, "net_revenue": 663680, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 702 }, { "average_project_size": 60325, "billable_hours_per_employee": 158, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 798673, "net_revenue": 648672, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 686 }, { "average_project_size": 164978, "billable_hours_per_employee": 106, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 747557, "net_revenue": 634002, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 670 } ], "balance_sheet": [ { "assets": 735366, "current_assets": 362026, "current_liabilities": 180322, "equity": 462073, "fixed_assets": 373340, "liabilities": 413984, "long_term_liabilities": 233662, "quarter": 1 }, { "assets": 754049, "current_assets": 264331, "current_liabilities": 228284, "equity": 471293, "fixed_assets": 489718, "liabilities": 418275, "long_term_liabilities": 189991, "quarter": 2 }, { "assets": 773207, "current_assets": 344342, "current_liabilities": 245703, "equity": 480680, "fixed_assets": 428865, "liabilities": 422609, "long_term_liabilities": 176906, "quarter": 3 }, { "assets": 792851, "current_assets": 290413, "current_liabilities": 194722, "equity": 493235, "fixed_assets": 502438, "liabilities": 426989, "long_term_liabilities": 232267, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69009, "financing_cash_flow": -98845, "investing_cash_flow": -382847, "net_cash_flow": -452321, "operating_cash_flow": 174237, "quarter": 1 }, { "change_in_working_capital": 4954, "financing_cash_flow": 47073, "investing_cash_flow": -121719, "net_cash_flow": 18270, "operating_cash_flow": 162217, "quarter": 2 }, { "change_in_working_capital": 63669, "financing_cash_flow": -129543, "investing_cash_flow": -306404, "net_cash_flow": -480775, "operating_cash_flow": 166840, "quarter": 3 }, { "change_in_working_capital": -36554, "financing_cash_flow": 113012, "investing_cash_flow": -125517, "net_cash_flow": -339256, "operating_cash_flow": 151207, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9234000484112673, "current_ratio": 2.0076640676123825, "debt_to_equity_ratio": 0.895927699735756, "profit_margin": 0.2071919497759327, "quarter": 1, "return_on_assets": 0.1913210564535211, "return_on_equity": 0.30447786388730785 }, { "asset_turnover_ratio": 0.880155003189448, "current_ratio": 1.1579041895183193, "debt_to_equity_ratio": 0.8875052249874282, "profit_margin": 0.20419328592092575, "quarter": 2, "return_on_assets": 0.17972174222099624, "return_on_equity": 0.2875472370690844 }, { "asset_turnover_ratio": 0.8389370504923003, "current_ratio": 1.4014562296756654, "debt_to_equity_ratio": 0.8791898976450029, "profit_margin": 0.2005358640422278, "quarter": 3, "return_on_assets": 0.16823696629751153, "return_on_equity": 0.2706207872181077 }, { "asset_turnover_ratio": 0.799648357635924, "current_ratio": 1.4914236706689536, "debt_to_equity_ratio": 0.8656907964763246, "profit_margin": 0.20090315172507342, "quarter": 4, "return_on_assets": 0.16065187532083583, "return_on_equity": 0.2582399870244407 } ], "income_statement": [ { "depreciation": 33546, "expenses": 491059, "income_tax": 47287, "marketing_expense": 76730, "net_income": 187978, "net_profit": 140691, "operational_expense": 284598, "product_revenue": 172653, "quarter": 1, "rd_expense": 66584, "revenue": 679037, "salaries_expense": 243797, "service_revenue": 506384 }, { "depreciation": 26698, "expenses": 480987, "income_tax": 47174, "marketing_expense": 52998, "net_income": 182693, "net_profit": 135519, "operational_expense": 324341, "product_revenue": 260005, "quarter": 2, "rd_expense": 69142, "revenue": 663680, "salaries_expense": 155264, "service_revenue": 403675 }, { "depreciation": 36758, "expenses": 471123, "income_tax": 47467, "marketing_expense": 55290, "net_income": 177549, "net_profit": 130082, "operational_expense": 294500, "product_revenue": 227018, "quarter": 3, "rd_expense": 53129, "revenue": 648672, "salaries_expense": 189801, "service_revenue": 421654 }, { "depreciation": 23834, "expenses": 461461, "income_tax": 45168, "marketing_expense": 48455, "net_income": 172541, "net_profit": 127373, "operational_expense": 282967, "product_revenue": 225305, "quarter": 4, "rd_expense": 69554, "revenue": 634002, "salaries_expense": 173650, "service_revenue": 408697 } ], "market_conditions": { "gdp_growth": [ 0.03512132543815765, 0.03713450864199384, 0.03170547317540024, 0.04067016331297505 ], "inflation_rate": [ 0.001646488377961942, 0.009691473561635057, 0.009473611385268702, 0.007079825965042056 ], "interest_rate": [ 0.014393787662241607, 0.02154696455419802, 0.019107885803798783, 0.022284445132964344 ], "year": 2010 }, "random_event": { "description": "Howard-Kline Data Privacy Regulation Impact in 2010", "impact": 0, "type": "Data Privacy Regulation Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 114717, "billable_hours_per_employee": 92, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 3679077, "net_revenue": 3053505, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3228 }, { "average_project_size": 78294, "billable_hours_per_employee": 118, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 3669015, "net_revenue": 3042353, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3216 }, { "average_project_size": 178637, "billable_hours_per_employee": 143, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 3668486, "net_revenue": 3031242, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3204 }, { "average_project_size": 139213, "billable_hours_per_employee": 106, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 3864271, "net_revenue": 3020172, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 3193 } ], "balance_sheet": [ { "assets": 4305035, "current_assets": 1741396, "current_liabilities": 1034713, "equity": 3300915, "fixed_assets": 2563639, "liabilities": 1766622, "long_term_liabilities": 731909, "quarter": 1 }, { "assets": 4411064, "current_assets": 1637233, "current_liabilities": 913528, "equity": 3379580, "fixed_assets": 2773831, "liabilities": 1792614, "long_term_liabilities": 879086, "quarter": 2 }, { "assets": 4519705, "current_assets": 1923275, "current_liabilities": 766259, "equity": 3427956, "fixed_assets": 2596430, "liabilities": 1818987, "long_term_liabilities": 1052728, "quarter": 3 }, { "assets": 4631021, "current_assets": 1683448, "current_liabilities": 789131, "equity": 3541308, "fixed_assets": 2947573, "liabilities": 1845749, "long_term_liabilities": 1056618, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63531, "financing_cash_flow": -182775, "investing_cash_flow": -144011, "net_cash_flow": 813797, "operating_cash_flow": 932552, "quarter": 1 }, { "change_in_working_capital": 91135, "financing_cash_flow": -26197, "investing_cash_flow": -421106, "net_cash_flow": 665309, "operating_cash_flow": 889617, "quarter": 2 }, { "change_in_working_capital": 22429, "financing_cash_flow": -143073, "investing_cash_flow": -232636, "net_cash_flow": 780908, "operating_cash_flow": 871108, "quarter": 3 }, { "change_in_working_capital": -6511, "financing_cash_flow": -110543, "investing_cash_flow": -299521, "net_cash_flow": 545484, "operating_cash_flow": 883348, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7092869163665336, "current_ratio": 1.682974892554747, "debt_to_equity_ratio": 0.535191605963801, "profit_margin": 0.2497136896779275, "quarter": 1, "return_on_assets": 0.1771186529261667, "return_on_equity": 0.2309971629078604 }, { "asset_turnover_ratio": 0.6897095576033356, "current_ratio": 1.7922088868649895, "debt_to_equity_ratio": 0.5304250824066896, "profit_margin": 0.2501780694087767, "quarter": 2, "return_on_assets": 0.17255020557398396, "return_on_equity": 0.22521437575083295 }, { "asset_turnover_ratio": 0.6706725328312356, "current_ratio": 2.5099542060843656, "debt_to_equity_ratio": 0.5306331236456944, "profit_margin": 0.23991420018593038, "quarter": 3, "return_on_assets": 0.16090386430087805, "return_on_equity": 0.21214916410829077 }, { "asset_turnover_ratio": 0.6521611540953928, "current_ratio": 2.1332934582471097, "debt_to_equity_ratio": 0.5212054416051922, "profit_margin": 0.25032878922127616, "quarter": 4, "return_on_assets": 0.16325471208184977, "return_on_equity": 0.21349060855480517 } ], "income_statement": [ { "depreciation": 170050, "expenses": 2028892, "income_tax": 262111, "marketing_expense": 398582, "net_income": 1024613, "net_profit": 762502, "operational_expense": 1279041, "product_revenue": 1042883, "quarter": 1, "rd_expense": 386037, "revenue": 3053505, "salaries_expense": 1011459, "service_revenue": 2010622 }, { "depreciation": 128487, "expenses": 2014845, "income_tax": 266378, "marketing_expense": 212633, "net_income": 1027508, "net_profit": 761130, "operational_expense": 1291831, "product_revenue": 794585, "quarter": 2, "rd_expense": 257801, "revenue": 3042353, "salaries_expense": 880733, "service_revenue": 2247768 }, { "depreciation": 143870, "expenses": 2000895, "income_tax": 303109, "marketing_expense": 306745, "net_income": 1030347, "net_profit": 727238, "operational_expense": 1090444, "product_revenue": 635761, "quarter": 3, "rd_expense": 237796, "revenue": 3031242, "salaries_expense": 716416, "service_revenue": 2395481 }, { "depreciation": 127312, "expenses": 1987042, "income_tax": 277094, "marketing_expense": 384213, "net_income": 1033130, "net_profit": 756036, "operational_expense": 1309262, "product_revenue": 900106, "quarter": 4, "rd_expense": 345950, "revenue": 3020172, "salaries_expense": 694641, "service_revenue": 2120066 } ], "market_conditions": { "gdp_growth": [ 0.048406312016085945, 0.05627329261133002, 0.04244932622402641, 0.06012439327868892 ], "inflation_rate": [ 0.0020388020047990003, 0.0046961728921719546, 0.00044156169808716103, 0.008935811439017883 ], "interest_rate": [ 0.011083857161477792, 0.013141658032417163, 0.017243816850972177, 0.011684560598433303 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 81764, "billable_hours_per_employee": 116, "client_concentration": 0.36, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 4524593, "net_revenue": 3577213, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 3781 }, { "average_project_size": 140992, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 4357893, "net_revenue": 3559835, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 3763 }, { "average_project_size": 181714, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 4001690, "net_revenue": 3542543, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 3745 }, { "average_project_size": 138415, "billable_hours_per_employee": 160, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 4507071, "net_revenue": 3525334, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 3727 } ], "balance_sheet": [ { "assets": 3753352, "current_assets": 1323696, "current_liabilities": 1008231, "equity": 2680873, "fixed_assets": 2429656, "liabilities": 2125347, "long_term_liabilities": 1117116, "quarter": 1 }, { "assets": 3828512, "current_assets": 1651877, "current_liabilities": 948209, "equity": 2647214, "fixed_assets": 2176635, "liabilities": 2146303, "long_term_liabilities": 1198094, "quarter": 2 }, { "assets": 3905177, "current_assets": 1523318, "current_liabilities": 886881, "equity": 2762608, "fixed_assets": 2381859, "liabilities": 2167466, "long_term_liabilities": 1280585, "quarter": 3 }, { "assets": 3983377, "current_assets": 1530753, "current_liabilities": 1033333, "equity": 2892800, "fixed_assets": 2452624, "liabilities": 2188837, "long_term_liabilities": 1155504, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2301, "financing_cash_flow": -26830, "investing_cash_flow": -195512, "net_cash_flow": 840004, "operating_cash_flow": 1252210, "quarter": 1 }, { "change_in_working_capital": -88491, "financing_cash_flow": -75562, "investing_cash_flow": -136053, "net_cash_flow": 685785, "operating_cash_flow": 1083321, "quarter": 2 }, { "change_in_working_capital": -1865, "financing_cash_flow": -118275, "investing_cash_flow": -482981, "net_cash_flow": 939094, "operating_cash_flow": 1173955, "quarter": 3 }, { "change_in_working_capital": -13699, "financing_cash_flow": 70472, "investing_cash_flow": -140129, "net_cash_flow": 1435366, "operating_cash_flow": 1293207, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9530715477791585, "current_ratio": 1.3128896056558468, "debt_to_equity_ratio": 0.792781679699113, "profit_margin": 0.2943263372910699, "quarter": 1, "return_on_assets": 0.2805140578341706, "return_on_equity": 0.39273326263497005 }, { "asset_turnover_ratio": 0.9298220823129195, "current_ratio": 1.742102215861693, "debt_to_equity_ratio": 0.8107780481668653, "profit_margin": 0.27108138439000684, "quarter": 2, "return_on_assets": 0.2520574573097851, "return_on_equity": 0.36453607452967535 }, { "asset_turnover_ratio": 0.9071401885241053, "current_ratio": 1.7176126222119992, "debt_to_equity_ratio": 0.7845724040471902, "profit_margin": 0.2893110965766682, "quarter": 3, "return_on_assets": 0.26244572269067445, "return_on_equity": 0.3709889350932163 }, { "asset_turnover_ratio": 0.8850113860676506, "current_ratio": 1.4813743488304352, "debt_to_equity_ratio": 0.7566499585176991, "profit_margin": 0.3115336022062023, "quarter": 4, "return_on_assets": 0.2757107850951592, "return_on_equity": 0.3796529314159292 } ], "income_statement": [ { "depreciation": 199342, "expenses": 2225075, "income_tax": 299270, "marketing_expense": 315232, "net_income": 1352138, "net_profit": 1052868, "operational_expense": 1472073, "product_revenue": 1031136, "quarter": 1, "rd_expense": 331995, "revenue": 3577213, "salaries_expense": 979919, "service_revenue": 2546077 }, { "depreciation": 118316, "expenses": 2199439, "income_tax": 395391, "marketing_expense": 240053, "net_income": 1360396, "net_profit": 965005, "operational_expense": 1189885, "product_revenue": 1174051, "quarter": 2, "rd_expense": 339925, "revenue": 3559835, "salaries_expense": 1022221, "service_revenue": 2385784 }, { "depreciation": 149058, "expenses": 2174099, "income_tax": 343547, "marketing_expense": 283504, "net_income": 1368444, "net_profit": 1024897, "operational_expense": 1127039, "product_revenue": 1351149, "quarter": 3, "rd_expense": 408377, "revenue": 3542543, "salaries_expense": 906866, "service_revenue": 2191394 }, { "depreciation": 194947, "expenses": 2149051, "income_tax": 278023, "marketing_expense": 320925, "net_income": 1376283, "net_profit": 1098260, "operational_expense": 1088162, "product_revenue": 1080779, "quarter": 4, "rd_expense": 383782, "revenue": 3525334, "salaries_expense": 742259, "service_revenue": 2444555 } ], "market_conditions": { "gdp_growth": [ 0.034652991777040426, 0.046708756320922, 0.0464891002894095, 0.03395348303686807 ], "inflation_rate": [ 0.007053984759248604, 0.005681775975076883, 0.0014094535663989024, 0.002201851830569361 ], "interest_rate": [ 0.017518022676849328, 0.01759476387961264, 0.017707988597599325, 0.01939023857918092 ], "year": 2012 }, "random_event": { "description": "Howard-Kline Partnership with Major Brand in 2012", "impact": -0.02, "type": "Partnership with Major Brand" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 154678, "billable_hours_per_employee": 149, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 1644454, "net_revenue": 1278564, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 1352 }, { "average_project_size": 141593, "billable_hours_per_employee": 152, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 1463667, "net_revenue": 1254310, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 1326 }, { "average_project_size": 115517, "billable_hours_per_employee": 154, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 1513530, "net_revenue": 1230517, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 1301 }, { "average_project_size": 136247, "billable_hours_per_employee": 143, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 1389044, "net_revenue": 1207175, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 1276 } ], "balance_sheet": [ { "assets": 1773260, "current_assets": 735503, "current_liabilities": 421114, "equity": 1260131, "fixed_assets": 1037757, "liabilities": 774210, "long_term_liabilities": 353096, "quarter": 1 }, { "assets": 1795399, "current_assets": 816270, "current_liabilities": 348578, "equity": 1268799, "fixed_assets": 979129, "liabilities": 786030, "long_term_liabilities": 437452, "quarter": 2 }, { "assets": 1817814, "current_assets": 625530, "current_liabilities": 349010, "equity": 1277478, "fixed_assets": 1192284, "liabilities": 798031, "long_term_liabilities": 449021, "quarter": 3 }, { "assets": 1840510, "current_assets": 903014, "current_liabilities": 453760, "equity": 1292721, "fixed_assets": 937496, "liabilities": 810215, "long_term_liabilities": 356455, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7336, "financing_cash_flow": -147695, "investing_cash_flow": -112623, "net_cash_flow": -22903, "operating_cash_flow": 329134, "quarter": 1 }, { "change_in_working_capital": -35044, "financing_cash_flow": 193337, "investing_cash_flow": -122591, "net_cash_flow": -155175, "operating_cash_flow": 336959, "quarter": 2 }, { "change_in_working_capital": -51456, "financing_cash_flow": 93690, "investing_cash_flow": -340649, "net_cash_flow": 143778, "operating_cash_flow": 324601, "quarter": 3 }, { "change_in_working_capital": -13082, "financing_cash_flow": 87943, "investing_cash_flow": -319097, "net_cash_flow": 198044, "operating_cash_flow": 320966, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7210245536469553, "current_ratio": 1.746565063142047, "debt_to_equity_ratio": 0.6143885040523565, "profit_margin": 0.2041986165729678, "quarter": 1, "return_on_assets": 0.14723221636984987, "return_on_equity": 0.20718560213184184 }, { "asset_turnover_ratio": 0.6986246511221182, "current_ratio": 2.341714049653162, "debt_to_equity_ratio": 0.6195071086909747, "profit_margin": 0.2068308472387209, "quarter": 2, "return_on_assets": 0.1444971284934435, "return_on_equity": 0.20446895055875675 }, { "asset_turnover_ratio": 0.6769212911772051, "current_ratio": 1.792298214950861, "debt_to_equity_ratio": 0.6246925583062879, "profit_margin": 0.20942010553287765, "quarter": 3, "return_on_assets": 0.1417609282357821, "return_on_equity": 0.201721673484788 }, { "asset_turnover_ratio": 0.6558915735312495, "current_ratio": 1.990069640338505, "debt_to_equity_ratio": 0.6267516347301545, "profit_margin": 0.21738853107461636, "quarter": 4, "return_on_assets": 0.14258330571417704, "return_on_equity": 0.20300281344543797 } ], "income_statement": [ { "depreciation": 68053, "expenses": 917034, "income_tax": 100449, "marketing_expense": 154191, "net_income": 361530, "net_profit": 261081, "operational_expense": 492367, "product_revenue": 412407, "quarter": 1, "rd_expense": 98998, "revenue": 1278564, "salaries_expense": 275270, "service_revenue": 866157 }, { "depreciation": 77529, "expenses": 893241, "income_tax": 101639, "marketing_expense": 102949, "net_income": 361069, "net_profit": 259430, "operational_expense": 462058, "product_revenue": 419691, "quarter": 2, "rd_expense": 163207, "revenue": 1254310, "salaries_expense": 427957, "service_revenue": 834619 }, { "depreciation": 66906, "expenses": 870065, "income_tax": 102757, "marketing_expense": 151698, "net_income": 360452, "net_profit": 257695, "operational_expense": 539137, "product_revenue": 460319, "quarter": 3, "rd_expense": 105386, "revenue": 1230517, "salaries_expense": 411174, "service_revenue": 770198 }, { "depreciation": 58540, "expenses": 847491, "income_tax": 97258, "marketing_expense": 159388, "net_income": 359684, "net_profit": 262426, "operational_expense": 507553, "product_revenue": 392557, "quarter": 4, "rd_expense": 137400, "revenue": 1207175, "salaries_expense": 259170, "service_revenue": 814618 } ], "market_conditions": { "gdp_growth": [ 0.05189323772127978, 0.0643555911994025, 0.05931914729496368, 0.05614124259599117 ], "inflation_rate": [ 0.007826596632837829, 0.011010550864164768, 0.0028534829975537827, 0.002316408596657823 ], "interest_rate": [ 0.011266305431692842, 0.010105957898277819, 0.008351962512781091, 0.012133904437883498 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 110862, "billable_hours_per_employee": 158, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 3634161, "net_revenue": 2957824, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 3127 }, { "average_project_size": 59998, "billable_hours_per_employee": 107, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 3725244, "net_revenue": 2953571, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 3122 }, { "average_project_size": 166074, "billable_hours_per_employee": 96, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 3621607, "net_revenue": 2949325, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 3118 }, { "average_project_size": 50962, "billable_hours_per_employee": 146, "client_concentration": 0.1, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 3705602, "net_revenue": 2945085, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 3113 } ], "balance_sheet": [ { "assets": 4176769, "current_assets": 2056095, "current_liabilities": 1204774, "equity": 2501018, "fixed_assets": 2120674, "liabilities": 2210214, "long_term_liabilities": 1005440, "quarter": 1 }, { "assets": 4311637, "current_assets": 2111974, "current_liabilities": 1207923, "equity": 2592174, "fixed_assets": 2199663, "liabilities": 2233410, "long_term_liabilities": 1025487, "quarter": 2 }, { "assets": 4450860, "current_assets": 1949655, "current_liabilities": 1352455, "equity": 2727610, "fixed_assets": 2501205, "liabilities": 2256850, "long_term_liabilities": 904395, "quarter": 3 }, { "assets": 4594578, "current_assets": 1730373, "current_liabilities": 1328310, "equity": 2826520, "fixed_assets": 2864205, "liabilities": 2280536, "long_term_liabilities": 952226, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96294, "financing_cash_flow": -113621, "investing_cash_flow": -226386, "net_cash_flow": 858022, "operating_cash_flow": 756154, "quarter": 1 }, { "change_in_working_capital": 69266, "financing_cash_flow": -94886, "investing_cash_flow": -257589, "net_cash_flow": 320317, "operating_cash_flow": 718652, "quarter": 2 }, { "change_in_working_capital": 8092, "financing_cash_flow": -186957, "investing_cash_flow": -348650, "net_cash_flow": 441079, "operating_cash_flow": 742296, "quarter": 3 }, { "change_in_working_capital": 21074, "financing_cash_flow": -80577, "investing_cash_flow": -202064, "net_cash_flow": 176047, "operating_cash_flow": 679357, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7081607816951333, "current_ratio": 1.7066229848917722, "debt_to_equity_ratio": 0.8837257468758721, "profit_margin": 0.18069465931711962, "quarter": 1, "return_on_assets": 0.1279608711901472, "return_on_equity": 0.21369818210024877 }, { "asset_turnover_ratio": 0.6850231130310831, "current_ratio": 1.7484342958946886, "debt_to_equity_ratio": 0.8615972538880492, "profit_margin": 0.17400868304841835, "quarter": 2, "return_on_assets": 0.1191999697562666, "return_on_equity": 0.1982687118997413 }, { "asset_turnover_ratio": 0.6626416018477328, "current_ratio": 1.441567371927347, "debt_to_equity_ratio": 0.827409343711161, "profit_margin": 0.18092275351139667, "quarter": 3, "return_on_assets": 0.11988694319749442, "return_on_equity": 0.19562914052962116 }, { "asset_turnover_ratio": 0.6409914033454215, "current_ratio": 1.3026876256295594, "debt_to_equity_ratio": 0.806835260320111, "profit_margin": 0.1740112764147724, "quarter": 4, "return_on_assets": 0.11153973226703301, "return_on_equity": 0.18131058687007345 } ], "income_statement": [ { "depreciation": 221691, "expenses": 2220087, "income_tax": 203274, "marketing_expense": 242153, "net_income": 737737, "net_profit": 534463, "operational_expense": 1434263, "product_revenue": 974024, "quarter": 1, "rd_expense": 436275, "revenue": 2957824, "salaries_expense": 1102249, "service_revenue": 1983800 }, { "depreciation": 204705, "expenses": 2232801, "income_tax": 206823, "marketing_expense": 306083, "net_income": 720770, "net_profit": 513947, "operational_expense": 1315380, "product_revenue": 952395, "quarter": 2, "rd_expense": 410077, "revenue": 2953571, "salaries_expense": 1085290, "service_revenue": 2001176 }, { "depreciation": 208696, "expenses": 2245589, "income_tax": 170136, "marketing_expense": 436807, "net_income": 703736, "net_profit": 533600, "operational_expense": 1485634, "product_revenue": 762173, "quarter": 3, "rd_expense": 400555, "revenue": 2949325, "salaries_expense": 802711, "service_revenue": 2187152 }, { "depreciation": 166879, "expenses": 2258450, "income_tax": 174157, "marketing_expense": 413404, "net_income": 686635, "net_profit": 512478, "operational_expense": 1142096, "product_revenue": 917774, "quarter": 4, "rd_expense": 291444, "revenue": 2945085, "salaries_expense": 944323, "service_revenue": 2027311 } ], "market_conditions": { "gdp_growth": [ 0.03493574950559284, 0.03618542702305883, 0.03392579048799599, 0.024546467963817112 ], "inflation_rate": [ 0.009473911134670202, 0.010318495558001961, 0.003946164715366413, 0.010188450369991645 ], "interest_rate": [ 0.016077657243524605, 0.013901888548225827, 0.015648814838395878, 0.018388727758457346 ], "year": 2014 }, "random_event": { "description": "Howard-Kline Award Nomination in 2014", "impact": 0.07, "type": "Award Nomination" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 163740, "billable_hours_per_employee": 128, "client_concentration": 0.1, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 2789607, "net_revenue": 2197135, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 2323 }, { "average_project_size": 52531, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 2753869, "net_revenue": 2161710, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2285 }, { "average_project_size": 184551, "billable_hours_per_employee": 111, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 2574668, "net_revenue": 2126857, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 2248 }, { "average_project_size": 172897, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 2337545, "net_revenue": 2092566, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 2212 } ], "balance_sheet": [ { "assets": 2712651, "current_assets": 1166248, "current_liabilities": 647689, "equity": 1648940, "fixed_assets": 1546403, "liabilities": 1589497, "long_term_liabilities": 941808, "quarter": 1 }, { "assets": 2751877, "current_assets": 1320964, "current_liabilities": 920227, "equity": 1603369, "fixed_assets": 1430913, "liabilities": 1623923, "long_term_liabilities": 703696, "quarter": 2 }, { "assets": 2791671, "current_assets": 1119986, "current_liabilities": 875835, "equity": 1643552, "fixed_assets": 1671685, "liabilities": 1659094, "long_term_liabilities": 783259, "quarter": 3 }, { "assets": 2832040, "current_assets": 1312899, "current_liabilities": 965573, "equity": 1620709, "fixed_assets": 1519141, "liabilities": 1695028, "long_term_liabilities": 729455, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31971, "financing_cash_flow": 73947, "investing_cash_flow": -449510, "net_cash_flow": 489030, "operating_cash_flow": 641180, "quarter": 1 }, { "change_in_working_capital": -65354, "financing_cash_flow": 102736, "investing_cash_flow": -255215, "net_cash_flow": 79893, "operating_cash_flow": 614993, "quarter": 2 }, { "change_in_working_capital": -40492, "financing_cash_flow": -58809, "investing_cash_flow": -445042, "net_cash_flow": 309300, "operating_cash_flow": 651031, "quarter": 3 }, { "change_in_working_capital": -84819, "financing_cash_flow": -24579, "investing_cash_flow": -162402, "net_cash_flow": 524774, "operating_cash_flow": 568120, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8099585976964969, "current_ratio": 1.8006296231679093, "debt_to_equity_ratio": 0.963950780501413, "profit_margin": 0.23930527709949548, "quarter": 1, "return_on_assets": 0.19382736666087896, "return_on_equity": 0.3188630271568402 }, { "asset_turnover_ratio": 0.7855401967457121, "current_ratio": 1.4354762466217574, "debt_to_equity_ratio": 1.0128192574510297, "profit_margin": 0.21992542940542442, "quarter": 2, "return_on_assets": 0.1727602650845223, "return_on_equity": 0.296510036055331 }, { "asset_turnover_ratio": 0.7618580412949807, "current_ratio": 1.2787636940747973, "debt_to_equity_ratio": 1.0094563482019432, "profit_margin": 0.24024887427786634, "quarter": 3, "return_on_assets": 0.1830355367806593, "return_on_equity": 0.31089676505519753 }, { "asset_turnover_ratio": 0.738889987429556, "current_ratio": 1.3597097267632794, "debt_to_equity_ratio": 1.0458558569120058, "profit_margin": 0.2311501763863123, "quarter": 4, "return_on_assets": 0.17079455092442197, "return_on_equity": 0.29844777810205286 } ], "income_statement": [ { "depreciation": 115394, "expenses": 1520812, "income_tax": 150537, "marketing_expense": 254919, "net_income": 676323, "net_profit": 525786, "operational_expense": 1055139, "product_revenue": 573237, "quarter": 1, "rd_expense": 196084, "revenue": 2197135, "salaries_expense": 642464, "service_revenue": 1623898 }, { "depreciation": 139578, "expenses": 1495352, "income_tax": 190943, "marketing_expense": 195456, "net_income": 666358, "net_profit": 475415, "operational_expense": 822571, "product_revenue": 710000, "quarter": 2, "rd_expense": 255053, "revenue": 2161710, "salaries_expense": 645183, "service_revenue": 1451710 }, { "depreciation": 140056, "expenses": 1470319, "income_tax": 145563, "marketing_expense": 180900, "net_income": 656538, "net_profit": 510975, "operational_expense": 793255, "product_revenue": 603800, "quarter": 3, "rd_expense": 265230, "revenue": 2126857, "salaries_expense": 565700, "service_revenue": 1523057 }, { "depreciation": 84423, "expenses": 1445704, "income_tax": 163165, "marketing_expense": 225042, "net_income": 646862, "net_profit": 483697, "operational_expense": 928303, "product_revenue": 719718, "quarter": 4, "rd_expense": 279071, "revenue": 2092566, "salaries_expense": 536553, "service_revenue": 1372848 } ], "market_conditions": { "gdp_growth": [ 0.06379092763811955, 0.04934419118251868, 0.06174960225474431, 0.060604378588049033 ], "inflation_rate": [ 0.010221849225652141, 0.00625335946797639, 0.006713862111868205, 0.0025534690012803934 ], "interest_rate": [ 0.014094984741752324, 0.02014706027227979, 0.022530968691466677, 0.023198811140517535 ], "year": 2015 }, "random_event": { "description": "Howard-Kline Data Privacy Regulation Impact in 2015", "impact": 0.05, "type": "Data Privacy Regulation Impact" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 172512, "billable_hours_per_employee": 114, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 795480, "net_revenue": 649887, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 687 }, { "average_project_size": 100337, "billable_hours_per_employee": 154, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 806201, "net_revenue": 641178, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 678 }, { "average_project_size": 141191, "billable_hours_per_employee": 114, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 785994, "net_revenue": 632587, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 669 }, { "average_project_size": 139868, "billable_hours_per_employee": 121, "client_concentration": 0.4, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 693057, "net_revenue": 624110, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 660 } ], "balance_sheet": [ { "assets": 723653, "current_assets": 260802, "current_liabilities": 182826, "equity": 517603, "fixed_assets": 462851, "liabilities": 372918, "long_term_liabilities": 190092, "quarter": 1 }, { "assets": 740280, "current_assets": 226450, "current_liabilities": 172892, "equity": 528584, "fixed_assets": 513830, "liabilities": 379100, "long_term_liabilities": 206208, "quarter": 2 }, { "assets": 757289, "current_assets": 363195, "current_liabilities": 201448, "equity": 539110, "fixed_assets": 394094, "liabilities": 385384, "long_term_liabilities": 183936, "quarter": 3 }, { "assets": 774689, "current_assets": 259569, "current_liabilities": 190784, "equity": 552550, "fixed_assets": 515120, "liabilities": 391773, "long_term_liabilities": 200989, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70756, "financing_cash_flow": -135913, "investing_cash_flow": -362961, "net_cash_flow": -265379, "operating_cash_flow": 201209, "quarter": 1 }, { "change_in_working_capital": -55248, "financing_cash_flow": -138492, "investing_cash_flow": -220187, "net_cash_flow": -72951, "operating_cash_flow": 206489, "quarter": 2 }, { "change_in_working_capital": 95725, "financing_cash_flow": 191965, "investing_cash_flow": -416949, "net_cash_flow": -126695, "operating_cash_flow": 200262, "quarter": 3 }, { "change_in_working_capital": 89352, "financing_cash_flow": 82822, "investing_cash_flow": -149479, "net_cash_flow": -432792, "operating_cash_flow": 196572, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8980644037957419, "current_ratio": 1.4265038889435857, "debt_to_equity_ratio": 0.7204710946420326, "profit_margin": 0.2567646375446808, "quarter": 1, "return_on_assets": 0.23059118113239357, "return_on_equity": 0.32238607581486195 }, { "asset_turnover_ratio": 0.8661290322580645, "current_ratio": 1.3097772019526641, "debt_to_equity_ratio": 0.7171991585065004, "profit_margin": 0.2610881845602937, "quarter": 2, "return_on_assets": 0.22613605662722214, "return_on_equity": 0.31670273788082876 }, { "asset_turnover_ratio": 0.8353310295012868, "current_ratio": 1.8029218458361462, "debt_to_equity_ratio": 0.7148522564968188, "profit_margin": 0.2643193742520792, "quarter": 3, "return_on_assets": 0.22079417501112522, "return_on_equity": 0.31015006213945207 }, { "asset_turnover_ratio": 0.8056265159309091, "current_ratio": 1.3605386195907414, "debt_to_equity_ratio": 0.7090272373540856, "profit_margin": 0.27180144525804745, "quarter": 4, "return_on_assets": 0.2189704513682265, "return_on_equity": 0.30700208125961453 } ], "income_statement": [ { "depreciation": 34341, "expenses": 425048, "income_tax": 57971, "marketing_expense": 79003, "net_income": 224839, "net_profit": 166868, "operational_expense": 285347, "product_revenue": 143177, "quarter": 1, "rd_expense": 46641, "revenue": 649887, "salaries_expense": 154246, "service_revenue": 506710 }, { "depreciation": 39085, "expenses": 416840, "income_tax": 56934, "marketing_expense": 43570, "net_income": 224338, "net_profit": 167404, "operational_expense": 291523, "product_revenue": 222146, "quarter": 2, "rd_expense": 45287, "revenue": 641178, "salaries_expense": 147745, "service_revenue": 419032 }, { "depreciation": 33057, "expenses": 408790, "income_tax": 56592, "marketing_expense": 73330, "net_income": 223797, "net_profit": 167205, "operational_expense": 259324, "product_revenue": 207022, "quarter": 3, "rd_expense": 77365, "revenue": 632587, "salaries_expense": 148828, "service_revenue": 425565 }, { "depreciation": 26938, "expenses": 400896, "income_tax": 53580, "marketing_expense": 65921, "net_income": 223214, "net_profit": 169634, "operational_expense": 261757, "product_revenue": 247629, "quarter": 4, "rd_expense": 44879, "revenue": 624110, "salaries_expense": 123607, "service_revenue": 376481 } ], "market_conditions": { "gdp_growth": [ 0.048816359168346285, 0.05570643225951157, 0.052784872503759864, 0.0536047990745481 ], "inflation_rate": [ 0.008555590328550824, 0.002150171914896197, 0.003202887280431247, 0.0059767649624819985 ], "interest_rate": [ 0.014885092511499791, 0.01979369707845698, 0.016253254630061706, 0.015819519702442005 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 109954, "billable_hours_per_employee": 89, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 1117973, "net_revenue": 1003502, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 1061 }, { "average_project_size": 199568, "billable_hours_per_employee": 152, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 1172924, "net_revenue": 978898, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 1035 }, { "average_project_size": 82324, "billable_hours_per_employee": 148, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 1197588, "net_revenue": 954897, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1009 }, { "average_project_size": 179879, "billable_hours_per_employee": 116, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 1204780, "net_revenue": 931485, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 985 } ], "balance_sheet": [ { "assets": 1474117, "current_assets": 483124, "current_liabilities": 302023, "equity": 924672, "fixed_assets": 990993, "liabilities": 708825, "long_term_liabilities": 406802, "quarter": 1 }, { "assets": 1513657, "current_assets": 741585, "current_liabilities": 354839, "equity": 957506, "fixed_assets": 772072, "liabilities": 715172, "long_term_liabilities": 360333, "quarter": 2 }, { "assets": 1554257, "current_assets": 716375, "current_liabilities": 302953, "equity": 983441, "fixed_assets": 837882, "liabilities": 721576, "long_term_liabilities": 418623, "quarter": 3 }, { "assets": 1595947, "current_assets": 552265, "current_liabilities": 427704, "equity": 1004697, "fixed_assets": 1043682, "liabilities": 728037, "long_term_liabilities": 300333, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46360, "financing_cash_flow": 59519, "investing_cash_flow": -180730, "net_cash_flow": -111586, "operating_cash_flow": 225272, "quarter": 1 }, { "change_in_working_capital": -58442, "financing_cash_flow": -15177, "investing_cash_flow": -115136, "net_cash_flow": -218764, "operating_cash_flow": 218529, "quarter": 2 }, { "change_in_working_capital": -94954, "financing_cash_flow": 196621, "investing_cash_flow": -471504, "net_cash_flow": -190437, "operating_cash_flow": 204427, "quarter": 3 }, { "change_in_working_capital": -25774, "financing_cash_flow": 109699, "investing_cash_flow": -370452, "net_cash_flow": -195875, "operating_cash_flow": 193246, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6807478646538911, "current_ratio": 1.5996265185101797, "debt_to_equity_ratio": 0.7665691185631229, "profit_margin": 0.15882379905570693, "quarter": 1, "return_on_assets": 0.10811896206339117, "return_on_equity": 0.17236382198228128 }, { "asset_turnover_ratio": 0.6467105823842522, "current_ratio": 2.0899196537021014, "debt_to_equity_ratio": 0.7469112465091603, "profit_margin": 0.16244899877208863, "quarter": 2, "return_on_assets": 0.10505748660363609, "return_on_equity": 0.1660783326684115 }, { "asset_turnover_ratio": 0.6143752288070763, "current_ratio": 2.364640719847633, "debt_to_equity_ratio": 0.7337257649416691, "profit_margin": 0.15788090233815794, "quarter": 3, "return_on_assets": 0.09699811549827345, "return_on_equity": 0.15329846935403343 }, { "asset_turnover_ratio": 0.5836566001251922, "current_ratio": 1.291231786469147, "debt_to_equity_ratio": 0.7246333969345982, "profit_margin": 0.14684831210379126, "quarter": 4, "return_on_assets": 0.0857089865766219, "return_on_equity": 0.13614751512147444 } ], "income_statement": [ { "depreciation": 65892, "expenses": 794496, "income_tax": 49626, "marketing_expense": 136521, "net_income": 209006, "net_profit": 159380, "operational_expense": 472819, "product_revenue": 389068, "quarter": 1, "rd_expense": 156342, "revenue": 1003502, "salaries_expense": 321328, "service_revenue": 614434 }, { "depreciation": 59508, "expenses": 779319, "income_tax": 40558, "marketing_expense": 101424, "net_income": 199579, "net_profit": 159021, "operational_expense": 399992, "product_revenue": 326284, "quarter": 2, "rd_expense": 91693, "revenue": 978898, "salaries_expense": 296699, "service_revenue": 652614 }, { "depreciation": 53667, "expenses": 764432, "income_tax": 39705, "marketing_expense": 138658, "net_income": 190465, "net_profit": 150760, "operational_expense": 528241, "product_revenue": 259393, "quarter": 3, "rd_expense": 107168, "revenue": 954897, "salaries_expense": 347061, "service_revenue": 695504 }, { "depreciation": 56459, "expenses": 749829, "income_tax": 44869, "marketing_expense": 133806, "net_income": 181656, "net_profit": 136787, "operational_expense": 437296, "product_revenue": 201908, "quarter": 4, "rd_expense": 127344, "revenue": 931485, "salaries_expense": 276100, "service_revenue": 729577 } ], "market_conditions": { "gdp_growth": [ 0.03796103488802691, 0.034454455513566094, 0.03468993487964421, 0.03827587710652482 ], "inflation_rate": [ 0.0022062090445150962, 0.009033045293102174, 0.001786137849990572, 0.01122884586688301 ], "interest_rate": [ 0.016628259076953613, 0.01378371467429255, 0.014865418525798915, 0.014073976602636006 ], "year": 2017 }, "random_event": { "description": "Howard-Kline Award Nomination in 2017", "impact": -0.1, "type": "Award Nomination" }, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 191104, "billable_hours_per_employee": 113, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 2231592, "net_revenue": 1784792, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 1887 }, { "average_project_size": 116591, "billable_hours_per_employee": 80, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 2206954, "net_revenue": 1790181, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 1892 }, { "average_project_size": 195941, "billable_hours_per_employee": 125, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 2119828, "net_revenue": 1795586, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 1898 }, { "average_project_size": 80549, "billable_hours_per_employee": 111, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 2034886, "net_revenue": 1801008, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 1904 } ], "balance_sheet": [ { "assets": 1916390, "current_assets": 952600, "current_liabilities": 431063, "equity": 1315853, "fixed_assets": 963790, "liabilities": 968138, "long_term_liabilities": 537075, "quarter": 1 }, { "assets": 1964065, "current_assets": 927471, "current_liabilities": 579873, "equity": 1357640, "fixed_assets": 1036594, "liabilities": 984005, "long_term_liabilities": 404132, "quarter": 2 }, { "assets": 2012926, "current_assets": 916954, "current_liabilities": 531729, "equity": 1345209, "fixed_assets": 1095972, "liabilities": 1000133, "long_term_liabilities": 468404, "quarter": 3 }, { "assets": 2063003, "current_assets": 1021496, "current_liabilities": 582799, "equity": 1396427, "fixed_assets": 1041507, "liabilities": 1016525, "long_term_liabilities": 433726, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30903, "financing_cash_flow": -173549, "investing_cash_flow": -137694, "net_cash_flow": 50647, "operating_cash_flow": 435427, "quarter": 1 }, { "change_in_working_capital": -92256, "financing_cash_flow": -49793, "investing_cash_flow": -180920, "net_cash_flow": 123905, "operating_cash_flow": 488382, "quarter": 2 }, { "change_in_working_capital": -52979, "financing_cash_flow": 42743, "investing_cash_flow": -183512, "net_cash_flow": -138193, "operating_cash_flow": 401744, "quarter": 3 }, { "change_in_working_capital": -28512, "financing_cash_flow": -115576, "investing_cash_flow": -305018, "net_cash_flow": -230386, "operating_cash_flow": 463433, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9313302615855854, "current_ratio": 2.209885793955872, "debt_to_equity_ratio": 0.7357493580209947, "profit_margin": 0.20596293573704946, "quarter": 1, "return_on_assets": 0.1918195148169214, "return_on_equity": 0.2793632723412114 }, { "asset_turnover_ratio": 0.9114672885062358, "current_ratio": 1.5994381528369144, "debt_to_equity_ratio": 0.724790813470434, "profit_margin": 0.21091722010232486, "quarter": 2, "return_on_assets": 0.19224414670593895, "return_on_equity": 0.27811496420258686 }, { "asset_turnover_ratio": 0.8920278241723739, "current_ratio": 1.7244761899388599, "debt_to_equity_ratio": 0.7434777792893149, "profit_margin": 0.185129534313589, "quarter": 3, "return_on_assets": 0.16514069568379564, "return_on_equity": 0.24711104371142328 }, { "asset_turnover_ratio": 0.8730030930638492, "current_ratio": 1.7527415112242815, "debt_to_equity_ratio": 0.7279471107333215, "profit_margin": 0.19430729902365787, "quarter": 4, "return_on_assets": 0.16963087305253555, "return_on_equity": 0.25060314645878373 } ], "income_statement": [ { "depreciation": 67826, "expenses": 1309885, "income_tax": 107306, "marketing_expense": 218013, "net_income": 474907, "net_profit": 367601, "operational_expense": 741444, "product_revenue": 384387, "quarter": 1, "rd_expense": 145775, "revenue": 1784792, "salaries_expense": 431589, "service_revenue": 1400405 }, { "depreciation": 110802, "expenses": 1315493, "income_tax": 97108, "marketing_expense": 179242, "net_income": 474688, "net_profit": 377580, "operational_expense": 845089, "product_revenue": 585274, "quarter": 2, "rd_expense": 182898, "revenue": 1790181, "salaries_expense": 620297, "service_revenue": 1204907 }, { "depreciation": 69328, "expenses": 1321125, "income_tax": 142045, "marketing_expense": 183458, "net_income": 474461, "net_profit": 332416, "operational_expense": 826335, "product_revenue": 432676, "quarter": 3, "rd_expense": 212156, "revenue": 1795586, "salaries_expense": 410465, "service_revenue": 1362910 }, { "depreciation": 113484, "expenses": 1326782, "income_tax": 124277, "marketing_expense": 231383, "net_income": 474226, "net_profit": 349949, "operational_expense": 744635, "product_revenue": 387747, "quarter": 4, "rd_expense": 248136, "revenue": 1801008, "salaries_expense": 541745, "service_revenue": 1413261 } ], "market_conditions": { "gdp_growth": [ 0.055986020781347845, 0.04407364371866327, 0.05095168320633974, 0.04397456743877856 ], "inflation_rate": [ 0.011678016100603927, 0.010029567526965821, 0.011618566044027164, 0.010886142459298993 ], "interest_rate": [ 0.01403468546139538, 0.01017322162675005, 0.009203259672086735, 0.01639718078258943 ], "year": 2018 }, "random_event": null, "year": 2018 }, { "advertising_kpis": [ { "average_project_size": 194313, "billable_hours_per_employee": 97, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 3493127, "net_revenue": 2687615, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 2841 }, { "average_project_size": 165373, "billable_hours_per_employee": 106, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 3005118, "net_revenue": 2695076, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 2849 }, { "average_project_size": 107868, "billable_hours_per_employee": 102, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 3000591, "net_revenue": 2702558, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 2857 }, { "average_project_size": 121919, "billable_hours_per_employee": 143, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 3426533, "net_revenue": 2710062, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 2865 } ], "balance_sheet": [ { "assets": 2830970, "current_assets": 1212849, "current_liabilities": 662339, "equity": 2232787, "fixed_assets": 1618121, "liabilities": 1305629, "long_term_liabilities": 643290, "quarter": 1 }, { "assets": 2900530, "current_assets": 1324640, "current_liabilities": 765638, "equity": 2302507, "fixed_assets": 1575890, "liabilities": 1322098, "long_term_liabilities": 556460, "quarter": 2 }, { "assets": 2971799, "current_assets": 1174331, "current_liabilities": 769366, "equity": 2284914, "fixed_assets": 1797468, "liabilities": 1338774, "long_term_liabilities": 569408, "quarter": 3 }, { "assets": 3044818, "current_assets": 1298619, "current_liabilities": 603443, "equity": 2362027, "fixed_assets": 1746199, "liabilities": 1355661, "long_term_liabilities": 752218, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70559, "financing_cash_flow": -22690, "investing_cash_flow": -462593, "net_cash_flow": 236012, "operating_cash_flow": 820763, "quarter": 1 }, { "change_in_working_capital": -29367, "financing_cash_flow": 165743, "investing_cash_flow": -256066, "net_cash_flow": 777381, "operating_cash_flow": 872976, "quarter": 2 }, { "change_in_working_capital": -2658, "financing_cash_flow": -52873, "investing_cash_flow": -493357, "net_cash_flow": 431974, "operating_cash_flow": 797696, "quarter": 3 }, { "change_in_working_capital": 1298, "financing_cash_flow": -42432, "investing_cash_flow": -499057, "net_cash_flow": 472642, "operating_cash_flow": 796442, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9493618794971335, "current_ratio": 1.8311604782445243, "debt_to_equity_ratio": 0.5847530463049095, "profit_margin": 0.26322445737205663, "quarter": 1, "return_on_assets": 0.24989526558034877, "return_on_equity": 0.31684437431783685 }, { "asset_turnover_ratio": 0.9291667384926203, "current_ratio": 1.7301126642094566, "debt_to_equity_ratio": 0.5741993401105838, "profit_margin": 0.2686658929098845, "quarter": 2, "return_on_assets": 0.24963541145928503, "return_on_equity": 0.3144724424290567 }, { "asset_turnover_ratio": 0.9094013424191878, "current_ratio": 1.5263619655664533, "debt_to_equity_ratio": 0.5859187698092795, "profit_margin": 0.24121184448215358, "quarter": 3, "return_on_assets": 0.21935837517947882, "return_on_equity": 0.28530132862768576 }, { "asset_turnover_ratio": 0.890057139704245, "current_ratio": 2.152016014768586, "debt_to_equity_ratio": 0.5739396713077369, "profit_margin": 0.2482858325750481, "quarter": 4, "return_on_assets": 0.22098857797083438, "return_on_equity": 0.28486973264911875 } ], "income_statement": [ { "depreciation": 113317, "expenses": 1779350, "income_tax": 200819, "marketing_expense": 186833, "net_income": 908265, "net_profit": 707446, "operational_expense": 928654, "product_revenue": 884025, "quarter": 1, "rd_expense": 196676, "revenue": 2687615, "salaries_expense": 651581, "service_revenue": 1803590 }, { "depreciation": 148901, "expenses": 1781285, "income_tax": 189716, "marketing_expense": 323623, "net_income": 913791, "net_profit": 724075, "operational_expense": 1070634, "product_revenue": 580249, "quarter": 2, "rd_expense": 286163, "revenue": 2695076, "salaries_expense": 690630, "service_revenue": 2114827 }, { "depreciation": 145807, "expenses": 1783222, "income_tax": 267447, "marketing_expense": 179323, "net_income": 919336, "net_profit": 651889, "operational_expense": 942786, "product_revenue": 715037, "quarter": 3, "rd_expense": 337059, "revenue": 2702558, "salaries_expense": 583075, "service_revenue": 1987521 }, { "depreciation": 123572, "expenses": 1785161, "income_tax": 252031, "marketing_expense": 297124, "net_income": 924901, "net_profit": 672870, "operational_expense": 1037625, "product_revenue": 646195, "quarter": 4, "rd_expense": 252120, "revenue": 2710062, "salaries_expense": 662836, "service_revenue": 2063867 } ], "market_conditions": { "gdp_growth": [ 0.05239033487083531, 0.039047814246629634, 0.037508012084525436, 0.03893498011582699 ], "inflation_rate": [ 0.007343714886744682, 0.010258212770538186, 0.009299617596298885, 0.011687974629461289 ], "interest_rate": [ 0.018726001652072402, 0.02227998131823427, 0.014223800029167746, 0.0206716227408935 ], "year": 2019 }, "random_event": null, "year": 2019 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2001, "industry": "Advertising", "location": "Adamshire", "name": "Tucker, Anderson and Hanna", "num_employees": 615, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.tucker,andersonandhanna.com" }

[ { "advertising_kpis": [ { "average_project_size": 145168, "billable_hours_per_employee": 133, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 2060236, "net_revenue": 1804618, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 2934 }, { "average_project_size": 79939, "billable_hours_per_employee": 104, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 2042051, "net_revenue": 1813272, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2948 }, { "average_project_size": 94029, "billable_hours_per_employee": 141, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 2331996, "net_revenue": 1821969, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 2963 }, { "average_project_size": 92883, "billable_hours_per_employee": 130, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 2326965, "net_revenue": 1830707, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 2977 } ], "balance_sheet": [ { "assets": 2683742, "current_assets": 967407, "current_liabilities": 553793, "equity": 1713755, "fixed_assets": 1716335, "liabilities": 1373472, "long_term_liabilities": 819679, "quarter": 1 }, { "assets": 2749252, "current_assets": 1126294, "current_liabilities": 838226, "equity": 1726965, "fixed_assets": 1622958, "liabilities": 1402357, "long_term_liabilities": 564131, "quarter": 2 }, { "assets": 2816360, "current_assets": 1281516, "current_liabilities": 622496, "equity": 1756710, "fixed_assets": 1534844, "liabilities": 1431850, "long_term_liabilities": 809354, "quarter": 3 }, { "assets": 2885107, "current_assets": 1139653, "current_liabilities": 841385, "equity": 1786059, "fixed_assets": 1745454, "liabilities": 1461963, "long_term_liabilities": 620578, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43218, "financing_cash_flow": 63059, "investing_cash_flow": -123290, "net_cash_flow": 388182, "operating_cash_flow": 503910, "quarter": 1 }, { "change_in_working_capital": 33319, "financing_cash_flow": 86267, "investing_cash_flow": -499493, "net_cash_flow": 202910, "operating_cash_flow": 461562, "quarter": 2 }, { "change_in_working_capital": -70908, "financing_cash_flow": 25068, "investing_cash_flow": -454276, "net_cash_flow": 262478, "operating_cash_flow": 448919, "quarter": 3 }, { "change_in_working_capital": -86605, "financing_cash_flow": -159058, "investing_cash_flow": -236744, "net_cash_flow": 3924, "operating_cash_flow": 481632, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6724260379723536, "current_ratio": 1.7468747347835745, "debt_to_equity_ratio": 0.8014401125014953, "profit_margin": 0.2235847143273535, "quarter": 1, "return_on_assets": 0.15034418360632282, "return_on_equity": 0.23543913803314942 }, { "asset_turnover_ratio": 0.659551034244951, "current_ratio": 1.34366388062408, "debt_to_equity_ratio": 0.8120355652836044, "profit_margin": 0.2096045160351012, "quarter": 2, "return_on_assets": 0.1382448753333634, "return_on_equity": 0.2200797352580973 }, { "asset_turnover_ratio": 0.6469233336647303, "current_ratio": 2.058673469387755, "debt_to_equity_ratio": 0.8150747704515828, "profit_margin": 0.20428448563065563, "quarter": 3, "return_on_assets": 0.13215640046016844, "return_on_equity": 0.2118733313978972 }, { "asset_turnover_ratio": 0.6345369513158438, "current_ratio": 1.3544964552493806, "debt_to_equity_ratio": 0.8185412687934721, "profit_margin": 0.19823762076618487, "quarter": 4, "return_on_assets": 0.12578909551708134, "return_on_equity": 0.2031931755893842 } ], "income_statement": [ { "depreciation": 100425, "expenses": 1290032, "income_tax": 111101, "marketing_expense": 256864, "net_income": 514586, "net_profit": 403485, "operational_expense": 880426, "product_revenue": 547853, "quarter": 1, "rd_expense": 189849, "revenue": 1804618, "salaries_expense": 525779, "service_revenue": 1256765 }, { "depreciation": 81492, "expenses": 1308565, "income_tax": 124637, "marketing_expense": 256168, "net_income": 504707, "net_profit": 380070, "operational_expense": 739516, "product_revenue": 505907, "quarter": 2, "rd_expense": 257706, "revenue": 1813272, "salaries_expense": 548905, "service_revenue": 1307365 }, { "depreciation": 76719, "expenses": 1327365, "income_tax": 122404, "marketing_expense": 157236, "net_income": 494604, "net_profit": 372200, "operational_expense": 874925, "product_revenue": 651757, "quarter": 3, "rd_expense": 158656, "revenue": 1821969, "salaries_expense": 551681, "service_revenue": 1170212 }, { "depreciation": 118717, "expenses": 1346436, "income_tax": 121356, "marketing_expense": 190323, "net_income": 484271, "net_profit": 362915, "operational_expense": 933858, "product_revenue": 686042, "quarter": 4, "rd_expense": 190587, "revenue": 1830707, "salaries_expense": 477615, "service_revenue": 1144665 } ], "market_conditions": { "gdp_growth": [ 0.037852104130882656, 0.027376962211269635, 0.045834709517015695, 0.03932488596395366 ], "inflation_rate": [ 0.009997340060849118, 0.006826185913513255, 0.008657937642204423, 0.006113772219136625 ], "interest_rate": [ 0.014363739436138454, 0.014148005624810434, 0.007481057771114664, 0.015016057441507493 ], "year": 2001 }, "random_event": { "description": "Tucker, Anderson and Hanna Senior Leadership Change in 2001", "impact": 0.07, "type": "Senior Leadership Change" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 125122, "billable_hours_per_employee": 81, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 3727835, "net_revenue": 3088700, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 5022 }, { "average_project_size": 82228, "billable_hours_per_employee": 89, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 3883728, "net_revenue": 3073676, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 4998 }, { "average_project_size": 163836, "billable_hours_per_employee": 80, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 3917028, "net_revenue": 3058726, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 4974 }, { "average_project_size": 111005, "billable_hours_per_employee": 129, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 3379384, "net_revenue": 3043848, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 4949 } ], "balance_sheet": [ { "assets": 4184701, "current_assets": 1771085, "current_liabilities": 1019492, "equity": 2600394, "fixed_assets": 2413616, "liabilities": 2146174, "long_term_liabilities": 1126682, "quarter": 1 }, { "assets": 4325219, "current_assets": 1924300, "current_liabilities": 973693, "equity": 2714376, "fixed_assets": 2400919, "liabilities": 2173545, "long_term_liabilities": 1199852, "quarter": 2 }, { "assets": 4470456, "current_assets": 1553147, "current_liabilities": 1261211, "equity": 2808882, "fixed_assets": 2917309, "liabilities": 2201265, "long_term_liabilities": 940054, "quarter": 3 }, { "assets": 4620570, "current_assets": 1922502, "current_liabilities": 1226757, "equity": 2948836, "fixed_assets": 2698068, "liabilities": 2229339, "long_term_liabilities": 1002582, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67276, "financing_cash_flow": 17812, "investing_cash_flow": -361943, "net_cash_flow": 446746, "operating_cash_flow": 684880, "quarter": 1 }, { "change_in_working_capital": -8473, "financing_cash_flow": 131110, "investing_cash_flow": -170776, "net_cash_flow": 445924, "operating_cash_flow": 735217, "quarter": 2 }, { "change_in_working_capital": 37057, "financing_cash_flow": 172505, "investing_cash_flow": -205818, "net_cash_flow": 541595, "operating_cash_flow": 729162, "quarter": 3 }, { "change_in_working_capital": 11991, "financing_cash_flow": -175621, "investing_cash_flow": -133957, "net_cash_flow": 422635, "operating_cash_flow": 676095, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7380933548179428, "current_ratio": 1.737223048341723, "debt_to_equity_ratio": 0.8253264697580444, "profit_margin": 0.18191051251335513, "quarter": 1, "return_on_assets": 0.13426694045763365, "return_on_equity": 0.21606994939997554 }, { "asset_turnover_ratio": 0.7106405479121404, "current_ratio": 1.9762902680824448, "debt_to_equity_ratio": 0.8007531012652632, "profit_margin": 0.18307134519057963, "quarter": 2, "return_on_assets": 0.13009792105324608, "return_on_equity": 0.20730436755998433 }, { "asset_turnover_ratio": 0.6842089487067986, "current_ratio": 1.2314727670469097, "debt_to_equity_ratio": 0.7836801261142333, "profit_margin": 0.17644306812705682, "quarter": 3, "return_on_assets": 0.12072392614981559, "return_on_equity": 0.19213729875445107 }, { "asset_turnover_ratio": 0.6587602828222492, "current_ratio": 1.567141658861535, "debt_to_equity_ratio": 0.7560064377944382, "profit_margin": 0.18319081636139517, "quarter": 4, "return_on_assets": 0.12067883399667141, "return_on_equity": 0.18909325577956862 } ], "income_statement": [ { "depreciation": 123013, "expenses": 2380882, "income_tax": 145951, "marketing_expense": 254308, "net_income": 707818, "net_profit": 561867, "operational_expense": 1483753, "product_revenue": 786969, "quarter": 1, "rd_expense": 412217, "revenue": 3088700, "salaries_expense": 826036, "service_revenue": 2301731 }, { "depreciation": 172515, "expenses": 2365482, "income_tax": 145492, "marketing_expense": 328355, "net_income": 708194, "net_profit": 562702, "operational_expense": 1525012, "product_revenue": 775766, "quarter": 2, "rd_expense": 411637, "revenue": 3073676, "salaries_expense": 889081, "service_revenue": 2297910 }, { "depreciation": 189471, "expenses": 2350181, "income_tax": 168854, "marketing_expense": 439661, "net_income": 708545, "net_profit": 539691, "operational_expense": 1282267, "product_revenue": 1121141, "quarter": 3, "rd_expense": 407510, "revenue": 3058726, "salaries_expense": 1087436, "service_revenue": 1937585 }, { "depreciation": 118490, "expenses": 2334980, "income_tax": 151263, "marketing_expense": 312498, "net_income": 708868, "net_profit": 557605, "operational_expense": 1516797, "product_revenue": 683039, "quarter": 4, "rd_expense": 398800, "revenue": 3043848, "salaries_expense": 1110806, "service_revenue": 2360809 } ], "market_conditions": { "gdp_growth": [ 0.035833176547752935, 0.037902087043523644, 0.03377918062287751, 0.041794054502938605 ], "inflation_rate": [ 0.0069383541460148555, 0.012152404750193205, 0.014166430204471479, 0.006983564325030778 ], "interest_rate": [ 0.022131728386992598, 0.021999953891182145, 0.01793784985260627, 0.014304306814403823 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 95862, "billable_hours_per_employee": 157, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 2159658, "net_revenue": 1892170, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3077 }, { "average_project_size": 114383, "billable_hours_per_employee": 132, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 2295760, "net_revenue": 1864199, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 3031 }, { "average_project_size": 188777, "billable_hours_per_employee": 97, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 2251289, "net_revenue": 1836641, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 2986 }, { "average_project_size": 164423, "billable_hours_per_employee": 119, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 2283539, "net_revenue": 1809492, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 2942 } ], "balance_sheet": [ { "assets": 2553409, "current_assets": 1081307, "current_liabilities": 790641, "equity": 1488868, "fixed_assets": 1472102, "liabilities": 1412447, "long_term_liabilities": 621806, "quarter": 1 }, { "assets": 2617198, "current_assets": 921817, "current_liabilities": 802438, "equity": 1485136, "fixed_assets": 1695381, "liabilities": 1437388, "long_term_liabilities": 634950, "quarter": 2 }, { "assets": 2682581, "current_assets": 1314617, "current_liabilities": 780054, "equity": 1533383, "fixed_assets": 1367964, "liabilities": 1462768, "long_term_liabilities": 682714, "quarter": 3 }, { "assets": 2749598, "current_assets": 859933, "current_liabilities": 626188, "equity": 1558702, "fixed_assets": 1889665, "liabilities": 1488597, "long_term_liabilities": 862409, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27511, "financing_cash_flow": -159519, "investing_cash_flow": -157610, "net_cash_flow": -212413, "operating_cash_flow": 477476, "quarter": 1 }, { "change_in_working_capital": -56489, "financing_cash_flow": 101252, "investing_cash_flow": -259873, "net_cash_flow": -59700, "operating_cash_flow": 380075, "quarter": 2 }, { "change_in_working_capital": -20581, "financing_cash_flow": -124400, "investing_cash_flow": -169782, "net_cash_flow": 377900, "operating_cash_flow": 428410, "quarter": 3 }, { "change_in_working_capital": 75274, "financing_cash_flow": 150654, "investing_cash_flow": -202352, "net_cash_flow": -94963, "operating_cash_flow": 400055, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7410367865077627, "current_ratio": 1.3676333506610459, "debt_to_equity_ratio": 0.9486717425587762, "profit_margin": 0.18386614310553492, "quarter": 1, "return_on_assets": 0.13625157583450204, "return_on_equity": 0.2336714873313148 }, { "asset_turnover_ratio": 0.7122881035366831, "current_ratio": 1.1487703722904448, "debt_to_equity_ratio": 0.9678494090776871, "profit_margin": 0.1637840166205432, "quarter": 2, "return_on_assets": 0.1166614065882673, "return_on_equity": 0.2055879057540858 }, { "asset_turnover_ratio": 0.6846544428667765, "current_ratio": 1.685289736351586, "debt_to_equity_ratio": 0.9539482308073065, "profit_margin": 0.1707301535792787, "quarter": 3, "return_on_assets": 0.11689115817938023, "return_on_equity": 0.2044955500354445 }, { "asset_turnover_ratio": 0.6580932921830754, "current_ratio": 1.373282464691115, "debt_to_equity_ratio": 0.9550234746603263, "profit_margin": 0.16452186580543046, "quarter": 4, "return_on_assets": 0.10827073630399789, "return_on_equity": 0.1909928902381597 } ], "income_statement": [ { "depreciation": 129570, "expenses": 1457110, "income_tax": 87154, "marketing_expense": 220292, "net_income": 435060, "net_profit": 347906, "operational_expense": 802533, "product_revenue": 753625, "quarter": 1, "rd_expense": 240861, "revenue": 1892170, "salaries_expense": 509953, "service_revenue": 1138545 }, { "depreciation": 74749, "expenses": 1436995, "income_tax": 121878, "marketing_expense": 261930, "net_income": 427204, "net_profit": 305326, "operational_expense": 751717, "product_revenue": 702720, "quarter": 2, "rd_expense": 160515, "revenue": 1864199, "salaries_expense": 476113, "service_revenue": 1161479 }, { "depreciation": 114840, "expenses": 1417158, "income_tax": 105913, "marketing_expense": 240001, "net_income": 419483, "net_profit": 313570, "operational_expense": 869374, "product_revenue": 570570, "quarter": 3, "rd_expense": 184783, "revenue": 1836641, "salaries_expense": 602878, "service_revenue": 1266071 }, { "depreciation": 102354, "expenses": 1397595, "income_tax": 114196, "marketing_expense": 156353, "net_income": 411897, "net_profit": 297701, "operational_expense": 808651, "product_revenue": 387080, "quarter": 4, "rd_expense": 223239, "revenue": 1809492, "salaries_expense": 569544, "service_revenue": 1422412 } ], "market_conditions": { "gdp_growth": [ 0.03499197294925811, 0.03776834465943089, 0.03885074711738663, 0.03397354798845823 ], "inflation_rate": [ 0.006452628478803867, 0.002500259305292753, 0.00418718250391221, 0.009512915262697602 ], "interest_rate": [ 0.013510712390247634, 0.016717453624580107, 0.021599286203239816, 0.018744622483171564 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 96399, "billable_hours_per_employee": 115, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 1320123, "net_revenue": 1181707, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 1921 }, { "average_project_size": 136859, "billable_hours_per_employee": 115, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 1360795, "net_revenue": 1182799, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 1923 }, { "average_project_size": 165522, "billable_hours_per_employee": 141, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 1304759, "net_revenue": 1183892, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 1925 }, { "average_project_size": 106302, "billable_hours_per_employee": 142, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 1313300, "net_revenue": 1184986, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1927 } ], "balance_sheet": [ { "assets": 1716129, "current_assets": 677006, "current_liabilities": 278053, "equity": 1279419, "fixed_assets": 1039123, "liabilities": 688269, "long_term_liabilities": 410216, "quarter": 1 }, { "assets": 1774804, "current_assets": 552595, "current_liabilities": 399360, "equity": 1345699, "fixed_assets": 1222209, "liabilities": 695930, "long_term_liabilities": 296570, "quarter": 2 }, { "assets": 1835485, "current_assets": 770593, "current_liabilities": 357309, "equity": 1378250, "fixed_assets": 1064892, "liabilities": 703676, "long_term_liabilities": 346367, "quarter": 3 }, { "assets": 1898240, "current_assets": 590882, "current_liabilities": 351124, "equity": 1425910, "fixed_assets": 1307358, "liabilities": 711509, "long_term_liabilities": 360385, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58651, "financing_cash_flow": 119933, "investing_cash_flow": -188229, "net_cash_flow": -165298, "operating_cash_flow": 324353, "quarter": 1 }, { "change_in_working_capital": -21766, "financing_cash_flow": 32332, "investing_cash_flow": -361107, "net_cash_flow": 235454, "operating_cash_flow": 334206, "quarter": 2 }, { "change_in_working_capital": -82463, "financing_cash_flow": -136196, "investing_cash_flow": -134714, "net_cash_flow": 184154, "operating_cash_flow": 330010, "quarter": 3 }, { "change_in_working_capital": 19125, "financing_cash_flow": 169851, "investing_cash_flow": -249915, "net_cash_flow": -116336, "operating_cash_flow": 311229, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.68858867835693, "current_ratio": 2.434809191053504, "debt_to_equity_ratio": 0.5379543370858179, "profit_margin": 0.21287764225819092, "quarter": 1, "return_on_assets": 0.14658513433430703, "return_on_equity": 0.19661971566781483 }, { "asset_turnover_ratio": 0.6664392237114634, "current_ratio": 1.383701422275641, "debt_to_equity_ratio": 0.5171513094681649, "profit_margin": 0.22558777949592448, "quarter": 2, "return_on_assets": 0.1503405446460567, "return_on_equity": 0.19827985307264107 }, { "asset_turnover_ratio": 0.6450022746031703, "current_ratio": 2.156657123106331, "debt_to_equity_ratio": 0.5105575911481952, "profit_margin": 0.20816172421133008, "quarter": 3, "return_on_assets": 0.13426478560162572, "return_on_equity": 0.17880718302194812 }, { "asset_turnover_ratio": 0.6242550994605529, "current_ratio": 1.682829997379843, "debt_to_equity_ratio": 0.4989859107517305, "profit_margin": 0.20184120318721066, "quarter": 4, "return_on_assets": 0.12600040037086985, "return_on_equity": 0.1677377955130408 } ], "income_statement": [ { "depreciation": 72794, "expenses": 850180, "income_tax": 79968, "marketing_expense": 160688, "net_income": 331527, "net_profit": 251559, "operational_expense": 507404, "product_revenue": 469988, "quarter": 1, "rd_expense": 131213, "revenue": 1181707, "salaries_expense": 314618, "service_revenue": 711719 }, { "depreciation": 67381, "expenses": 848158, "income_tax": 67816, "marketing_expense": 120493, "net_income": 334641, "net_profit": 266825, "operational_expense": 526605, "product_revenue": 382883, "quarter": 2, "rd_expense": 144147, "revenue": 1182799, "salaries_expense": 370127, "service_revenue": 799916 }, { "depreciation": 83569, "expenses": 846141, "income_tax": 91310, "marketing_expense": 151451, "net_income": 337751, "net_profit": 246441, "operational_expense": 511974, "product_revenue": 326198, "quarter": 3, "rd_expense": 88340, "revenue": 1183892, "salaries_expense": 414965, "service_revenue": 857694 }, { "depreciation": 72050, "expenses": 844129, "income_tax": 101678, "marketing_expense": 164101, "net_income": 340857, "net_profit": 239179, "operational_expense": 467248, "product_revenue": 344443, "quarter": 4, "rd_expense": 143068, "revenue": 1184986, "salaries_expense": 320722, "service_revenue": 840543 } ], "market_conditions": { "gdp_growth": [ 0.03796692200249412, 0.04940949599237458, 0.03445814777607518, 0.048852542785078654 ], "inflation_rate": [ 0.011755052003785599, 0.011616022531383462, 0.002756270482720395, 0.004800516144232035 ], "interest_rate": [ 0.02245908511340191, 0.02209373079771277, 0.018561577344475604, 0.01593222004915218 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 125963, "billable_hours_per_employee": 90, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 5946860, "net_revenue": 4797361, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 7801 }, { "average_project_size": 197670, "billable_hours_per_employee": 149, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 5505195, "net_revenue": 4779483, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 7772 }, { "average_project_size": 115301, "billable_hours_per_employee": 111, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 5844108, "net_revenue": 4761672, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 7743 }, { "average_project_size": 182953, "billable_hours_per_employee": 104, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 5646296, "net_revenue": 4743927, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 7714 } ], "balance_sheet": [ { "assets": 5629061, "current_assets": 2511214, "current_liabilities": 1335711, "equity": 3859233, "fixed_assets": 3117847, "liabilities": 2939162, "long_term_liabilities": 1603451, "quarter": 1 }, { "assets": 5766998, "current_assets": 2524757, "current_liabilities": 1789987, "equity": 3918495, "fixed_assets": 3242241, "liabilities": 3000292, "long_term_liabilities": 1210305, "quarter": 2 }, { "assets": 5908314, "current_assets": 2147200, "current_liabilities": 1258895, "equity": 3971380, "fixed_assets": 3761114, "liabilities": 3062693, "long_term_liabilities": 1803798, "quarter": 3 }, { "assets": 6053094, "current_assets": 1953690, "current_liabilities": 1326682, "equity": 3974619, "fixed_assets": 4099404, "liabilities": 3126392, "long_term_liabilities": 1799710, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35378, "financing_cash_flow": 45725, "investing_cash_flow": -488616, "net_cash_flow": 1210408, "operating_cash_flow": 1388909, "quarter": 1 }, { "change_in_working_capital": -71734, "financing_cash_flow": 115520, "investing_cash_flow": -249719, "net_cash_flow": 1180369, "operating_cash_flow": 1368761, "quarter": 2 }, { "change_in_working_capital": -84026, "financing_cash_flow": 88029, "investing_cash_flow": -162016, "net_cash_flow": 926721, "operating_cash_flow": 1337194, "quarter": 3 }, { "change_in_working_capital": -96962, "financing_cash_flow": -92334, "investing_cash_flow": -289694, "net_cash_flow": 889856, "operating_cash_flow": 1285469, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8522488919555145, "current_ratio": 1.8800578867734112, "debt_to_equity_ratio": 0.761592264576925, "profit_margin": 0.24374525911224942, "quarter": 1, "return_on_assets": 0.20773162699782433, "return_on_equity": 0.3029964762428182 }, { "asset_turnover_ratio": 0.8287644628973341, "current_ratio": 1.410489014724688, "debt_to_equity_ratio": 0.7656745765912678, "profit_margin": 0.2409861066563057, "quarter": 2, "return_on_assets": 0.19972072124873289, "return_on_equity": 0.2939365751391797 }, { "asset_turnover_ratio": 0.8059273762362664, "current_ratio": 1.7056227882388921, "debt_to_equity_ratio": 0.7711911224813541, "profit_margin": 0.236420946255853, "quarter": 3, "return_on_assets": 0.19053811290327494, "return_on_equity": 0.2834679632772487 }, { "asset_turnover_ratio": 0.7837193673185977, "current_ratio": 1.4726136331087631, "debt_to_equity_ratio": 0.7865891045154265, "profit_margin": 0.22089652728636, "quarter": 4, "return_on_assets": 0.17312088660774144, "return_on_equity": 0.2636521890525859 } ], "income_statement": [ { "depreciation": 219575, "expenses": 3308199, "income_tax": 319828, "marketing_expense": 534031, "net_income": 1489162, "net_profit": 1169334, "operational_expense": 1937885, "product_revenue": 1097519, "quarter": 1, "rd_expense": 547739, "revenue": 4797361, "salaries_expense": 1606205, "service_revenue": 3699842 }, { "depreciation": 216972, "expenses": 3289936, "income_tax": 337758, "marketing_expense": 476637, "net_income": 1489547, "net_profit": 1151789, "operational_expense": 2118971, "product_revenue": 1043536, "quarter": 2, "rd_expense": 646776, "revenue": 4779483, "salaries_expense": 1522331, "service_revenue": 3735947 }, { "depreciation": 211435, "expenses": 3271774, "income_tax": 364139, "marketing_expense": 558695, "net_income": 1489898, "net_profit": 1125759, "operational_expense": 1814744, "product_revenue": 1661645, "quarter": 3, "rd_expense": 451166, "revenue": 4761672, "salaries_expense": 1452450, "service_revenue": 3100027 }, { "depreciation": 237552, "expenses": 3253713, "income_tax": 442297, "marketing_expense": 378541, "net_income": 1490214, "net_profit": 1047917, "operational_expense": 2111833, "product_revenue": 1050275, "quarter": 4, "rd_expense": 357112, "revenue": 4743927, "salaries_expense": 1475794, "service_revenue": 3693652 } ], "market_conditions": { "gdp_growth": [ 0.06196121943565997, 0.050214401822844174, 0.045847984610534125, 0.05544121196171441 ], "inflation_rate": [ 0.010546676095817168, 0.011706908321656568, 0.009427990745711708, 0.004008628797172547 ], "interest_rate": [ 0.0213980075886872, 0.018281229098995926, 0.015274152296248344, 0.017960133914198356 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 74380, "billable_hours_per_employee": 98, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 1502166, "net_revenue": 1238390, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 2014 }, { "average_project_size": 188937, "billable_hours_per_employee": 87, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 1356633, "net_revenue": 1200571, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 1952 }, { "average_project_size": 102807, "billable_hours_per_employee": 151, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 1451680, "net_revenue": 1163907, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 1893 }, { "average_project_size": 116274, "billable_hours_per_employee": 129, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 1418048, "net_revenue": 1128362, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1835 } ], "balance_sheet": [ { "assets": 1642367, "current_assets": 584537, "current_liabilities": 314631, "equity": 1184062, "fixed_assets": 1057830, "liabilities": 780510, "long_term_liabilities": 465879, "quarter": 1 }, { "assets": 1699379, "current_assets": 525161, "current_liabilities": 327371, "equity": 1236722, "fixed_assets": 1174218, "liabilities": 797533, "long_term_liabilities": 470162, "quarter": 2 }, { "assets": 1758371, "current_assets": 873827, "current_liabilities": 439903, "equity": 1244648, "fixed_assets": 884544, "liabilities": 814926, "long_term_liabilities": 375023, "quarter": 3 }, { "assets": 1819410, "current_assets": 865130, "current_liabilities": 446691, "equity": 1256007, "fixed_assets": 954280, "liabilities": 832699, "long_term_liabilities": 386008, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96824, "financing_cash_flow": 171515, "investing_cash_flow": -391858, "net_cash_flow": 19404, "operating_cash_flow": 370093, "quarter": 1 }, { "change_in_working_capital": -24932, "financing_cash_flow": 8801, "investing_cash_flow": -123521, "net_cash_flow": -105960, "operating_cash_flow": 386972, "quarter": 2 }, { "change_in_working_capital": 39760, "financing_cash_flow": 136884, "investing_cash_flow": -463790, "net_cash_flow": 275779, "operating_cash_flow": 375858, "quarter": 3 }, { "change_in_working_capital": -96391, "financing_cash_flow": -10656, "investing_cash_flow": -216152, "net_cash_flow": 90304, "operating_cash_flow": 334440, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.754027571182324, "current_ratio": 1.8578493536873353, "debt_to_equity_ratio": 0.659180009154926, "profit_margin": 0.26018055701354176, "quarter": 1, "return_on_assets": 0.1961833134737851, "return_on_equity": 0.2721183519106263 }, { "asset_turnover_ratio": 0.7064763069332974, "current_ratio": 1.6041769124326835, "debt_to_equity_ratio": 0.6448765365215465, "profit_margin": 0.2789306088519546, "quarter": 2, "return_on_assets": 0.19705786643238501, "return_on_equity": 0.2707771026956745 }, { "asset_turnover_ratio": 0.6619234507393491, "current_ratio": 1.9864083672991546, "debt_to_equity_ratio": 0.6547441525636164, "profit_margin": 0.25878614012975265, "quarter": 3, "return_on_assets": 0.1712966148782026, "return_on_equity": 0.24199854095294412 }, { "asset_turnover_ratio": 0.6201801682963158, "current_ratio": 1.9367526992932476, "debt_to_equity_ratio": 0.6629732159136056, "profit_margin": 0.238660997091359, "quarter": 4, "return_on_assets": 0.14801281734188557, "return_on_equity": 0.21440644837170494 } ], "income_statement": [ { "depreciation": 47888, "expenses": 798022, "income_tax": 118163, "marketing_expense": 122067, "net_income": 440368, "net_profit": 322205, "operational_expense": 452694, "product_revenue": 479486, "quarter": 1, "rd_expense": 93637, "revenue": 1238390, "salaries_expense": 302821, "service_revenue": 758904 }, { "depreciation": 52096, "expenses": 780079, "income_tax": 85616, "marketing_expense": 150350, "net_income": 420492, "net_profit": 334876, "operational_expense": 410292, "product_revenue": 467259, "quarter": 2, "rd_expense": 94620, "revenue": 1200571, "salaries_expense": 243342, "service_revenue": 733312 }, { "depreciation": 74655, "expenses": 762539, "income_tax": 100165, "marketing_expense": 113519, "net_income": 401368, "net_profit": 301203, "operational_expense": 522785, "product_revenue": 355557, "quarter": 3, "rd_expense": 77151, "revenue": 1163907, "salaries_expense": 365670, "service_revenue": 808350 }, { "depreciation": 65144, "expenses": 745394, "income_tax": 113672, "marketing_expense": 124415, "net_income": 382968, "net_profit": 269296, "operational_expense": 397181, "product_revenue": 258579, "quarter": 4, "rd_expense": 97198, "revenue": 1128362, "salaries_expense": 299445, "service_revenue": 869783 } ], "market_conditions": { "gdp_growth": [ 0.047879028507387476, 0.046139720691451176, 0.04036446173675715, 0.04667996403268555 ], "inflation_rate": [ 0.0029401379895851853, 0.008445952340034518, 0.01163081441591634, 0.006687516563854148 ], "interest_rate": [ 0.0117117428660331, 0.01773249526920034, 0.01997701850146825, 0.017718645775013038 ], "year": 2006 }, "random_event": { "description": "Tucker, Anderson and Hanna Data Privacy Regulation Impact in 2006", "impact": -0.06, "type": "Data Privacy Regulation Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 187353, "billable_hours_per_employee": 160, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 2800163, "net_revenue": 2272484, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3695 }, { "average_project_size": 178339, "billable_hours_per_employee": 102, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 2841889, "net_revenue": 2244220, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 3649 }, { "average_project_size": 99924, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 2476807, "net_revenue": 2216308, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 3604 }, { "average_project_size": 128749, "billable_hours_per_employee": 116, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 2546047, "net_revenue": 2188742, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 3559 } ], "balance_sheet": [ { "assets": 2567117, "current_assets": 1050420, "current_liabilities": 585010, "equity": 1919813, "fixed_assets": 1516697, "liabilities": 1283579, "long_term_liabilities": 698569, "quarter": 1 }, { "assets": 2625156, "current_assets": 1084918, "current_liabilities": 773699, "equity": 1957303, "fixed_assets": 1540238, "liabilities": 1310466, "long_term_liabilities": 536767, "quarter": 2 }, { "assets": 2684506, "current_assets": 861245, "current_liabilities": 565625, "equity": 1962527, "fixed_assets": 1823261, "liabilities": 1337917, "long_term_liabilities": 772292, "quarter": 3 }, { "assets": 2745198, "current_assets": 917966, "current_liabilities": 809353, "equity": 1954016, "fixed_assets": 1827232, "liabilities": 1365943, "long_term_liabilities": 556590, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30060, "financing_cash_flow": -168087, "investing_cash_flow": -354334, "net_cash_flow": 331900, "operating_cash_flow": 761294, "quarter": 1 }, { "change_in_working_capital": -18797, "financing_cash_flow": 65306, "investing_cash_flow": -465658, "net_cash_flow": 711906, "operating_cash_flow": 739363, "quarter": 2 }, { "change_in_working_capital": -13739, "financing_cash_flow": -63153, "investing_cash_flow": -260766, "net_cash_flow": 427568, "operating_cash_flow": 696892, "quarter": 3 }, { "change_in_working_capital": -5808, "financing_cash_flow": -163505, "investing_cash_flow": -117692, "net_cash_flow": 552371, "operating_cash_flow": 663348, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8852280593366021, "current_ratio": 1.7955590502726448, "debt_to_equity_ratio": 0.6685958476164084, "profit_margin": 0.27999097023345376, "quarter": 1, "return_on_assets": 0.24785586321153263, "return_on_equity": 0.33142550863026765 }, { "asset_turnover_ratio": 0.8548901474807592, "current_ratio": 1.4022481611065802, "debt_to_equity_ratio": 0.6695263840090165, "profit_margin": 0.286341356907968, "quarter": 2, "return_on_assets": 0.24479040483689352, "return_on_equity": 0.3283155443996152 }, { "asset_turnover_ratio": 0.8255924926224788, "current_ratio": 1.5226430939226518, "debt_to_equity_ratio": 0.6817317672572148, "profit_margin": 0.27791173428963845, "quarter": 3, "return_on_assets": 0.2294418414412186, "return_on_equity": 0.3138494400331817 }, { "asset_turnover_ratio": 0.7972984098050486, "current_ratio": 1.1341973156335987, "debt_to_equity_ratio": 0.6990439177570705, "profit_margin": 0.26259878962435956, "quarter": 4, "return_on_assets": 0.2093695973842324, "return_on_equity": 0.2941434461130308 } ], "income_statement": [ { "depreciation": 125019, "expenses": 1402223, "income_tax": 233986, "marketing_expense": 186467, "net_income": 870261, "net_profit": 636275, "operational_expense": 849839, "product_revenue": 668175, "quarter": 1, "rd_expense": 228465, "revenue": 2272484, "salaries_expense": 666403, "service_revenue": 1604309 }, { "depreciation": 96750, "expenses": 1392822, "income_tax": 208785, "marketing_expense": 167434, "net_income": 851398, "net_profit": 642613, "operational_expense": 943139, "product_revenue": 819009, "quarter": 2, "rd_expense": 252725, "revenue": 2244220, "salaries_expense": 665638, "service_revenue": 1425211 }, { "depreciation": 80954, "expenses": 1383485, "income_tax": 216885, "marketing_expense": 249344, "net_income": 832823, "net_profit": 615938, "operational_expense": 693875, "product_revenue": 862137, "quarter": 3, "rd_expense": 154468, "revenue": 2216308, "salaries_expense": 636678, "service_revenue": 1354171 }, { "depreciation": 88587, "expenses": 1374210, "income_tax": 239771, "marketing_expense": 240542, "net_income": 814532, "net_profit": 574761, "operational_expense": 703292, "product_revenue": 865237, "quarter": 4, "rd_expense": 154268, "revenue": 2188742, "salaries_expense": 457285, "service_revenue": 1323505 } ], "market_conditions": { "gdp_growth": [ 0.05321344643791527, 0.04182882968431674, 0.0395070551484561, 0.03755221528912543 ], "inflation_rate": [ 0.011996753406942827, 0.004236800014690939, 0.008705635559062421, 0.010955056366409519 ], "interest_rate": [ 0.0097490499094799, 0.00871182931833358, 0.007472304573330547, 0.007802116154871718 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 117727, "billable_hours_per_employee": 144, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 5747996, "net_revenue": 4649877, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 7561 }, { "average_project_size": 102199, "billable_hours_per_employee": 102, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 5357025, "net_revenue": 4604117, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 7486 }, { "average_project_size": 129992, "billable_hours_per_employee": 115, "client_concentration": 0.4, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 5086329, "net_revenue": 4558807, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 7413 }, { "average_project_size": 194214, "billable_hours_per_employee": 132, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 5032141, "net_revenue": 4513943, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 7340 } ], "balance_sheet": [ { "assets": 5658204, "current_assets": 2631941, "current_liabilities": 990373, "equity": 4231807, "fixed_assets": 3026263, "liabilities": 2281436, "long_term_liabilities": 1291063, "quarter": 1 }, { "assets": 5855680, "current_assets": 2877031, "current_liabilities": 924889, "equity": 4391146, "fixed_assets": 2978649, "liabilities": 2305753, "long_term_liabilities": 1380864, "quarter": 2 }, { "assets": 6060047, "current_assets": 2604584, "current_liabilities": 1339696, "equity": 4512552, "fixed_assets": 3455463, "liabilities": 2330329, "long_term_liabilities": 990633, "quarter": 3 }, { "assets": 6271547, "current_assets": 2455348, "current_liabilities": 1114613, "equity": 4697635, "fixed_assets": 3816199, "liabilities": 2355167, "long_term_liabilities": 1240554, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35734, "financing_cash_flow": -56244, "investing_cash_flow": -373608, "net_cash_flow": 952533, "operating_cash_flow": 1052958, "quarter": 1 }, { "change_in_working_capital": -18797, "financing_cash_flow": 108430, "investing_cash_flow": -188604, "net_cash_flow": 1153328, "operating_cash_flow": 1177207, "quarter": 2 }, { "change_in_working_capital": 84584, "financing_cash_flow": 45427, "investing_cash_flow": -127358, "net_cash_flow": 1026010, "operating_cash_flow": 969362, "quarter": 3 }, { "change_in_working_capital": -77096, "financing_cash_flow": -38733, "investing_cash_flow": -170624, "net_cash_flow": 419452, "operating_cash_flow": 988896, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8217938059497325, "current_ratio": 2.657524993108657, "debt_to_equity_ratio": 0.5391162687712365, "profit_margin": 0.1838842188728863, "quarter": 1, "return_on_assets": 0.15111491208164288, "return_on_equity": 0.20205056610568486 }, { "asset_turnover_ratio": 0.78626513060823, "current_ratio": 3.1106770650315876, "debt_to_equity_ratio": 0.525091399830477, "profit_margin": 0.1827101700499792, "quarter": 2, "return_on_assets": 0.1436586357177988, "return_on_equity": 0.19157163073147648 }, { "asset_turnover_ratio": 0.7522725483812255, "current_ratio": 1.944160466255031, "debt_to_equity_ratio": 0.5164104480125659, "profit_margin": 0.17171904842648525, "quarter": 3, "return_on_assets": 0.12917952616539113, "return_on_equity": 0.17347921974084732 }, { "asset_turnover_ratio": 0.7197495291034254, "current_ratio": 2.2028704133183448, "debt_to_equity_ratio": 0.5013516375793351, "profit_margin": 0.17307595598792452, "quarter": 4, "return_on_assets": 0.12457133782143386, "return_on_equity": 0.16630815293227336 } ], "income_statement": [ { "depreciation": 197919, "expenses": 3532647, "income_tax": 262191, "marketing_expense": 475434, "net_income": 1117230, "net_profit": 855039, "operational_expense": 1917323, "product_revenue": 1701004, "quarter": 1, "rd_expense": 445721, "revenue": 4649877, "salaries_expense": 1513758, "service_revenue": 2948873 }, { "depreciation": 335988, "expenses": 3528539, "income_tax": 234359, "marketing_expense": 436744, "net_income": 1075578, "net_profit": 841219, "operational_expense": 1922710, "product_revenue": 1638419, "quarter": 2, "rd_expense": 548761, "revenue": 4604117, "salaries_expense": 1696180, "service_revenue": 2965698 }, { "depreciation": 186528, "expenses": 3524436, "income_tax": 251537, "marketing_expense": 465648, "net_income": 1034371, "net_profit": 782834, "operational_expense": 1979737, "product_revenue": 1253097, "quarter": 3, "rd_expense": 427682, "revenue": 4558807, "salaries_expense": 1172956, "service_revenue": 3305710 }, { "depreciation": 207641, "expenses": 3520339, "income_tax": 212349, "marketing_expense": 442440, "net_income": 993604, "net_profit": 781255, "operational_expense": 2348035, "product_revenue": 978771, "quarter": 4, "rd_expense": 674778, "revenue": 4513943, "salaries_expense": 1183670, "service_revenue": 3535172 } ], "market_conditions": { "gdp_growth": [ 0.042079616849439824, 0.052836309739728596, 0.045843786233899994, 0.04624721077073496 ], "inflation_rate": [ 0.014852553948665775, 0.007733059754315258, 0.01047406029638635, 0.007221455995409411 ], "interest_rate": [ 0.013051403818567401, 0.014311204865932806, 0.012272953395162833, 0.006004312808050759 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 110737, "billable_hours_per_employee": 141, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 4805807, "net_revenue": 4173790, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 6787 }, { "average_project_size": 157686, "billable_hours_per_employee": 159, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 4915700, "net_revenue": 4188842, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 6811 }, { "average_project_size": 154389, "billable_hours_per_employee": 137, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 5411818, "net_revenue": 4203949, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 6836 }, { "average_project_size": 96973, "billable_hours_per_employee": 100, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 5355144, "net_revenue": 4219111, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 6860 } ], "balance_sheet": [ { "assets": 5865076, "current_assets": 2369509, "current_liabilities": 1685316, "equity": 3803202, "fixed_assets": 3495567, "liabilities": 2809343, "long_term_liabilities": 1124027, "quarter": 1 }, { "assets": 5962498, "current_assets": 2295771, "current_liabilities": 1421681, "equity": 3878862, "fixed_assets": 3666727, "liabilities": 2883141, "long_term_liabilities": 1461460, "quarter": 2 }, { "assets": 6061538, "current_assets": 2221988, "current_liabilities": 1445917, "equity": 3882895, "fixed_assets": 3839550, "liabilities": 2958879, "long_term_liabilities": 1512962, "quarter": 3 }, { "assets": 6162223, "current_assets": 2668268, "current_liabilities": 1436111, "equity": 3891193, "fixed_assets": 3493955, "liabilities": 3036605, "long_term_liabilities": 1600494, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34382, "financing_cash_flow": 42970, "investing_cash_flow": -158711, "net_cash_flow": 811411, "operating_cash_flow": 1063408, "quarter": 1 }, { "change_in_working_capital": 39056, "financing_cash_flow": 70204, "investing_cash_flow": -230538, "net_cash_flow": 858313, "operating_cash_flow": 985815, "quarter": 2 }, { "change_in_working_capital": -82165, "financing_cash_flow": -177634, "investing_cash_flow": -240954, "net_cash_flow": 741169, "operating_cash_flow": 1006330, "quarter": 3 }, { "change_in_working_capital": 76356, "financing_cash_flow": 52236, "investing_cash_flow": -315174, "net_cash_flow": 745875, "operating_cash_flow": 945459, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7116344272435685, "current_ratio": 1.4059731231412982, "debt_to_equity_ratio": 0.7386783557644322, "profit_margin": 0.17908639390098688, "quarter": 1, "return_on_assets": 0.1274440433508449, "return_on_equity": 0.19653676034036582 }, { "asset_turnover_ratio": 0.7025313886897739, "current_ratio": 1.614828502315217, "debt_to_equity_ratio": 0.7432955851484275, "profit_margin": 0.1908653990768809, "quarter": 2, "return_on_assets": 0.13408893386630905, "return_on_equity": 0.20611844401785884 }, { "asset_turnover_ratio": 0.6935449385947923, "current_ratio": 1.5367327446872816, "debt_to_equity_ratio": 0.7620291045727479, "profit_margin": 0.18559597178747886, "quarter": 3, "return_on_assets": 0.12871914685678784, "return_on_equity": 0.20094182304697913 }, { "asset_turnover_ratio": 0.6846735342099759, "current_ratio": 1.8579817298245052, "debt_to_equity_ratio": 0.780378922351063, "profit_margin": 0.1814541025348705, "quarter": 4, "return_on_assets": 0.12423682167944912, "return_on_equity": 0.19674557391524913 } ], "income_statement": [ { "depreciation": 315939, "expenses": 3176452, "income_tax": 249869, "marketing_expense": 326690, "net_income": 997338, "net_profit": 747469, "operational_expense": 2102507, "product_revenue": 1473305, "quarter": 1, "rd_expense": 448773, "revenue": 4173790, "salaries_expense": 1175951, "service_revenue": 2700485 }, { "depreciation": 186310, "expenses": 3189296, "income_tax": 200041, "marketing_expense": 510603, "net_income": 999546, "net_profit": 799505, "operational_expense": 1710263, "product_revenue": 1662670, "quarter": 2, "rd_expense": 618692, "revenue": 4188842, "salaries_expense": 1169095, "service_revenue": 2526172 }, { "depreciation": 226094, "expenses": 3202192, "income_tax": 221521, "marketing_expense": 572100, "net_income": 1001757, "net_profit": 780236, "operational_expense": 2081489, "product_revenue": 1384000, "quarter": 3, "rd_expense": 621044, "revenue": 4203949, "salaries_expense": 1072673, "service_revenue": 2819949 }, { "depreciation": 179884, "expenses": 3215140, "income_tax": 238396, "marketing_expense": 589762, "net_income": 1003971, "net_profit": 765575, "operational_expense": 2181485, "product_revenue": 935127, "quarter": 4, "rd_expense": 537776, "revenue": 4219111, "salaries_expense": 979144, "service_revenue": 3283984 } ], "market_conditions": { "gdp_growth": [ 0.03867442774194303, 0.04017715774273474, 0.029010838785078718, 0.0304836819876527 ], "inflation_rate": [ 0.006452558645051318, 0.0008898193519262408, 0.0075457996011914575, 0.0014072949425104385 ], "interest_rate": [ 0.012802817315341664, 0.015009501463284156, 0.01183856436768975, 0.011694951866827757 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 168709, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 4737077, "net_revenue": 3648442, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 5932 }, { "average_project_size": 174917, "billable_hours_per_employee": 117, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 4124152, "net_revenue": 3574486, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 5812 }, { "average_project_size": 164861, "billable_hours_per_employee": 130, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 4412970, "net_revenue": 3502030, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 5694 }, { "average_project_size": 192060, "billable_hours_per_employee": 149, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 4352900, "net_revenue": 3431043, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 5579 } ], "balance_sheet": [ { "assets": 4226980, "current_assets": 1929361, "current_liabilities": 843893, "equity": 3371934, "fixed_assets": 2297619, "liabilities": 1787315, "long_term_liabilities": 943422, "quarter": 1 }, { "assets": 4318277, "current_assets": 1376706, "current_liabilities": 1082662, "equity": 3329548, "fixed_assets": 2941571, "liabilities": 1828913, "long_term_liabilities": 746251, "quarter": 2 }, { "assets": 4411546, "current_assets": 1505308, "current_liabilities": 968241, "equity": 3365782, "fixed_assets": 2906238, "liabilities": 1871480, "long_term_liabilities": 903239, "quarter": 3 }, { "assets": 4506829, "current_assets": 1624329, "current_liabilities": 1016426, "equity": 3384651, "fixed_assets": 2882500, "liabilities": 1915037, "long_term_liabilities": 898611, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82087, "financing_cash_flow": 94909, "investing_cash_flow": -212519, "net_cash_flow": 1078364, "operating_cash_flow": 1116832, "quarter": 1 }, { "change_in_working_capital": -16985, "financing_cash_flow": -114051, "investing_cash_flow": -322289, "net_cash_flow": 559116, "operating_cash_flow": 980926, "quarter": 2 }, { "change_in_working_capital": 36824, "financing_cash_flow": -120683, "investing_cash_flow": -153740, "net_cash_flow": 806801, "operating_cash_flow": 1022200, "quarter": 3 }, { "change_in_working_capital": 3694, "financing_cash_flow": -28035, "investing_cash_flow": -141380, "net_cash_flow": 524403, "operating_cash_flow": 986601, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8631320706509139, "current_ratio": 2.286262594902434, "debt_to_equity_ratio": 0.5300563415535416, "profit_margin": 0.25552523515517034, "quarter": 1, "return_on_assets": 0.22055202532304388, "return_on_equity": 0.2764790176794682 }, { "asset_turnover_ratio": 0.8277574597460978, "current_ratio": 1.2715935351938092, "debt_to_equity_ratio": 0.5492976824481881, "profit_margin": 0.23505029814076764, "quarter": 2, "return_on_assets": 0.19456463770156476, "return_on_equity": 0.2523417593018632 }, { "asset_turnover_ratio": 0.7938328196056439, "current_ratio": 1.554683183215749, "debt_to_equity_ratio": 0.5560312581147561, "profit_margin": 0.23578210352281392, "quarter": 3, "return_on_assets": 0.1871715720520652, "return_on_equity": 0.24532664325853545 }, { "asset_turnover_ratio": 0.7612986869481846, "current_ratio": 1.5980789550837935, "debt_to_equity_ratio": 0.5658004325999934, "profit_margin": 0.23108395901770978, "quarter": 4, "return_on_assets": 0.17592391457497056, "return_on_equity": 0.23425133049168143 } ], "income_statement": [ { "depreciation": 184563, "expenses": 2416830, "income_tax": 299343, "marketing_expense": 350980, "net_income": 1231612, "net_profit": 932269, "operational_expense": 1244985, "product_revenue": 886002, "quarter": 1, "rd_expense": 273786, "revenue": 3648442, "salaries_expense": 895238, "service_revenue": 2762440 }, { "depreciation": 140742, "expenses": 2397222, "income_tax": 337080, "marketing_expense": 249155, "net_income": 1177264, "net_profit": 840184, "operational_expense": 1211483, "product_revenue": 901960, "quarter": 2, "rd_expense": 283374, "revenue": 3574486, "salaries_expense": 786388, "service_revenue": 2672526 }, { "depreciation": 196484, "expenses": 2377773, "income_tax": 298541, "marketing_expense": 392996, "net_income": 1124257, "net_profit": 825716, "operational_expense": 1526153, "product_revenue": 1290046, "quarter": 3, "rd_expense": 360323, "revenue": 3502030, "salaries_expense": 1121867, "service_revenue": 2211984 }, { "depreciation": 193742, "expenses": 2358482, "income_tax": 279702, "marketing_expense": 323674, "net_income": 1072561, "net_profit": 792859, "operational_expense": 1225808, "product_revenue": 1348452, "quarter": 4, "rd_expense": 382630, "revenue": 3431043, "salaries_expense": 1016066, "service_revenue": 2082591 } ], "market_conditions": { "gdp_growth": [ 0.03686579319232063, 0.042243660098156735, 0.04181417031821955, 0.034861098644698954 ], "inflation_rate": [ 0.008337160293946076, 0.004703383889131702, 0.01066577953154245, 0.002683603269094938 ], "interest_rate": [ 0.021298851730647855, 0.01606820407481792, 0.02281664567175336, 0.01908378221523043 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1991, "industry": "Advertising", "location": "Collinstown", "name": "Bowers PLC", "num_employees": 758, "region": "North America", "revenue_size": "Large", "website": "www.bowersplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 119810, "billable_hours_per_employee": 158, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 109340651, "net_revenue": 86027780, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 113493 }, { "average_project_size": 176778, "billable_hours_per_employee": 108, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 101532295, "net_revenue": 89274079, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 117776 }, { "average_project_size": 123800, "billable_hours_per_employee": 111, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 111369930, "net_revenue": 92642878, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 122220 }, { "average_project_size": 65906, "billable_hours_per_employee": 142, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 119074503, "net_revenue": 96138801, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 126832 } ], "balance_sheet": [ { "assets": 91074329, "current_assets": 40387448, "current_liabilities": 19183559, "equity": 63354490, "fixed_assets": 50686881, "liabilities": 42737208, "long_term_liabilities": 23553649, "quarter": 1 }, { "assets": 93627902, "current_assets": 37888692, "current_liabilities": 22897672, "equity": 65820748, "fixed_assets": 55739210, "liabilities": 43173831, "long_term_liabilities": 20276159, "quarter": 2 }, { "assets": 96253073, "current_assets": 31689050, "current_liabilities": 25796130, "equity": 70154691, "fixed_assets": 64564023, "liabilities": 43614914, "long_term_liabilities": 17818784, "quarter": 3 }, { "assets": 98951849, "current_assets": 45504633, "current_liabilities": 26140706, "equity": 71385447, "fixed_assets": 53447216, "liabilities": 44060504, "long_term_liabilities": 17919798, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82951, "financing_cash_flow": 89834, "investing_cash_flow": -423996, "net_cash_flow": 19677790, "operating_cash_flow": 20090812, "quarter": 1 }, { "change_in_working_capital": -64030, "financing_cash_flow": -29973, "investing_cash_flow": -165258, "net_cash_flow": 19744698, "operating_cash_flow": 19721882, "quarter": 2 }, { "change_in_working_capital": -37340, "financing_cash_flow": -74055, "investing_cash_flow": -185420, "net_cash_flow": 23084893, "operating_cash_flow": 23481046, "quarter": 3 }, { "change_in_working_capital": 32186, "financing_cash_flow": -142649, "investing_cash_flow": -469326, "net_cash_flow": 21453242, "operating_cash_flow": 21962598, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9445886776722779, "current_ratio": 2.105315702889125, "debt_to_equity_ratio": 0.6745726782742628, "profit_margin": 0.1745641814771926, "quarter": 1, "return_on_assets": 0.1648913493504849, "return_on_equity": 0.23703716974124486 }, { "asset_turnover_ratio": 0.9534986589788159, "current_ratio": 1.654696250343703, "debt_to_equity_ratio": 0.6559304218177526, "profit_margin": 0.17212921345287696, "quarter": 2, "return_on_assets": 0.16412497419839653, "return_on_equity": 0.23346250942028188 }, { "asset_turnover_ratio": 0.9624926780259785, "current_ratio": 1.2284420182407205, "debt_to_equity_ratio": 0.6216963310407853, "profit_margin": 0.18907586182717684, "quarter": 3, "return_on_assets": 0.1819841326001093, "return_on_equity": 0.24968440100463132 }, { "asset_turnover_ratio": 0.9715715468843842, "current_ratio": 1.740757613815021, "debt_to_equity_ratio": 0.6172196974545806, "profit_margin": 0.17156550558603284, "quarter": 4, "return_on_assets": 0.16668816365422337, "return_on_equity": 0.23105692677108264 } ], "income_statement": [ { "depreciation": 5073443, "expenses": 64757899, "income_tax": 6252512, "marketing_expense": 9608109, "net_income": 21269881, "net_profit": 15017369, "operational_expense": 42445568, "product_revenue": 32190799, "quarter": 1, "rd_expense": 10974557, "revenue": 86027780, "salaries_expense": 28356339, "service_revenue": 53836981 }, { "depreciation": 4355205, "expenses": 67435927, "income_tax": 6471475, "marketing_expense": 9187042, "net_income": 21838152, "net_profit": 15366677, "operational_expense": 34097803, "product_revenue": 18341743, "quarter": 2, "rd_expense": 13445485, "revenue": 89274079, "salaries_expense": 28122907, "service_revenue": 70932336 }, { "depreciation": 5964514, "expenses": 70224705, "income_tax": 4901641, "marketing_expense": 11659295, "net_income": 22418173, "net_profit": 17516532, "operational_expense": 44216631, "product_revenue": 24091894, "quarter": 3, "rd_expense": 10476849, "revenue": 92642878, "salaries_expense": 30336670, "service_revenue": 68550984 }, { "depreciation": 5468496, "expenses": 73128810, "income_tax": 6515889, "marketing_expense": 8776361, "net_income": 23009991, "net_profit": 16494102, "operational_expense": 44350031, "product_revenue": 25319836, "quarter": 4, "rd_expense": 7386486, "revenue": 96138801, "salaries_expense": 24376514, "service_revenue": 70818965 } ], "market_conditions": { "gdp_growth": [ 0.057782214234829724, 0.055496430753109977, 0.05215028555815085, 0.05004118373243341 ], "inflation_rate": [ 0.0059553910453830974, 0.011332245802350234, 0.006505537970785817, 0.011097306634528896 ], "interest_rate": [ 0.016885489563710325, 0.01928292997306663, 0.015574193741491774, 0.019051599306581964 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 106719, "billable_hours_per_employee": 144, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 38700257, "net_revenue": 33296779, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 43927 }, { "average_project_size": 143254, "billable_hours_per_employee": 80, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 38111595, "net_revenue": 34153123, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 45057 }, { "average_project_size": 151190, "billable_hours_per_employee": 155, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 42537622, "net_revenue": 35031492, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 46216 }, { "average_project_size": 118005, "billable_hours_per_employee": 147, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 46506234, "net_revenue": 35932451, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 47404 } ], "balance_sheet": [ { "assets": 47150591, "current_assets": 19941566, "current_liabilities": 12135517, "equity": 31087521, "fixed_assets": 27209025, "liabilities": 23435719, "long_term_liabilities": 11300202, "quarter": 1 }, { "assets": 47974316, "current_assets": 19945100, "current_liabilities": 12998136, "equity": 32269108, "fixed_assets": 28029216, "liabilities": 23834021, "long_term_liabilities": 10835885, "quarter": 2 }, { "assets": 48812433, "current_assets": 23840775, "current_liabilities": 10240842, "equity": 32103234, "fixed_assets": 24971658, "liabilities": 24239092, "long_term_liabilities": 13998250, "quarter": 3 }, { "assets": 49665191, "current_assets": 19783993, "current_liabilities": 13564619, "equity": 32408412, "fixed_assets": 29881198, "liabilities": 24651047, "long_term_liabilities": 11086428, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32546, "financing_cash_flow": -158619, "investing_cash_flow": -167271, "net_cash_flow": 9294628, "operating_cash_flow": 9291264, "quarter": 1 }, { "change_in_working_capital": 76602, "financing_cash_flow": -126617, "investing_cash_flow": -326066, "net_cash_flow": 9240512, "operating_cash_flow": 9806265, "quarter": 2 }, { "change_in_working_capital": 82798, "financing_cash_flow": -177439, "investing_cash_flow": -112416, "net_cash_flow": 9467042, "operating_cash_flow": 9800420, "quarter": 3 }, { "change_in_working_capital": -51518, "financing_cash_flow": 150201, "investing_cash_flow": -393071, "net_cash_flow": 8811246, "operating_cash_flow": 9351810, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7061794623104513, "current_ratio": 1.6432399212987794, "debt_to_equity_ratio": 0.7538625868559928, "profit_margin": 0.22142228832404479, "quarter": 1, "return_on_assets": 0.15636387251222367, "return_on_equity": 0.23715782934251978 }, { "asset_turnover_ratio": 0.7119043239720187, "current_ratio": 1.5344584792773364, "debt_to_equity_ratio": 0.7386017921536597, "profit_margin": 0.23801082554002456, "quarter": 2, "return_on_assets": 0.16944093585409326, "return_on_equity": 0.2519069631549778 }, { "asset_turnover_ratio": 0.7176755971168247, "current_ratio": 2.328009259394882, "debt_to_equity_ratio": 0.7550358322155332, "profit_margin": 0.21494639737296944, "quarter": 3, "return_on_assets": 0.15426178408275612, "return_on_equity": 0.23455247530513593 }, { "asset_turnover_ratio": 0.7234936638016755, "current_ratio": 1.4584997190116435, "debt_to_equity_ratio": 0.7606372999701435, "profit_margin": 0.20578245553023922, "quarter": 4, "return_on_assets": 0.14888230269767813, "return_on_equity": 0.22815891133450167 } ], "income_statement": [ { "depreciation": 1918615, "expenses": 23179630, "income_tax": 2744500, "marketing_expense": 3540524, "net_income": 10117149, "net_profit": 7372649, "operational_expense": 12933144, "product_revenue": 8735253, "quarter": 1, "rd_expense": 3885357, "revenue": 33296779, "salaries_expense": 7578049, "service_revenue": 24561526 }, { "depreciation": 1677452, "expenses": 23893536, "income_tax": 2130774, "marketing_expense": 4089086, "net_income": 10259587, "net_profit": 8128813, "operational_expense": 13918391, "product_revenue": 12219528, "quarter": 2, "rd_expense": 4422952, "revenue": 34153123, "salaries_expense": 7189570, "service_revenue": 21933595 }, { "depreciation": 2270527, "expenses": 24629430, "income_tax": 2872169, "marketing_expense": 3241642, "net_income": 10402062, "net_profit": 7529893, "operational_expense": 14846345, "product_revenue": 12961865, "quarter": 3, "rd_expense": 3434025, "revenue": 35031492, "salaries_expense": 12077927, "service_revenue": 22069627 }, { "depreciation": 1957542, "expenses": 25387989, "income_tax": 3150194, "marketing_expense": 3047794, "net_income": 10544462, "net_profit": 7394268, "operational_expense": 14724667, "product_revenue": 9776349, "quarter": 4, "rd_expense": 4147684, "revenue": 35932451, "salaries_expense": 11716806, "service_revenue": 26156102 } ], "market_conditions": { "gdp_growth": [ 0.05754829430927046, 0.04153188159914151, 0.047592063040095334, 0.04182672511327316 ], "inflation_rate": [ 0.0049581543126923115, 0.001760490094833136, 0.009721306282018751, 0.0034713092579173304 ], "interest_rate": [ 0.01442501608889574, 0.015847721103992386, 0.0090162142039256, 0.0183135233180665 ], "year": 1992 }, "random_event": { "description": "Bowers PLC New Ad Campaign Launch in 1992", "impact": -0.1, "type": "New Ad Campaign Launch" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 110838, "billable_hours_per_employee": 111, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 62935743, "net_revenue": 54892496, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 72418 }, { "average_project_size": 176443, "billable_hours_per_employee": 112, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 72627839, "net_revenue": 57222262, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 75491 }, { "average_project_size": 149395, "billable_hours_per_employee": 133, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 66432171, "net_revenue": 59650908, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 78695 }, { "average_project_size": 162847, "billable_hours_per_employee": 135, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 78132681, "net_revenue": 62182633, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 82035 } ], "balance_sheet": [ { "assets": 70114592, "current_assets": 33879612, "current_liabilities": 18919889, "equity": 45655763, "fixed_assets": 36234980, "liabilities": 38961063, "long_term_liabilities": 20041174, "quarter": 1 }, { "assets": 72424641, "current_assets": 32087999, "current_liabilities": 19221228, "equity": 49064279, "fixed_assets": 40336642, "liabilities": 39953570, "long_term_liabilities": 20732342, "quarter": 2 }, { "assets": 74810798, "current_assets": 36971602, "current_liabilities": 19712039, "equity": 51337962, "fixed_assets": 37839196, "liabilities": 40971359, "long_term_liabilities": 21259320, "quarter": 3 }, { "assets": 77275571, "current_assets": 25295002, "current_liabilities": 20746913, "equity": 53719166, "fixed_assets": 51980569, "liabilities": 42015076, "long_term_liabilities": 21268163, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57728, "financing_cash_flow": 22859, "investing_cash_flow": -345042, "net_cash_flow": 17362735, "operating_cash_flow": 17822577, "quarter": 1 }, { "change_in_working_capital": 2807, "financing_cash_flow": -26908, "investing_cash_flow": -360270, "net_cash_flow": 18757749, "operating_cash_flow": 19039701, "quarter": 2 }, { "change_in_working_capital": -32558, "financing_cash_flow": -75623, "investing_cash_flow": -361095, "net_cash_flow": 20344183, "operating_cash_flow": 20728438, "quarter": 3 }, { "change_in_working_capital": 19782, "financing_cash_flow": -32308, "investing_cash_flow": -115178, "net_cash_flow": 20600600, "operating_cash_flow": 20819320, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7828968897087785, "current_ratio": 1.7906876726390943, "debt_to_equity_ratio": 0.853365718584092, "profit_margin": 0.2641933790002918, "quarter": 1, "return_on_assets": 0.20683617470098092, "return_on_equity": 0.31764301036870196 }, { "asset_turnover_ratio": 0.7900938300819468, "current_ratio": 1.669404212883797, "debt_to_equity_ratio": 0.8143107534505908, "profit_margin": 0.2899781906559374, "quarter": 2, "return_on_assets": 0.22910997929558255, "return_on_equity": 0.33819325053161386 }, { "asset_turnover_ratio": 0.7973569270040403, "current_ratio": 1.875584864660627, "debt_to_equity_ratio": 0.7980713959778926, "profit_margin": 0.2933488120583177, "quarter": 3, "return_on_assets": 0.23390370732310595, "return_on_equity": 0.3408495841732089 }, { "asset_turnover_ratio": 0.8046868136373913, "current_ratio": 1.2192176252920133, "debt_to_equity_ratio": 0.7821245028264214, "profit_margin": 0.29684608241018035, "quarter": 4, "return_on_assets": 0.2388681281953905, "return_on_equity": 0.34361425119667716 } ], "income_statement": [ { "depreciation": 3320343, "expenses": 34280344, "income_tax": 6109918, "marketing_expense": 3511621, "net_income": 20612152, "net_profit": 14502234, "operational_expense": 20743340, "product_revenue": 13376950, "quarter": 1, "rd_expense": 5405596, "revenue": 54892496, "salaries_expense": 15515612, "service_revenue": 41515546 }, { "depreciation": 2446493, "expenses": 35695202, "income_tax": 4933852, "marketing_expense": 5716294, "net_income": 21527060, "net_profit": 16593208, "operational_expense": 20252113, "product_revenue": 14927705, "quarter": 2, "rd_expense": 4302468, "revenue": 57222262, "salaries_expense": 16577380, "service_revenue": 42294557 }, { "depreciation": 3229915, "expenses": 37168456, "income_tax": 4983929, "marketing_expense": 4286450, "net_income": 22482452, "net_profit": 17498523, "operational_expense": 19939206, "product_revenue": 20567030, "quarter": 3, "rd_expense": 5458527, "revenue": 59650908, "salaries_expense": 13976254, "service_revenue": 39083878 }, { "depreciation": 2360649, "expenses": 38702516, "income_tax": 5021446, "marketing_expense": 4046858, "net_income": 23480117, "net_profit": 18458671, "operational_expense": 23115988, "product_revenue": 22818518, "quarter": 4, "rd_expense": 5786379, "revenue": 62182633, "salaries_expense": 18302301, "service_revenue": 39364115 } ], "market_conditions": { "gdp_growth": [ 0.023969071790090366, 0.03477788961607201, 0.030364044750072747, 0.02630042457903378 ], "inflation_rate": [ 0.0069391449331957745, 0.012436693654638658, 0.012308301629456436, 0.0042067752020143005 ], "interest_rate": [ 0.016123076090620095, 0.017657119813145463, 0.010843126195546312, 0.010133377284073106 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 84957, "billable_hours_per_employee": 134, "client_concentration": 0.1, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 54792102, "net_revenue": 47823434, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 63092 }, { "average_project_size": 51400, "billable_hours_per_employee": 125, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 62461188, "net_revenue": 49542974, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 65360 }, { "average_project_size": 76656, "billable_hours_per_employee": 146, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 56483543, "net_revenue": 51324342, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 67710 }, { "average_project_size": 109325, "billable_hours_per_employee": 103, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 59198578, "net_revenue": 53169762, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 70145 } ], "balance_sheet": [ { "assets": 55747845, "current_assets": 20433118, "current_liabilities": 13696174, "equity": 42881940, "fixed_assets": 35314727, "liabilities": 23156575, "long_term_liabilities": 9460401, "quarter": 1 }, { "assets": 56982101, "current_assets": 23262205, "current_liabilities": 11830368, "equity": 44165069, "fixed_assets": 33719896, "liabilities": 23654434, "long_term_liabilities": 11824066, "quarter": 2 }, { "assets": 58243684, "current_assets": 22170428, "current_liabilities": 12310753, "equity": 44977540, "fixed_assets": 36073256, "liabilities": 24162997, "long_term_liabilities": 11852244, "quarter": 3 }, { "assets": 59533198, "current_assets": 19637998, "current_liabilities": 12722024, "equity": 46712918, "fixed_assets": 39895200, "liabilities": 24682494, "long_term_liabilities": 11960470, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25354, "financing_cash_flow": -96465, "investing_cash_flow": -459083, "net_cash_flow": 13581006, "operating_cash_flow": 13618086, "quarter": 1 }, { "change_in_working_capital": -16593, "financing_cash_flow": 57300, "investing_cash_flow": -198499, "net_cash_flow": 13579631, "operating_cash_flow": 13835985, "quarter": 2 }, { "change_in_working_capital": 41241, "financing_cash_flow": -7517, "investing_cash_flow": -398720, "net_cash_flow": 13662659, "operating_cash_flow": 13678494, "quarter": 3 }, { "change_in_working_capital": -37844, "financing_cash_flow": 97033, "investing_cash_flow": -335890, "net_cash_flow": 14239284, "operating_cash_flow": 14341857, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8578526039885488, "current_ratio": 1.4918851060157383, "debt_to_equity_ratio": 0.5400076349157711, "profit_margin": 0.215180490802898, "quarter": 1, "return_on_assets": 0.18459314436280003, "return_on_equity": 0.23997678276682444 }, { "asset_turnover_ratio": 0.8694480043829904, "current_ratio": 1.9663128822366303, "debt_to_equity_ratio": 0.5355914648293655, "profit_margin": 0.21874750595311457, "quarter": 2, "return_on_assets": 0.19018958251469176, "return_on_equity": 0.2453840160421803 }, { "asset_turnover_ratio": 0.8812001315026707, "current_ratio": 1.800899425079847, "debt_to_equity_ratio": 0.5372236231683636, "profit_margin": 0.21231354510107503, "quarter": 3, "return_on_assets": 0.18709072386286554, "return_on_equity": 0.2422732101399943 }, { "asset_turnover_ratio": 0.8931111343959718, "current_ratio": 1.5436221469162454, "debt_to_equity_ratio": 0.5283869014562524, "profit_margin": 0.22310075414668962, "quarter": 4, "return_on_assets": 0.19925376762054678, "return_on_equity": 0.25393862143229845 } ], "income_statement": [ { "depreciation": 3327416, "expenses": 34505009, "income_tax": 3027755, "marketing_expense": 6640376, "net_income": 13318425, "net_profit": 10290670, "operational_expense": 24109466, "product_revenue": 13998842, "quarter": 1, "rd_expense": 6285959, "revenue": 47823434, "salaries_expense": 15783337, "service_revenue": 33824592 }, { "depreciation": 2998583, "expenses": 35631192, "income_tax": 3074380, "marketing_expense": 6134885, "net_income": 13911782, "net_profit": 10837402, "operational_expense": 19348224, "product_revenue": 12574166, "quarter": 2, "rd_expense": 5552327, "revenue": 49542974, "salaries_expense": 16058955, "service_revenue": 36968808 }, { "depreciation": 2781641, "expenses": 36794133, "income_tax": 3633356, "marketing_expense": 6907415, "net_income": 14530209, "net_profit": 10896853, "operational_expense": 18476586, "product_revenue": 18874187, "quarter": 3, "rd_expense": 5739535, "revenue": 51324342, "salaries_expense": 15523312, "service_revenue": 32450155 }, { "depreciation": 2479643, "expenses": 37995030, "income_tax": 3312518, "marketing_expense": 6541889, "net_income": 15174732, "net_profit": 11862214, "operational_expense": 19627847, "product_revenue": 10870209, "quarter": 4, "rd_expense": 5848461, "revenue": 53169762, "salaries_expense": 18544429, "service_revenue": 42299553 } ], "market_conditions": { "gdp_growth": [ 0.036869056562068736, 0.036816388749046774, 0.04244749316876738, 0.044658454324688596 ], "inflation_rate": [ 0.00823065094666439, 0.01040831042334256, 0.007653480351236331, 0.0012745127724020705 ], "interest_rate": [ 0.021866409175292912, 0.021897179297520324, 0.020183381802734657, 0.022385318071156953 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 104361, "billable_hours_per_employee": 113, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 99487532, "net_revenue": 78862442, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 104040 }, { "average_project_size": 75493, "billable_hours_per_employee": 154, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 96627466, "net_revenue": 82468050, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 108797 }, { "average_project_size": 155427, "billable_hours_per_employee": 115, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 98433912, "net_revenue": 86238508, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 113771 }, { "average_project_size": 157887, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 102693608, "net_revenue": 90181352, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 118973 } ], "balance_sheet": [ { "assets": 96258863, "current_assets": 41389368, "current_liabilities": 27210977, "equity": 65615333, "fixed_assets": 54869495, "liabilities": 51418889, "long_term_liabilities": 24207912, "quarter": 1 }, { "assets": 97564620, "current_assets": 38472966, "current_liabilities": 27364523, "equity": 66853584, "fixed_assets": 59091654, "liabilities": 52085252, "long_term_liabilities": 24720729, "quarter": 2 }, { "assets": 98888089, "current_assets": 38597098, "current_liabilities": 21695556, "equity": 68656750, "fixed_assets": 60290991, "liabilities": 52760251, "long_term_liabilities": 31064695, "quarter": 3 }, { "assets": 100229512, "current_assets": 42368105, "current_liabilities": 27400400, "equity": 72854098, "fixed_assets": 57861407, "liabilities": 53443997, "long_term_liabilities": 26043597, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2941, "financing_cash_flow": -166217, "investing_cash_flow": -284115, "net_cash_flow": 24526035, "operating_cash_flow": 24731620, "quarter": 1 }, { "change_in_working_capital": 1091, "financing_cash_flow": -104084, "investing_cash_flow": -357442, "net_cash_flow": 24823321, "operating_cash_flow": 24827728, "quarter": 2 }, { "change_in_working_capital": -57422, "financing_cash_flow": -50267, "investing_cash_flow": -358412, "net_cash_flow": 26621185, "operating_cash_flow": 26869515, "quarter": 3 }, { "change_in_working_capital": 44582, "financing_cash_flow": -76557, "investing_cash_flow": -372627, "net_cash_flow": 29959990, "operating_cash_flow": 30074935, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8192746053939989, "current_ratio": 1.5210540951910694, "debt_to_equity_ratio": 0.7836413632161251, "profit_margin": 0.26343793665430754, "quarter": 1, "return_on_assets": 0.21582801159826706, "return_on_equity": 0.31662353980585606 }, { "asset_turnover_ratio": 0.8452659375909013, "current_ratio": 1.4059432353343049, "debt_to_equity_ratio": 0.7790943863234019, "profit_margin": 0.259181780095443, "quarter": 2, "return_on_assets": 0.21907753035885344, "return_on_equity": 0.3197168307386482 }, { "asset_turnover_ratio": 0.8720818540643454, "current_ratio": 1.7790324433261817, "debt_to_equity_ratio": 0.7684641495555791, "profit_margin": 0.26123958452527957, "quarter": 3, "return_on_assets": 0.2278223012278051, "return_on_equity": 0.32813834036711614 }, { "asset_turnover_ratio": 0.8997484892473586, "current_ratio": 1.5462586312608575, "debt_to_equity_ratio": 0.7335757145740793, "profit_margin": 0.28906844288606365, "quarter": 4, "return_on_assets": 0.2600888947758221, "return_on_equity": 0.35781903442137186 } ], "income_statement": [ { "depreciation": 3956261, "expenses": 50724365, "income_tax": 7362718, "marketing_expense": 7449068, "net_income": 28138077, "net_profit": 20775359, "operational_expense": 28774056, "product_revenue": 22323950, "quarter": 1, "rd_expense": 9725167, "revenue": 78862442, "salaries_expense": 24774490, "service_revenue": 56538492 }, { "depreciation": 3453512, "expenses": 52716157, "income_tax": 8377677, "marketing_expense": 8190886, "net_income": 29751893, "net_profit": 21374216, "operational_expense": 32895518, "product_revenue": 20133437, "quarter": 2, "rd_expense": 9397003, "revenue": 82468050, "salaries_expense": 25600293, "service_revenue": 62334613 }, { "depreciation": 4340603, "expenses": 54786160, "income_tax": 8923436, "marketing_expense": 9801586, "net_income": 31452348, "net_profit": 22528912, "operational_expense": 29633993, "product_revenue": 29369625, "quarter": 3, "rd_expense": 5908422, "revenue": 86238508, "salaries_expense": 18716642, "service_revenue": 56868883 }, { "depreciation": 4006352, "expenses": 56937447, "income_tax": 7175322, "marketing_expense": 9788152, "net_income": 33243905, "net_profit": 26068583, "operational_expense": 34917650, "product_revenue": 28114188, "quarter": 4, "rd_expense": 10593330, "revenue": 90181352, "salaries_expense": 19490921, "service_revenue": 62067164 } ], "market_conditions": { "gdp_growth": [ 0.06429870381633035, 0.060065152842914846, 0.04789811558443864, 0.05737311280537191 ], "inflation_rate": [ 0.007864398846608986, 0.00041678936408053903, 0.008713795647278214, 0.0054607596488476275 ], "interest_rate": [ 0.008649797391533251, 0.009647763157575154, 0.007459916451073034, 0.012112060399234324 ], "year": 1995 }, "random_event": { "description": "Bowers PLC Industry Recognition in 1995", "impact": -0.08, "type": "Industry Recognition" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 77312, "billable_hours_per_employee": 143, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 50831476, "net_revenue": 42721432, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 56361 }, { "average_project_size": 71888, "billable_hours_per_employee": 147, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 50550452, "net_revenue": 44387917, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 58559 }, { "average_project_size": 148945, "billable_hours_per_employee": 113, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 51518966, "net_revenue": 46119410, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 60844 }, { "average_project_size": 136470, "billable_hours_per_employee": 127, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 54546711, "net_revenue": 47918444, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 63217 } ], "balance_sheet": [ { "assets": 50343513, "current_assets": 23676556, "current_liabilities": 11669384, "equity": 37724466, "fixed_assets": 26666957, "liabilities": 20624925, "long_term_liabilities": 8955541, "quarter": 1 }, { "assets": 51874989, "current_assets": 25553576, "current_liabilities": 11330754, "equity": 39287834, "fixed_assets": 26321413, "liabilities": 20915680, "long_term_liabilities": 9584926, "quarter": 2 }, { "assets": 53453052, "current_assets": 22337411, "current_liabilities": 10185375, "equity": 41548219, "fixed_assets": 31115641, "liabilities": 21210534, "long_term_liabilities": 11025159, "quarter": 3 }, { "assets": 55079121, "current_assets": 21629899, "current_liabilities": 10175784, "equity": 42647133, "fixed_assets": 33449222, "liabilities": 21509544, "long_term_liabilities": 11333760, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41566, "financing_cash_flow": 26215, "investing_cash_flow": -363269, "net_cash_flow": 9957384, "operating_cash_flow": 10394830, "quarter": 1 }, { "change_in_working_capital": 13368, "financing_cash_flow": -149083, "investing_cash_flow": -303427, "net_cash_flow": 10011143, "operating_cash_flow": 10001207, "quarter": 2 }, { "change_in_working_capital": -71334, "financing_cash_flow": 46937, "investing_cash_flow": -214155, "net_cash_flow": 11117887, "operating_cash_flow": 11113027, "quarter": 3 }, { "change_in_working_capital": -47536, "financing_cash_flow": 149942, "investing_cash_flow": -262704, "net_cash_flow": 11619697, "operating_cash_flow": 12105334, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8485985473441235, "current_ratio": 2.028946515085972, "debt_to_equity_ratio": 0.5467254327735216, "profit_margin": 0.18739722956852195, "quarter": 1, "return_on_assets": 0.15902501678816097, "return_on_equity": 0.2122197833098552 }, { "asset_turnover_ratio": 0.8556708706000882, "current_ratio": 2.255240560336938, "debt_to_equity_ratio": 0.5323704025017006, "profit_margin": 0.18763045357591346, "quarter": 2, "return_on_assets": 0.16054991356239132, "return_on_equity": 0.21198738011365045 }, { "asset_turnover_ratio": 0.8628021838678173, "current_ratio": 2.1930867542923065, "debt_to_equity_ratio": 0.5105040483203384, "profit_margin": 0.2017740686621967, "quarter": 3, "return_on_assets": 0.1740911070896382, "return_on_equity": 0.22397352338977514 }, { "asset_turnover_ratio": 0.8699928962192407, "current_ratio": 2.1256248167217384, "debt_to_equity_ratio": 0.5043608441392766, "profit_margin": 0.18943762030336378, "quarter": 4, "return_on_assets": 0.1648093839406043, "return_on_equity": 0.21285266702453362 } ], "income_statement": [ { "depreciation": 2388952, "expenses": 31356930, "income_tax": 3358624, "marketing_expense": 5550544, "net_income": 11364502, "net_profit": 8005878, "operational_expense": 17683925, "product_revenue": 14037338, "quarter": 1, "rd_expense": 3534650, "revenue": 42721432, "salaries_expense": 12483075, "service_revenue": 28684094 }, { "depreciation": 1672682, "expenses": 32628449, "income_tax": 3430943, "marketing_expense": 4929637, "net_income": 11759468, "net_profit": 8328525, "operational_expense": 16423806, "product_revenue": 16983113, "quarter": 2, "rd_expense": 3527869, "revenue": 44387917, "salaries_expense": 14802431, "service_revenue": 27404804 }, { "depreciation": 1807326, "expenses": 33951528, "income_tax": 2862181, "marketing_expense": 5633103, "net_income": 12167882, "net_profit": 9305701, "operational_expense": 23617053, "product_revenue": 13721890, "quarter": 3, "rd_expense": 4306393, "revenue": 46119410, "salaries_expense": 14084041, "service_revenue": 32397520 }, { "depreciation": 3027778, "expenses": 35328259, "income_tax": 3512629, "marketing_expense": 6897318, "net_income": 12590185, "net_profit": 9077556, "operational_expense": 23253634, "product_revenue": 16665897, "quarter": 4, "rd_expense": 5686942, "revenue": 47918444, "salaries_expense": 12990868, "service_revenue": 31252547 } ], "market_conditions": { "gdp_growth": [ 0.03370709958202345, 0.03564401458695678, 0.044458614175106, 0.039283660179948734 ], "inflation_rate": [ 0.002650186274973549, 0.0065598693656310466, 0.00721754153397419, 0.011426496188607378 ], "interest_rate": [ 0.011967816621766098, 0.011477211618098372, 0.013337531752786019, 0.012126545352358808 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 84017, "billable_hours_per_employee": 120, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 76894248, "net_revenue": 66415302, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 87619 }, { "average_project_size": 194525, "billable_hours_per_employee": 93, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 80596336, "net_revenue": 69658797, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 91898 }, { "average_project_size": 181496, "billable_hours_per_employee": 124, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 94069697, "net_revenue": 73060693, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 96386 }, { "average_project_size": 141381, "billable_hours_per_employee": 112, "client_concentration": 0.1, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 97564387, "net_revenue": 76628726, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 101093 } ], "balance_sheet": [ { "assets": 92449391, "current_assets": 35533117, "current_liabilities": 20553049, "equity": 57421889, "fixed_assets": 56916274, "liabilities": 45854653, "long_term_liabilities": 25301604, "quarter": 1 }, { "assets": 94255852, "current_assets": 32572931, "current_liabilities": 20943483, "equity": 60805524, "fixed_assets": 61682921, "liabilities": 46274774, "long_term_liabilities": 25331291, "quarter": 2 }, { "assets": 96097612, "current_assets": 45769537, "current_liabilities": 21880065, "equity": 62004276, "fixed_assets": 50328075, "liabilities": 46698745, "long_term_liabilities": 24818680, "quarter": 3 }, { "assets": 97975359, "current_assets": 42098526, "current_liabilities": 25306209, "equity": 64804201, "fixed_assets": 55876833, "liabilities": 47126600, "long_term_liabilities": 21820391, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46150, "financing_cash_flow": 2224, "investing_cash_flow": -367561, "net_cash_flow": 13663981, "operating_cash_flow": 14044976, "quarter": 1 }, { "change_in_working_capital": -45072, "financing_cash_flow": -197579, "investing_cash_flow": -125916, "net_cash_flow": 15974911, "operating_cash_flow": 16238912, "quarter": 2 }, { "change_in_working_capital": -54980, "financing_cash_flow": 85579, "investing_cash_flow": -211573, "net_cash_flow": 18029099, "operating_cash_flow": 18021015, "quarter": 3 }, { "change_in_working_capital": -71733, "financing_cash_flow": -134233, "investing_cash_flow": -207569, "net_cash_flow": 16608289, "operating_cash_flow": 17120198, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7183963169643811, "current_ratio": 1.728848941098715, "debt_to_equity_ratio": 0.7985570276171166, "profit_margin": 0.16302193431266787, "quarter": 1, "return_on_assets": 0.11711435719462987, "return_on_equity": 0.18855442042319437 }, { "asset_turnover_ratio": 0.7390394922110513, "current_ratio": 1.5552776488991826, "debt_to_equity_ratio": 0.7610291130786078, "profit_margin": 0.1841037536149239, "quarter": 2, "return_on_assets": 0.13605994458572185, "return_on_equity": 0.2109092259446691 }, { "asset_turnover_ratio": 0.7602758432748569, "current_ratio": 2.0918373414338576, "debt_to_equity_ratio": 0.7531536212115435, "profit_margin": 0.17253338946565974, "quarter": 3, "return_on_assets": 0.13117296816907376, "return_on_equity": 0.20329902731224536 }, { "asset_turnover_ratio": 0.7821224314166586, "current_ratio": 1.6635650958229262, "debt_to_equity_ratio": 0.7272152001380281, "profit_margin": 0.18211763040403411, "quarter": 4, "return_on_assets": 0.14243828389544355, "return_on_equity": 0.2153477982083291 } ], "income_statement": [ { "depreciation": 3217825, "expenses": 51055899, "income_tax": 4532252, "marketing_expense": 7546148, "net_income": 15359403, "net_profit": 10827151, "operational_expense": 28555507, "product_revenue": 19929605, "quarter": 1, "rd_expense": 7499855, "revenue": 66415302, "salaries_expense": 17960523, "service_revenue": 46485697 }, { "depreciation": 3414466, "expenses": 53310932, "income_tax": 3523419, "marketing_expense": 6512375, "net_income": 16347865, "net_profit": 12824446, "operational_expense": 29703604, "product_revenue": 21131528, "quarter": 2, "rd_expense": 6910914, "revenue": 69658797, "salaries_expense": 25878199, "service_revenue": 48527269 }, { "depreciation": 5415606, "expenses": 55665565, "income_tax": 4789719, "marketing_expense": 9878546, "net_income": 17395128, "net_profit": 12605409, "operational_expense": 38585024, "product_revenue": 24835526, "quarter": 3, "rd_expense": 11051529, "revenue": 73060693, "salaries_expense": 25737536, "service_revenue": 48225167 }, { "depreciation": 3164756, "expenses": 58124198, "income_tax": 4549086, "marketing_expense": 10032134, "net_income": 18504528, "net_profit": 13955442, "operational_expense": 39432858, "product_revenue": 29749174, "quarter": 4, "rd_expense": 10725467, "revenue": 76628726, "salaries_expense": 25410564, "service_revenue": 46879552 } ], "market_conditions": { "gdp_growth": [ 0.03961064081890451, 0.03903679403398993, 0.04431594235781992, 0.0269769674868827 ], "inflation_rate": [ 0.006190032720946069, 0.0055813633656916755, 0.006488441759360202, 0.010747113283342123 ], "interest_rate": [ 0.013806758087145984, 0.005337948262283699, 0.012496251865193543, 0.011189109309255952 ], "year": 1997 }, "random_event": { "description": "Bowers PLC Senior Leadership Change in 1997", "impact": -0.05, "type": "Senior Leadership Change" }, "year": 1997 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1994, "industry": "Advertising", "location": "Port Shelly", "name": "Wyatt, Pace and Bonilla", "num_employees": 138, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.wyatt,paceandbonilla.com" }

[ { "advertising_kpis": [ { "average_project_size": 79259, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 3755726, "net_revenue": 3250694, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 23556 }, { "average_project_size": 133612, "billable_hours_per_employee": 102, "client_concentration": 0.1, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 4112635, "net_revenue": 3228197, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 23393 }, { "average_project_size": 148988, "billable_hours_per_employee": 116, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 3775447, "net_revenue": 3205856, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 23231 }, { "average_project_size": 163554, "billable_hours_per_employee": 83, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 3513098, "net_revenue": 3183670, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 23070 } ], "balance_sheet": [ { "assets": 3806106, "current_assets": 1712726, "current_liabilities": 965682, "equity": 2459932, "fixed_assets": 2093380, "liabilities": 1954401, "long_term_liabilities": 988719, "quarter": 1 }, { "assets": 3871794, "current_assets": 1421634, "current_liabilities": 925179, "equity": 2507096, "fixed_assets": 2450160, "liabilities": 1981058, "long_term_liabilities": 1055879, "quarter": 2 }, { "assets": 3938616, "current_assets": 1825756, "current_liabilities": 812767, "equity": 2555995, "fixed_assets": 2112860, "liabilities": 2008079, "long_term_liabilities": 1195312, "quarter": 3 }, { "assets": 4006590, "current_assets": 1399367, "current_liabilities": 834119, "equity": 2562510, "fixed_assets": 2607223, "liabilities": 2035468, "long_term_liabilities": 1201349, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86845, "financing_cash_flow": -61033, "investing_cash_flow": -492080, "net_cash_flow": 656555, "operating_cash_flow": 744383, "quarter": 1 }, { "change_in_working_capital": 93490, "financing_cash_flow": -149103, "investing_cash_flow": -378848, "net_cash_flow": 629804, "operating_cash_flow": 816214, "quarter": 2 }, { "change_in_working_capital": 60683, "financing_cash_flow": 123113, "investing_cash_flow": -113785, "net_cash_flow": 777380, "operating_cash_flow": 811701, "quarter": 3 }, { "change_in_working_capital": 42893, "financing_cash_flow": -107589, "investing_cash_flow": -248439, "net_cash_flow": 236923, "operating_cash_flow": 809159, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8540734283280602, "current_ratio": 1.7735921348849828, "debt_to_equity_ratio": 0.7944939128398671, "profit_margin": 0.18710681472940854, "quarter": 1, "return_on_assets": 0.15980295871948916, "return_on_equity": 0.24725358261935695 }, { "asset_turnover_ratio": 0.8337729228362872, "current_ratio": 1.5366042679308545, "debt_to_equity_ratio": 0.7901803520886316, "profit_margin": 0.19093010742529035, "quarter": 2, "return_on_assets": 0.15919235372543064, "return_on_equity": 0.24584619017381065 }, { "asset_turnover_ratio": 0.8139549527041986, "current_ratio": 2.2463461237968567, "debt_to_equity_ratio": 0.785634948425173, "profit_margin": 0.19509859457193335, "quarter": 3, "return_on_assets": 0.15880146731745365, "return_on_equity": 0.24470235661650355 }, { "asset_turnover_ratio": 0.794608382689519, "current_ratio": 1.6776587033744585, "debt_to_equity_ratio": 0.7943258758014603, "profit_margin": 0.18575668960664893, "quarter": 4, "return_on_assets": 0.1476038227020983, "return_on_equity": 0.23078466035254497 } ], "income_statement": [ { "depreciation": 136156, "expenses": 2408876, "income_tax": 233591, "marketing_expense": 367509, "net_income": 841818, "net_profit": 608227, "operational_expense": 1249378, "product_revenue": 1204720, "quarter": 1, "rd_expense": 365137, "revenue": 3250694, "salaries_expense": 871834, "service_revenue": 2045974 }, { "depreciation": 199854, "expenses": 2388321, "income_tax": 223516, "marketing_expense": 350754, "net_income": 839876, "net_profit": 616360, "operational_expense": 1400228, "product_revenue": 999228, "quarter": 2, "rd_expense": 343476, "revenue": 3228197, "salaries_expense": 1092253, "service_revenue": 2228969 }, { "depreciation": 186243, "expenses": 2367942, "income_tax": 212456, "marketing_expense": 285369, "net_income": 837914, "net_profit": 625458, "operational_expense": 1358741, "product_revenue": 646773, "quarter": 3, "rd_expense": 322615, "revenue": 3205856, "salaries_expense": 1063877, "service_revenue": 2559083 }, { "depreciation": 217771, "expenses": 2347737, "income_tax": 244545, "marketing_expense": 436085, "net_income": 835933, "net_profit": 591388, "operational_expense": 1281768, "product_revenue": 697969, "quarter": 4, "rd_expense": 429045, "revenue": 3183670, "salaries_expense": 777368, "service_revenue": 2485701 } ], "market_conditions": { "gdp_growth": [ -0.018891582461199916, -0.011648941259497426, -0.011008943298125408, -0.009231285228995344 ], "inflation_rate": [ 0.02422095190341524, 0.026268115067775825, 0.02609370026665345, 0.02541008506124171 ], "interest_rate": [ 0.055165073945182726, 0.05239035293808547, 0.053263114628396564, 0.05619197601632745 ], "year": 1994 }, "random_event": { "description": "Wyatt, Pace and Bonilla Technology Adoption in 1994", "impact": -0.09, "type": "Technology Adoption" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 70891, "billable_hours_per_employee": 142, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 5091588, "net_revenue": 4060298, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 29422 }, { "average_project_size": 88716, "billable_hours_per_employee": 98, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 4524038, "net_revenue": 4039610, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 29273 }, { "average_project_size": 58974, "billable_hours_per_employee": 156, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 4919536, "net_revenue": 4019027, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 29123 }, { "average_project_size": 110359, "billable_hours_per_employee": 116, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 4511717, "net_revenue": 3998550, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 28975 } ], "balance_sheet": [ { "assets": 5483000, "current_assets": 2125476, "current_liabilities": 1304926, "equity": 4028971, "fixed_assets": 3357524, "liabilities": 2287130, "long_term_liabilities": 982204, "quarter": 1 }, { "assets": 5630159, "current_assets": 2067239, "current_liabilities": 1085080, "equity": 4067396, "fixed_assets": 3562920, "liabilities": 2350760, "long_term_liabilities": 1265680, "quarter": 2 }, { "assets": 5781268, "current_assets": 2130921, "current_liabilities": 1156567, "equity": 4163379, "fixed_assets": 3650347, "liabilities": 2416159, "long_term_liabilities": 1259592, "quarter": 3 }, { "assets": 5936432, "current_assets": 2399185, "current_liabilities": 1424150, "equity": 4222655, "fixed_assets": 3537247, "liabilities": 2483378, "long_term_liabilities": 1059228, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79669, "financing_cash_flow": -187406, "investing_cash_flow": -191993, "net_cash_flow": 821833, "operating_cash_flow": 1041254, "quarter": 1 }, { "change_in_working_capital": 45280, "financing_cash_flow": -126331, "investing_cash_flow": -267404, "net_cash_flow": 886963, "operating_cash_flow": 1056860, "quarter": 2 }, { "change_in_working_capital": 6922, "financing_cash_flow": -23731, "investing_cash_flow": -254812, "net_cash_flow": 564821, "operating_cash_flow": 1032388, "quarter": 3 }, { "change_in_working_capital": 77451, "financing_cash_flow": 69706, "investing_cash_flow": -165374, "net_cash_flow": 866572, "operating_cash_flow": 1011716, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7405248951304031, "current_ratio": 1.628809602996645, "debt_to_equity_ratio": 0.5676710008585318, "profit_margin": 0.2051822304668278, "quarter": 1, "return_on_assets": 0.15194254969906984, "return_on_equity": 0.20677761145463694 }, { "asset_turnover_ratio": 0.7174948345153307, "current_ratio": 1.9051489291112176, "debt_to_equity_ratio": 0.5779520853145353, "profit_margin": 0.19506759315874553, "quarter": 2, "return_on_assets": 0.139959990472738, "return_on_equity": 0.19373500883612021 }, { "asset_turnover_ratio": 0.6951808841935714, "current_ratio": 1.8424535716478163, "debt_to_equity_ratio": 0.5803360683713877, "profit_margin": 0.1986227014648073, "quarter": 3, "return_on_assets": 0.13807870522522048, "return_on_equity": 0.1917360874424356 }, { "asset_turnover_ratio": 0.6735611559266577, "current_ratio": 1.68464347154443, "debt_to_equity_ratio": 0.5881081925944696, "profit_margin": 0.1924700203823886, "quarter": 4, "return_on_assets": 0.12964032940998904, "return_on_equity": 0.1822552398905428 } ], "income_statement": [ { "depreciation": 208153, "expenses": 2964794, "income_tax": 262403, "marketing_expense": 462131, "net_income": 1095504, "net_profit": 833101, "operational_expense": 1541473, "product_revenue": 1047266, "quarter": 1, "rd_expense": 326775, "revenue": 4060298, "salaries_expense": 1463462, "service_revenue": 3013032 }, { "depreciation": 268863, "expenses": 2943485, "income_tax": 308128, "marketing_expense": 391171, "net_income": 1096125, "net_profit": 787997, "operational_expense": 1965945, "product_revenue": 1522795, "quarter": 2, "rd_expense": 464206, "revenue": 4039610, "salaries_expense": 996086, "service_revenue": 2516815 }, { "depreciation": 234118, "expenses": 2922330, "income_tax": 298427, "marketing_expense": 344315, "net_income": 1096697, "net_profit": 798270, "operational_expense": 1521604, "product_revenue": 1168491, "quarter": 3, "rd_expense": 432759, "revenue": 4019027, "salaries_expense": 999888, "service_revenue": 2850536 }, { "depreciation": 242115, "expenses": 2901327, "income_tax": 327622, "marketing_expense": 361243, "net_income": 1097223, "net_profit": 769601, "operational_expense": 1766445, "product_revenue": 1365151, "quarter": 4, "rd_expense": 471558, "revenue": 3998550, "salaries_expense": 1252550, "service_revenue": 2633399 } ], "market_conditions": { "gdp_growth": [ -0.010142566725671695, -0.0005166045542206021, -0.0031380149504343213, -0.01195523667492977 ], "inflation_rate": [ 0.01978086766964271, 0.016474754212206236, 0.01624866096858958, 0.019769987009338956 ], "interest_rate": [ 0.03638579335435136, 0.037676287534118495, 0.041202255037034514, 0.03630599124916942 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 184059, "billable_hours_per_employee": 114, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 1825893, "net_revenue": 1541388, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 11169 }, { "average_project_size": 148135, "billable_hours_per_employee": 145, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 1895437, "net_revenue": 1525045, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 11051 }, { "average_project_size": 85552, "billable_hours_per_employee": 104, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 1845618, "net_revenue": 1508877, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 10934 }, { "average_project_size": 159696, "billable_hours_per_employee": 94, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 1799092, "net_revenue": 1492879, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 10818 } ], "balance_sheet": [ { "assets": 2270941, "current_assets": 1102792, "current_liabilities": 433896, "equity": 1601232, "fixed_assets": 1168149, "liabilities": 981223, "long_term_liabilities": 547327, "quarter": 1 }, { "assets": 2321073, "current_assets": 718524, "current_liabilities": 579728, "equity": 1641608, "fixed_assets": 1602549, "liabilities": 1001671, "long_term_liabilities": 421943, "quarter": 2 }, { "assets": 2372311, "current_assets": 1052522, "current_liabilities": 445290, "equity": 1649345, "fixed_assets": 1319789, "liabilities": 1022546, "long_term_liabilities": 577256, "quarter": 3 }, { "assets": 2424679, "current_assets": 1116361, "current_liabilities": 541732, "equity": 1666789, "fixed_assets": 1308318, "liabilities": 1043855, "long_term_liabilities": 502123, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93459, "financing_cash_flow": 42893, "investing_cash_flow": -121439, "net_cash_flow": -6934, "operating_cash_flow": 381434, "quarter": 1 }, { "change_in_working_capital": 67997, "financing_cash_flow": 132347, "investing_cash_flow": -322114, "net_cash_flow": -63256, "operating_cash_flow": 426903, "quarter": 2 }, { "change_in_working_capital": 25074, "financing_cash_flow": 184391, "investing_cash_flow": -263065, "net_cash_flow": 146926, "operating_cash_flow": 404113, "quarter": 3 }, { "change_in_working_capital": -60744, "financing_cash_flow": -143077, "investing_cash_flow": -368367, "net_cash_flow": -166012, "operating_cash_flow": 381696, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6787441857802559, "current_ratio": 2.5416044397735864, "debt_to_equity_ratio": 0.6127925247559379, "profit_margin": 0.20209966601530568, "quarter": 1, "return_on_assets": 0.1371739732560203, "return_on_equity": 0.19454644923408976 }, { "asset_turnover_ratio": 0.6570431003247205, "current_ratio": 1.2394157259956393, "debt_to_equity_ratio": 0.61017672915824, "profit_margin": 0.2112763885655833, "quarter": 2, "return_on_assets": 0.1388176933685412, "return_on_equity": 0.19627462829128514 }, { "asset_turnover_ratio": 0.636036759092716, "current_ratio": 2.3636776033596085, "debt_to_equity_ratio": 0.6199709581682425, "profit_margin": 0.19854501062710878, "quarter": 3, "return_on_assets": 0.1262819250932951, "return_on_equity": 0.18163574024840165 }, { "asset_turnover_ratio": 0.6157017073187833, "current_ratio": 2.0607255986354875, "debt_to_equity_ratio": 0.6262670319998512, "profit_margin": 0.19155269784088327, "quarter": 4, "return_on_assets": 0.11793932310215084, "return_on_equity": 0.17156640702572432 } ], "income_statement": [ { "depreciation": 69920, "expenses": 1126053, "income_tax": 103821, "marketing_expense": 172219, "net_income": 415335, "net_profit": 311514, "operational_expense": 666790, "product_revenue": 569746, "quarter": 1, "rd_expense": 209015, "revenue": 1541388, "salaries_expense": 455406, "service_revenue": 971642 }, { "depreciation": 104697, "expenses": 1118591, "income_tax": 84248, "marketing_expense": 154689, "net_income": 406454, "net_profit": 322206, "operational_expense": 756759, "product_revenue": 322306, "quarter": 2, "rd_expense": 126051, "revenue": 1525045, "salaries_expense": 520074, "service_revenue": 1202739 }, { "depreciation": 104533, "expenses": 1111178, "income_tax": 98119, "marketing_expense": 155015, "net_income": 397699, "net_profit": 299580, "operational_expense": 705614, "product_revenue": 390510, "quarter": 3, "rd_expense": 208096, "revenue": 1508877, "salaries_expense": 374029, "service_revenue": 1118367 }, { "depreciation": 95731, "expenses": 1103815, "income_tax": 103099, "marketing_expense": 153633, "net_income": 389064, "net_profit": 285965, "operational_expense": 737074, "product_revenue": 456227, "quarter": 4, "rd_expense": 118231, "revenue": 1492879, "salaries_expense": 413124, "service_revenue": 1036652 } ], "market_conditions": { "gdp_growth": [ -0.004788423251862119, 0.009956062149752984, 0.011482011554893217, 0.0013870368856283791 ], "inflation_rate": [ 0.025271922460535595, 0.02226466914119983, 0.020591108614814967, 0.02084824163795419 ], "interest_rate": [ 0.039578383030739614, 0.04114076643056321, 0.04284597315102946, 0.045282206211622454 ], "year": 1996 }, "random_event": { "description": "Wyatt, Pace and Bonilla New Ad Campaign Launch in 1996", "impact": 0.05, "type": "New Ad Campaign Launch" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 178282, "billable_hours_per_employee": 102, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 5968520, "net_revenue": 4936883, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 35775 }, { "average_project_size": 85935, "billable_hours_per_employee": 109, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 5851143, "net_revenue": 4917051, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 35631 }, { "average_project_size": 105939, "billable_hours_per_employee": 130, "client_concentration": 0.26, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 6140131, "net_revenue": 4897300, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 35488 }, { "average_project_size": 72359, "billable_hours_per_employee": 84, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 6324194, "net_revenue": 4877628, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 35345 } ], "balance_sheet": [ { "assets": 5993249, "current_assets": 2224810, "current_liabilities": 1425912, "equity": 3561558, "fixed_assets": 3768439, "liabilities": 3223392, "long_term_liabilities": 1797480, "quarter": 1 }, { "assets": 6180496, "current_assets": 2790568, "current_liabilities": 1473764, "equity": 3772058, "fixed_assets": 3389928, "liabilities": 3257138, "long_term_liabilities": 1783374, "quarter": 2 }, { "assets": 6373593, "current_assets": 2039242, "current_liabilities": 1467601, "equity": 3842558, "fixed_assets": 4334351, "liabilities": 3291238, "long_term_liabilities": 1823637, "quarter": 3 }, { "assets": 6572722, "current_assets": 2038776, "current_liabilities": 1848346, "equity": 4059904, "fixed_assets": 4533946, "liabilities": 3325695, "long_term_liabilities": 1477349, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29689, "financing_cash_flow": -159454, "investing_cash_flow": -124567, "net_cash_flow": 662060, "operating_cash_flow": 1153803, "quarter": 1 }, { "change_in_working_capital": 65729, "financing_cash_flow": 58258, "investing_cash_flow": -481486, "net_cash_flow": 890037, "operating_cash_flow": 1098064, "quarter": 2 }, { "change_in_working_capital": 74915, "financing_cash_flow": 10089, "investing_cash_flow": -204961, "net_cash_flow": 823566, "operating_cash_flow": 1029956, "quarter": 3 }, { "change_in_working_capital": -54853, "financing_cash_flow": 3873, "investing_cash_flow": -329815, "net_cash_flow": 1156140, "operating_cash_flow": 1140636, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8237406788871946, "current_ratio": 1.5602716016135638, "debt_to_equity_ratio": 0.9050511040392997, "profit_margin": 0.160364545807547, "quarter": 1, "return_on_assets": 0.13209879983294537, "return_on_equity": 0.22229063797360593 }, { "asset_turnover_ratio": 0.795575468376648, "current_ratio": 1.8934971949375883, "debt_to_equity_ratio": 0.8634909643489045, "profit_margin": 0.1726034568280866, "quarter": 2, "return_on_assets": 0.13731907600943355, "return_on_equity": 0.22499654035012187 }, { "asset_turnover_ratio": 0.7683735061212725, "current_ratio": 1.3895070935492686, "debt_to_equity_ratio": 0.8565226601654419, "profit_margin": 0.1552290037367529, "quarter": 3, "return_on_assets": 0.11927385385292096, "return_on_equity": 0.19783774246218275 }, { "asset_turnover_ratio": 0.7421016741617856, "current_ratio": 1.1030272470630498, "debt_to_equity_ratio": 0.8191560687149253, "profit_margin": 0.1666541605878923, "quarter": 4, "return_on_assets": 0.12367433157830196, "return_on_equity": 0.20022074413582194 } ], "income_statement": [ { "depreciation": 362102, "expenses": 3831479, "income_tax": 313703, "marketing_expense": 625004, "net_income": 1105404, "net_profit": 791701, "operational_expense": 2174611, "product_revenue": 1861665, "quarter": 1, "rd_expense": 598002, "revenue": 4936883, "salaries_expense": 1513501, "service_revenue": 3075218 }, { "depreciation": 249364, "expenses": 3827297, "income_tax": 241054, "marketing_expense": 490703, "net_income": 1089754, "net_profit": 848700, "operational_expense": 2167924, "product_revenue": 1822843, "quarter": 2, "rd_expense": 539617, "revenue": 4917051, "salaries_expense": 1662948, "service_revenue": 3094208 }, { "depreciation": 269753, "expenses": 3823120, "income_tax": 313977, "marketing_expense": 641790, "net_income": 1074180, "net_profit": 760203, "operational_expense": 2663462, "product_revenue": 1302391, "quarter": 3, "rd_expense": 556881, "revenue": 4897300, "salaries_expense": 1391204, "service_revenue": 3594909 }, { "depreciation": 327759, "expenses": 3818948, "income_tax": 245803, "marketing_expense": 641990, "net_income": 1058680, "net_profit": 812877, "operational_expense": 2012316, "product_revenue": 1187408, "quarter": 4, "rd_expense": 444951, "revenue": 4877628, "salaries_expense": 1580125, "service_revenue": 3690220 } ], "market_conditions": { "gdp_growth": [ -0.01471684460084098, -0.013998700509335053, -0.019299086166189326, -0.014066082457193124 ], "inflation_rate": [ 0.028354943100590738, 0.03450951131115167, 0.035352749128303385, 0.03519153302004442 ], "interest_rate": [ 0.04330080920103815, 0.04402966094903488, 0.04460724331243769, 0.04177121613992224 ], "year": 1997 }, "random_event": { "description": "Wyatt, Pace and Bonilla Data Privacy Regulation Impact in 1997", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 55232, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 2335721, "net_revenue": 1869800, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 13549 }, { "average_project_size": 187377, "billable_hours_per_employee": 154, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 2144922, "net_revenue": 1890614, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 13700 }, { "average_project_size": 83121, "billable_hours_per_employee": 135, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 2450674, "net_revenue": 1911660, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 13853 }, { "average_project_size": 170172, "billable_hours_per_employee": 89, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 2359545, "net_revenue": 1932940, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 14007 } ], "balance_sheet": [ { "assets": 2613574, "current_assets": 1093561, "current_liabilities": 576223, "equity": 1725639, "fixed_assets": 1520013, "liabilities": 1248369, "long_term_liabilities": 672146, "quarter": 1 }, { "assets": 2667175, "current_assets": 1326536, "current_liabilities": 664503, "equity": 1796331, "fixed_assets": 1340639, "liabilities": 1281290, "long_term_liabilities": 616787, "quarter": 2 }, { "assets": 2721876, "current_assets": 887824, "current_liabilities": 700283, "equity": 1790463, "fixed_assets": 1834052, "liabilities": 1315079, "long_term_liabilities": 614796, "quarter": 3 }, { "assets": 2777698, "current_assets": 939950, "current_liabilities": 685422, "equity": 1827142, "fixed_assets": 1837748, "liabilities": 1349759, "long_term_liabilities": 664337, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41585, "financing_cash_flow": 143075, "investing_cash_flow": -309310, "net_cash_flow": -284977, "operating_cash_flow": 431956, "quarter": 1 }, { "change_in_working_capital": 10734, "financing_cash_flow": 16216, "investing_cash_flow": -446267, "net_cash_flow": 216827, "operating_cash_flow": 511029, "quarter": 2 }, { "change_in_working_capital": 8572, "financing_cash_flow": -57062, "investing_cash_flow": -298796, "net_cash_flow": -18956, "operating_cash_flow": 481780, "quarter": 3 }, { "change_in_working_capital": 29187, "financing_cash_flow": 54258, "investing_cash_flow": -161618, "net_cash_flow": 50132, "operating_cash_flow": 523781, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7154188096453362, "current_ratio": 1.8978086608830262, "debt_to_equity_ratio": 0.723424192429587, "profit_margin": 0.1927660712375655, "quarter": 1, "return_on_assets": 0.13790847322478722, "return_on_equity": 0.20886987371055013 }, { "asset_turnover_ratio": 0.7088451263977804, "current_ratio": 1.9962829362696632, "debt_to_equity_ratio": 0.7132816836095353, "profit_margin": 0.2170966680665646, "quarter": 2, "return_on_assets": 0.15388791511618097, "return_on_equity": 0.2284912969825717 }, { "asset_turnover_ratio": 0.702331774114618, "current_ratio": 1.2678074435621027, "debt_to_equity_ratio": 0.7344910227131195, "profit_margin": 0.20069782283460447, "quarter": 3, "return_on_assets": 0.14095645797236905, "return_on_equity": 0.21428312118150444 }, { "asset_turnover_ratio": 0.6958783856272353, "current_ratio": 1.3713449524526495, "debt_to_equity_ratio": 0.738726929817168, "profit_margin": 0.20652632777013255, "quarter": 4, "return_on_assets": 0.14371720755820108, "return_on_equity": 0.21848493439480896 } ], "income_statement": [ { "depreciation": 71522, "expenses": 1361545, "income_tax": 147821, "marketing_expense": 176913, "net_income": 508255, "net_profit": 360434, "operational_expense": 948762, "product_revenue": 618602, "quarter": 1, "rd_expense": 210144, "revenue": 1869800, "salaries_expense": 579868, "service_revenue": 1251198 }, { "depreciation": 100583, "expenses": 1369563, "income_tax": 110605, "marketing_expense": 206562, "net_income": 521051, "net_profit": 410446, "operational_expense": 937343, "product_revenue": 591954, "quarter": 2, "rd_expense": 187033, "revenue": 1890614, "salaries_expense": 461521, "service_revenue": 1298660 }, { "depreciation": 98114, "expenses": 1377629, "income_tax": 150365, "marketing_expense": 195011, "net_income": 534031, "net_profit": 383666, "operational_expense": 940583, "product_revenue": 702942, "quarter": 3, "rd_expense": 255172, "revenue": 1911660, "salaries_expense": 601777, "service_revenue": 1208718 }, { "depreciation": 124578, "expenses": 1385743, "income_tax": 147994, "marketing_expense": 196801, "net_income": 547197, "net_profit": 399203, "operational_expense": 719271, "product_revenue": 718184, "quarter": 4, "rd_expense": 213701, "revenue": 1932940, "salaries_expense": 445735, "service_revenue": 1214756 } ], "market_conditions": { "gdp_growth": [ -0.002045710254722319, -0.009806869732198676, -0.006540881085097684, 0.007582444121774728 ], "inflation_rate": [ 0.03728818882181269, 0.03574380714474413, 0.03945991743823541, 0.03991447335921876 ], "interest_rate": [ 0.043536457555214174, 0.04889367451752116, 0.043583498115576436, 0.042544503256522606 ], "year": 1998 }, "random_event": { "description": "Wyatt, Pace and Bonilla Senior Leadership Change in 1998", "impact": -0.03, "type": "Senior Leadership Change" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 127455, "billable_hours_per_employee": 109, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 4968389, "net_revenue": 4040891, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 29282 }, { "average_project_size": 80471, "billable_hours_per_employee": 133, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 4757256, "net_revenue": 4072423, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 29510 }, { "average_project_size": 105019, "billable_hours_per_employee": 126, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 4670509, "net_revenue": 4104202, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 29741 }, { "average_project_size": 62467, "billable_hours_per_employee": 83, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 4662175, "net_revenue": 4136229, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 29973 } ], "balance_sheet": [ { "assets": 5169032, "current_assets": 2503830, "current_liabilities": 1144855, "equity": 4175777, "fixed_assets": 2665202, "liabilities": 2081606, "long_term_liabilities": 936751, "quarter": 1 }, { "assets": 5237158, "current_assets": 2349895, "current_liabilities": 873436, "equity": 4087278, "fixed_assets": 2887263, "liabilities": 2133643, "long_term_liabilities": 1260207, "quarter": 2 }, { "assets": 5306182, "current_assets": 1780669, "current_liabilities": 1025615, "equity": 4125497, "fixed_assets": 3525513, "liabilities": 2186981, "long_term_liabilities": 1161366, "quarter": 3 }, { "assets": 5376115, "current_assets": 2229678, "current_liabilities": 997822, "equity": 4155281, "fixed_assets": 3146437, "liabilities": 2241652, "long_term_liabilities": 1243830, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65014, "financing_cash_flow": 41621, "investing_cash_flow": -474821, "net_cash_flow": 741692, "operating_cash_flow": 1226518, "quarter": 1 }, { "change_in_working_capital": 45204, "financing_cash_flow": -112341, "investing_cash_flow": -157191, "net_cash_flow": 1156215, "operating_cash_flow": 1237853, "quarter": 2 }, { "change_in_working_capital": 86214, "financing_cash_flow": 168004, "investing_cash_flow": -291557, "net_cash_flow": 826599, "operating_cash_flow": 1190423, "quarter": 3 }, { "change_in_working_capital": -13522, "financing_cash_flow": -91171, "investing_cash_flow": -438051, "net_cash_flow": 944377, "operating_cash_flow": 1224240, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7817500452695979, "current_ratio": 2.187028051587319, "debt_to_equity_ratio": 0.4984954895819389, "profit_margin": 0.2693344116433727, "quarter": 1, "return_on_assets": 0.21055218849486712, "return_on_equity": 0.2606343681666909 }, { "asset_turnover_ratio": 0.7776017068799528, "current_ratio": 2.6904031892434017, "debt_to_equity_ratio": 0.5220205231941649, "profit_margin": 0.24156699832016468, "quarter": 2, "return_on_assets": 0.18784291021962676, "return_on_equity": 0.2406890355879879 }, { "asset_turnover_ratio": 0.7734755423014137, "current_ratio": 1.7361963309818986, "debt_to_equity_ratio": 0.5301133414955822, "profit_margin": 0.2451867622500062, "quarter": 3, "return_on_assets": 0.18964596389645136, "return_on_equity": 0.2439211566509441 }, { "asset_turnover_ratio": 0.7693713769143703, "current_ratio": 2.234544838658598, "debt_to_equity_ratio": 0.5394706158259814, "profit_margin": 0.2467991980134562, "quarter": 4, "return_on_assets": 0.18988023879697513, "return_on_equity": 0.24566762151584934 } ], "income_statement": [ { "depreciation": 138167, "expenses": 2662963, "income_tax": 289577, "marketing_expense": 457850, "net_income": 1377928, "net_profit": 1088351, "operational_expense": 1695477, "product_revenue": 1371015, "quarter": 1, "rd_expense": 324197, "revenue": 4040891, "salaries_expense": 1294945, "service_revenue": 2669876 }, { "depreciation": 254090, "expenses": 2673792, "income_tax": 414868, "marketing_expense": 532379, "net_income": 1398631, "net_profit": 983763, "operational_expense": 1371413, "product_revenue": 1564593, "quarter": 2, "rd_expense": 361073, "revenue": 4072423, "salaries_expense": 1164802, "service_revenue": 2507830 }, { "depreciation": 184127, "expenses": 2684666, "income_tax": 413240, "marketing_expense": 288851, "net_income": 1419536, "net_profit": 1006296, "operational_expense": 1451471, "product_revenue": 1008828, "quarter": 3, "rd_expense": 387561, "revenue": 4104202, "salaries_expense": 924975, "service_revenue": 3095374 }, { "depreciation": 203422, "expenses": 2695584, "income_tax": 419827, "marketing_expense": 404124, "net_income": 1440645, "net_profit": 1020818, "operational_expense": 1402223, "product_revenue": 861280, "quarter": 4, "rd_expense": 525495, "revenue": 4136229, "salaries_expense": 1205968, "service_revenue": 3274949 } ], "market_conditions": { "gdp_growth": [ 0.003725712538261993, -0.005340633793528257, -0.0011246552980532804, -0.007956870202424226 ], "inflation_rate": [ 0.027807236540449854, 0.030860795785688, 0.02363221156460766, 0.022384735165024 ], "interest_rate": [ 0.0540695164113478, 0.0627750569188233, 0.05453013086927129, 0.063843262302318 ], "year": 1999 }, "random_event": { "description": "Wyatt, Pace and Bonilla Technology Adoption in 1999", "impact": 0.1, "type": "Technology Adoption" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 108671, "billable_hours_per_employee": 102, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 1767015, "net_revenue": 1407449, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 10199 }, { "average_project_size": 151193, "billable_hours_per_employee": 147, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 1751155, "net_revenue": 1418615, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 10280 }, { "average_project_size": 144207, "billable_hours_per_employee": 143, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 1683484, "net_revenue": 1429870, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 10361 }, { "average_project_size": 50900, "billable_hours_per_employee": 100, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 1795599, "net_revenue": 1441214, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 10444 } ], "balance_sheet": [ { "assets": 1426361, "current_assets": 674912, "current_liabilities": 342670, "equity": 993919, "fixed_assets": 751449, "liabilities": 693069, "long_term_liabilities": 350399, "quarter": 1 }, { "assets": 1450956, "current_assets": 547733, "current_liabilities": 338446, "equity": 1019790, "fixed_assets": 903223, "liabilities": 701362, "long_term_liabilities": 362916, "quarter": 2 }, { "assets": 1475975, "current_assets": 664816, "current_liabilities": 402804, "equity": 1016562, "fixed_assets": 811159, "liabilities": 709754, "long_term_liabilities": 306950, "quarter": 3 }, { "assets": 1501426, "current_assets": 539712, "current_liabilities": 351724, "equity": 1066785, "fixed_assets": 961714, "liabilities": 718246, "long_term_liabilities": 366522, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66894, "financing_cash_flow": -50192, "investing_cash_flow": -288694, "net_cash_flow": 227568, "operating_cash_flow": 350038, "quarter": 1 }, { "change_in_working_capital": -33993, "financing_cash_flow": 107787, "investing_cash_flow": -469538, "net_cash_flow": 169293, "operating_cash_flow": 332352, "quarter": 2 }, { "change_in_working_capital": 4864, "financing_cash_flow": 132427, "investing_cash_flow": -202510, "net_cash_flow": 118746, "operating_cash_flow": 327436, "quarter": 3 }, { "change_in_working_capital": -22130, "financing_cash_flow": 101116, "investing_cash_flow": -102766, "net_cash_flow": -93805, "operating_cash_flow": 390327, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.986741084480016, "current_ratio": 1.9695683894125544, "debt_to_equity_ratio": 0.6973093380848943, "profit_margin": 0.18517686964145771, "quarter": 1, "return_on_assets": 0.1827216251706265, "return_on_equity": 0.2622215693632982 }, { "asset_turnover_ratio": 0.9777105577288353, "current_ratio": 1.6183763436412308, "debt_to_equity_ratio": 0.6877513997979976, "profit_margin": 0.1904646433317003, "quarter": 2, "return_on_assets": 0.18621929265946038, "return_on_equity": 0.2649525882779788 }, { "asset_turnover_ratio": 0.9687630210538797, "current_ratio": 1.6504702038708652, "debt_to_equity_ratio": 0.6981905678158341, "profit_margin": 0.17507955268660788, "quarter": 3, "return_on_assets": 0.16961059638544013, "return_on_equity": 0.24626240209647812 }, { "asset_turnover_ratio": 0.9598967914502613, "current_ratio": 1.5344758958729003, "debt_to_equity_ratio": 0.6732809328965068, "profit_margin": 0.19678201849274293, "quarter": 4, "return_on_assets": 0.18889042816628993, "return_on_equity": 0.2658501947440206 } ], "income_statement": [ { "depreciation": 89411, "expenses": 1050873, "income_tax": 95949, "marketing_expense": 162438, "net_income": 356576, "net_profit": 260627, "operational_expense": 630400, "product_revenue": 447804, "quarter": 1, "rd_expense": 115966, "revenue": 1407449, "salaries_expense": 421652, "service_revenue": 959645 }, { "depreciation": 62156, "expenses": 1061908, "income_tax": 86511, "marketing_expense": 121124, "net_income": 356707, "net_profit": 270196, "operational_expense": 600034, "product_revenue": 520229, "quarter": 2, "rd_expense": 161025, "revenue": 1418615, "salaries_expense": 393038, "service_revenue": 898386 }, { "depreciation": 77095, "expenses": 1073060, "income_tax": 106469, "marketing_expense": 156192, "net_income": 356810, "net_profit": 250341, "operational_expense": 537633, "product_revenue": 453501, "quarter": 3, "rd_expense": 138506, "revenue": 1429870, "salaries_expense": 450042, "service_revenue": 976369 }, { "depreciation": 106722, "expenses": 1084328, "income_tax": 73281, "marketing_expense": 200616, "net_income": 356886, "net_profit": 283605, "operational_expense": 671922, "product_revenue": 297813, "quarter": 4, "rd_expense": 110189, "revenue": 1441214, "salaries_expense": 391705, "service_revenue": 1143401 } ], "market_conditions": { "gdp_growth": [ 0.010435839946079705, 0.013582531939214023, 0.01233951701564102, -0.0009373924996942916 ], "inflation_rate": [ 0.03258964507987273, 0.027693942767672224, 0.03029595949547514, 0.03358699565371634 ], "interest_rate": [ 0.05106952425469984, 0.04547531108598039, 0.0534279320123723, 0.050065859333468986 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 90454, "billable_hours_per_employee": 113, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 4111398, "net_revenue": 3313365, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 24010 }, { "average_project_size": 70170, "billable_hours_per_employee": 94, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 4277388, "net_revenue": 3350378, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 24278 }, { "average_project_size": 124418, "billable_hours_per_employee": 82, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 4269086, "net_revenue": 3387806, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 24549 }, { "average_project_size": 92118, "billable_hours_per_employee": 127, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 4011266, "net_revenue": 3425651, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 24824 } ], "balance_sheet": [ { "assets": 4768262, "current_assets": 1433298, "current_liabilities": 1287099, "equity": 3341186, "fixed_assets": 3334964, "liabilities": 2352068, "long_term_liabilities": 1064969, "quarter": 1 }, { "assets": 4936498, "current_assets": 2376768, "current_liabilities": 1364961, "equity": 3468876, "fixed_assets": 2559730, "liabilities": 2414168, "long_term_liabilities": 1049207, "quarter": 2 }, { "assets": 5110670, "current_assets": 2242148, "current_liabilities": 1165716, "equity": 3531854, "fixed_assets": 2868522, "liabilities": 2477909, "long_term_liabilities": 1312193, "quarter": 3 }, { "assets": 5290988, "current_assets": 2182587, "current_liabilities": 1362628, "equity": 3707519, "fixed_assets": 3108401, "liabilities": 2543332, "long_term_liabilities": 1180704, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11557, "financing_cash_flow": -111877, "investing_cash_flow": -130508, "net_cash_flow": 776139, "operating_cash_flow": 1107943, "quarter": 1 }, { "change_in_working_capital": 11878, "financing_cash_flow": -158889, "investing_cash_flow": -114829, "net_cash_flow": 652145, "operating_cash_flow": 1127670, "quarter": 2 }, { "change_in_working_capital": -75286, "financing_cash_flow": -85122, "investing_cash_flow": -359985, "net_cash_flow": 887661, "operating_cash_flow": 1038539, "quarter": 3 }, { "change_in_working_capital": 23856, "financing_cash_flow": 74733, "investing_cash_flow": -121522, "net_cash_flow": 983890, "operating_cash_flow": 1083974, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6948789726739009, "current_ratio": 1.1135879990583475, "debt_to_equity_ratio": 0.7039620063055454, "profit_margin": 0.2791699676914557, "quarter": 1, "return_on_assets": 0.1939893403508448, "return_on_equity": 0.2768454075888023 }, { "asset_turnover_ratio": 0.6786953018111219, "current_ratio": 1.7412717286427963, "debt_to_equity_ratio": 0.6959510804076018, "profit_margin": 0.28251916649404935, "quarter": 2, "return_on_assets": 0.19174443097110544, "return_on_equity": 0.27286821437260944 }, { "asset_turnover_ratio": 0.662888818882847, "current_ratio": 1.9234084459679717, "debt_to_equity_ratio": 0.7015887406444321, "profit_margin": 0.2653909344277683, "quarter": 3, "return_on_assets": 0.17592468306503845, "return_on_equity": 0.2545668648817307 }, { "asset_turnover_ratio": 0.6474501548671061, "current_ratio": 1.6017482394314515, "debt_to_equity_ratio": 0.6859929780535178, "profit_margin": 0.28019871259506585, "quarter": 4, "return_on_assets": 0.18141469986323916, "return_on_equity": 0.25889631314094413 } ], "income_statement": [ { "depreciation": 182951, "expenses": 2088873, "income_tax": 299500, "marketing_expense": 393579, "net_income": 1224492, "net_profit": 924992, "operational_expense": 1288759, "product_revenue": 711555, "quarter": 1, "rd_expense": 372619, "revenue": 3313365, "salaries_expense": 701827, "service_revenue": 2601810 }, { "depreciation": 181124, "expenses": 2106453, "income_tax": 297379, "marketing_expense": 255498, "net_income": 1243925, "net_profit": 946546, "operational_expense": 1269692, "product_revenue": 1176152, "quarter": 2, "rd_expense": 212183, "revenue": 3350378, "salaries_expense": 766345, "service_revenue": 2174226 }, { "depreciation": 139446, "expenses": 2124181, "income_tax": 364532, "marketing_expense": 293863, "net_income": 1263625, "net_profit": 899093, "operational_expense": 1408090, "product_revenue": 840678, "quarter": 3, "rd_expense": 390325, "revenue": 3387806, "salaries_expense": 923433, "service_revenue": 2547128 }, { "depreciation": 124111, "expenses": 2142058, "income_tax": 323730, "marketing_expense": 367431, "net_income": 1283593, "net_profit": 959863, "operational_expense": 1318225, "product_revenue": 909054, "quarter": 4, "rd_expense": 361616, "revenue": 3425651, "salaries_expense": 800337, "service_revenue": 2516597 } ], "market_conditions": { "gdp_growth": [ 0.0040454640165454945, 0.015128751948480191, 0.009671967839468198, -0.0038407206721801264 ], "inflation_rate": [ 0.03524205493123927, 0.03505516027283098, 0.04169739691481436, 0.042940467051883854 ], "interest_rate": [ 0.04884027376941857, 0.04925824100858676, 0.042940050418231505, 0.04500176385527337 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 148214, "billable_hours_per_employee": 105, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 1513587, "net_revenue": 1249263, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 9053 }, { "average_project_size": 120190, "billable_hours_per_employee": 133, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 1581785, "net_revenue": 1259131, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 9124 }, { "average_project_size": 169501, "billable_hours_per_employee": 131, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 1445692, "net_revenue": 1269077, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 9196 }, { "average_project_size": 120993, "billable_hours_per_employee": 93, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 1518117, "net_revenue": 1279102, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 9269 } ], "balance_sheet": [ { "assets": 1398153, "current_assets": 617044, "current_liabilities": 317230, "equity": 957443, "fixed_assets": 781109, "liabilities": 635138, "long_term_liabilities": 317908, "quarter": 1 }, { "assets": 1432620, "current_assets": 536064, "current_liabilities": 268639, "equity": 982521, "fixed_assets": 896556, "liabilities": 652806, "long_term_liabilities": 384167, "quarter": 2 }, { "assets": 1467937, "current_assets": 671135, "current_liabilities": 282013, "equity": 1000002, "fixed_assets": 796802, "liabilities": 670966, "long_term_liabilities": 388953, "quarter": 3 }, { "assets": 1504124, "current_assets": 532235, "current_liabilities": 368437, "equity": 1019973, "fixed_assets": 971889, "liabilities": 689630, "long_term_liabilities": 321193, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69450, "financing_cash_flow": 177181, "investing_cash_flow": -406328, "net_cash_flow": -53859, "operating_cash_flow": 259922, "quarter": 1 }, { "change_in_working_capital": -15770, "financing_cash_flow": -39676, "investing_cash_flow": -306657, "net_cash_flow": 41055, "operating_cash_flow": 265998, "quarter": 2 }, { "change_in_working_capital": 63016, "financing_cash_flow": 65609, "investing_cash_flow": -483611, "net_cash_flow": 210666, "operating_cash_flow": 277409, "quarter": 3 }, { "change_in_working_capital": -34464, "financing_cash_flow": 136517, "investing_cash_flow": -109041, "net_cash_flow": -12184, "operating_cash_flow": 301821, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8935095086160099, "current_ratio": 1.9450997698830501, "debt_to_equity_ratio": 0.6633689942899995, "profit_margin": 0.15563416190185733, "quarter": 1, "return_on_assets": 0.13906060352479307, "return_on_equity": 0.20307005221198546 }, { "asset_turnover_ratio": 0.8789008948639555, "current_ratio": 1.9954809242142801, "debt_to_equity_ratio": 0.664419386455862, "profit_margin": 0.16098960314693228, "quarter": 2, "return_on_assets": 0.14149390626963188, "return_on_equity": 0.20631314750524415 }, { "asset_turnover_ratio": 0.8645309710157861, "current_ratio": 2.379801640349913, "debt_to_equity_ratio": 0.6709646580706838, "profit_margin": 0.1599832003889441, "quarter": 3, "return_on_assets": 0.13831043157846692, "return_on_equity": 0.20303059393881212 }, { "asset_turnover_ratio": 0.8503966428299794, "current_ratio": 1.4445753276679596, "debt_to_equity_ratio": 0.6761257405833292, "profit_margin": 0.16064316997393485, "quarter": 4, "return_on_assets": 0.13661041243939995, "return_on_equity": 0.20145533264115814 } ], "income_statement": [ { "depreciation": 65494, "expenses": 972297, "income_tax": 82538, "marketing_expense": 156325, "net_income": 276966, "net_profit": 194428, "operational_expense": 571538, "product_revenue": 359741, "quarter": 1, "rd_expense": 183814, "revenue": 1249263, "salaries_expense": 443968, "service_revenue": 889522 }, { "depreciation": 63291, "expenses": 982887, "income_tax": 73537, "marketing_expense": 115421, "net_income": 276244, "net_profit": 202707, "operational_expense": 550065, "product_revenue": 470173, "quarter": 2, "rd_expense": 110084, "revenue": 1259131, "salaries_expense": 321488, "service_revenue": 788958 }, { "depreciation": 74378, "expenses": 993592, "income_tax": 72454, "marketing_expense": 186270, "net_income": 275485, "net_profit": 203031, "operational_expense": 501691, "product_revenue": 472257, "quarter": 3, "rd_expense": 127165, "revenue": 1269077, "salaries_expense": 452536, "service_revenue": 796820 }, { "depreciation": 96342, "expenses": 1004415, "income_tax": 69208, "marketing_expense": 124213, "net_income": 274687, "net_profit": 205479, "operational_expense": 636524, "product_revenue": 509596, "quarter": 4, "rd_expense": 145957, "revenue": 1279102, "salaries_expense": 349096, "service_revenue": 769506 } ], "market_conditions": { "gdp_growth": [ -0.018148760892441364, -0.01659506229833802, -0.006764181110785561, -0.016497366703817313 ], "inflation_rate": [ 0.03501231209307771, 0.03746856144167943, 0.03828237224416724, 0.033993981503982515 ], "interest_rate": [ 0.05707733682243371, 0.05823676400901259, 0.05491073592007883, 0.05569860404076892 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 110545, "billable_hours_per_employee": 144, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 2785701, "net_revenue": 2527882, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 18318 }, { "average_project_size": 61801, "billable_hours_per_employee": 86, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 3123340, "net_revenue": 2537138, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 18385 }, { "average_project_size": 76244, "billable_hours_per_employee": 120, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 3240840, "net_revenue": 2546428, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 18452 }, { "average_project_size": 62544, "billable_hours_per_employee": 97, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 3006675, "net_revenue": 2555752, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 18520 } ], "balance_sheet": [ { "assets": 2719258, "current_assets": 1045170, "current_liabilities": 803532, "equity": 1905325, "fixed_assets": 1674088, "liabilities": 1495059, "long_term_liabilities": 691527, "quarter": 1 }, { "assets": 2811243, "current_assets": 1249930, "current_liabilities": 738964, "equity": 1958724, "fixed_assets": 1561313, "liabilities": 1534904, "long_term_liabilities": 795940, "quarter": 2 }, { "assets": 2906340, "current_assets": 955465, "current_liabilities": 913864, "equity": 2020874, "fixed_assets": 1950875, "liabilities": 1575811, "long_term_liabilities": 661947, "quarter": 3 }, { "assets": 3004654, "current_assets": 904597, "current_liabilities": 836806, "equity": 2054395, "fixed_assets": 2100057, "liabilities": 1617809, "long_term_liabilities": 781003, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20451, "financing_cash_flow": 35273, "investing_cash_flow": -492314, "net_cash_flow": 284181, "operating_cash_flow": 773867, "quarter": 1 }, { "change_in_working_capital": 12710, "financing_cash_flow": -74325, "investing_cash_flow": -327234, "net_cash_flow": 699198, "operating_cash_flow": 817063, "quarter": 2 }, { "change_in_working_capital": 79862, "financing_cash_flow": -127250, "investing_cash_flow": -171811, "net_cash_flow": 275304, "operating_cash_flow": 808979, "quarter": 3 }, { "change_in_working_capital": 30430, "financing_cash_flow": 127930, "investing_cash_flow": -255159, "net_cash_flow": 283426, "operating_cash_flow": 807003, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9296219777601096, "current_ratio": 1.3007198219859322, "debt_to_equity_ratio": 0.784674005747051, "profit_margin": 0.269445330122213, "quarter": 1, "return_on_assets": 0.25048230068643723, "return_on_equity": 0.35748546835841655 }, { "asset_turnover_ratio": 0.902496867044222, "current_ratio": 1.691462642293806, "debt_to_equity_ratio": 0.783624441217854, "profit_margin": 0.26895856669995877, "quarter": 2, "return_on_assets": 0.24273426381141722, "return_on_equity": 0.34838241630775957 }, { "asset_turnover_ratio": 0.8761631467756698, "current_ratio": 1.045522090814388, "debt_to_equity_ratio": 0.7797670710791469, "profit_margin": 0.2711032866430938, "quarter": 3, "return_on_assets": 0.23753070872643944, "return_on_equity": 0.3416071462149545 }, { "asset_turnover_ratio": 0.850597772655354, "current_ratio": 1.0810116084253698, "debt_to_equity_ratio": 0.7874868270220673, "profit_margin": 0.2611951394344991, "quarter": 4, "return_on_assets": 0.22217200383138958, "return_on_equity": 0.32493751201691984 } ], "income_statement": [ { "depreciation": 92741, "expenses": 1643114, "income_tax": 203642, "marketing_expense": 224498, "net_income": 884768, "net_profit": 681126, "operational_expense": 1051027, "product_revenue": 790126, "quarter": 1, "rd_expense": 269156, "revenue": 2527882, "salaries_expense": 663654, "service_revenue": 1737756 }, { "depreciation": 134678, "expenses": 1662084, "income_tax": 192669, "marketing_expense": 242636, "net_income": 875054, "net_profit": 682385, "operational_expense": 843253, "product_revenue": 872518, "quarter": 2, "rd_expense": 268258, "revenue": 2537138, "salaries_expense": 752326, "service_revenue": 1664620 }, { "depreciation": 118634, "expenses": 1681273, "income_tax": 174810, "marketing_expense": 210082, "net_income": 865155, "net_profit": 690345, "operational_expense": 886977, "product_revenue": 551378, "quarter": 3, "rd_expense": 301604, "revenue": 2546428, "salaries_expense": 627868, "service_revenue": 1995050 }, { "depreciation": 139453, "expenses": 1700684, "income_tax": 187518, "marketing_expense": 203059, "net_income": 855068, "net_profit": 667550, "operational_expense": 1138496, "product_revenue": 762110, "quarter": 4, "rd_expense": 236759, "revenue": 2555752, "salaries_expense": 571077, "service_revenue": 1793642 } ], "market_conditions": { "gdp_growth": [ -0.004584081503225255, -0.0016601975591808097, -0.0038289793799828123, -0.004062797288025791 ], "inflation_rate": [ 0.021541095311351535, 0.01920871282814066, 0.02676703147194009, 0.021342670340374775 ], "interest_rate": [ 0.059079460471231054, 0.061181757040955735, 0.05677525418489883, 0.06203722671364899 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2001, "industry": "Advertising", "location": "Tranburgh", "name": "Castillo PLC", "num_employees": 628, "region": "Latin America", "revenue_size": "Small", "website": "www.castilloplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 178227, "billable_hours_per_employee": 143, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 603645, "net_revenue": 541019, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 861 }, { "average_project_size": 51177, "billable_hours_per_employee": 148, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 676561, "net_revenue": 563178, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 897 }, { "average_project_size": 105013, "billable_hours_per_employee": 82, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.78, "gross_billings": 671241, "net_revenue": 586245, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 934 }, { "average_project_size": 172126, "billable_hours_per_employee": 147, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 740320, "net_revenue": 610257, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 972 } ], "balance_sheet": [ { "assets": 684071, "current_assets": 248198, "current_liabilities": 203235, "equity": 419294, "fixed_assets": 435873, "liabilities": 344189, "long_term_liabilities": 140954, "quarter": 1 }, { "assets": 694232, "current_assets": 279122, "current_liabilities": 151334, "equity": 428422, "fixed_assets": 415110, "liabilities": 347649, "long_term_liabilities": 196315, "quarter": 2 }, { "assets": 704544, "current_assets": 214174, "current_liabilities": 203854, "equity": 441875, "fixed_assets": 490370, "liabilities": 351143, "long_term_liabilities": 147289, "quarter": 3 }, { "assets": 715009, "current_assets": 228503, "current_liabilities": 173957, "equity": 447060, "fixed_assets": 486506, "liabilities": 354672, "long_term_liabilities": 180715, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9147, "financing_cash_flow": -165474, "investing_cash_flow": -137527, "net_cash_flow": -300237, "operating_cash_flow": 105834, "quarter": 1 }, { "change_in_working_capital": -44569, "financing_cash_flow": 169396, "investing_cash_flow": -106520, "net_cash_flow": -3546, "operating_cash_flow": 117857, "quarter": 2 }, { "change_in_working_capital": -89394, "financing_cash_flow": -33997, "investing_cash_flow": -421030, "net_cash_flow": -264984, "operating_cash_flow": 118987, "quarter": 3 }, { "change_in_working_capital": -93846, "financing_cash_flow": 111562, "investing_cash_flow": -359036, "net_cash_flow": -161870, "operating_cash_flow": 131035, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7908813558826496, "current_ratio": 1.221236499618668, "debt_to_equity_ratio": 0.8208774749936798, "profit_margin": 0.14678227566869187, "quarter": 1, "return_on_assets": 0.11608736520039586, "return_on_equity": 0.18939455370217556 }, { "asset_turnover_ratio": 0.8112244897959183, "current_ratio": 1.8444103770467972, "debt_to_equity_ratio": 0.8114639304237411, "profit_margin": 0.14531640085372652, "quarter": 2, "return_on_assets": 0.11788422314154347, "return_on_equity": 0.1910242704623012 }, { "asset_turnover_ratio": 0.8320913952854613, "current_ratio": 1.0506244665299675, "debt_to_equity_ratio": 0.7946659123055163, "profit_margin": 0.15091642572644542, "quarter": 3, "return_on_assets": 0.12557625925421265, "return_on_equity": 0.20022404526166904 }, { "asset_turnover_ratio": 0.8534955504056593, "current_ratio": 1.313560247647407, "debt_to_equity_ratio": 0.7933431754126963, "profit_margin": 0.14210898031485095, "quarter": 4, "return_on_assets": 0.12128938237141071, "return_on_equity": 0.19398514740750683 } ], "income_statement": [ { "depreciation": 26422, "expenses": 432557, "income_tax": 29050, "marketing_expense": 84768, "net_income": 108462, "net_profit": 79412, "operational_expense": 217040, "product_revenue": 159411, "quarter": 1, "rd_expense": 85165, "revenue": 541019, "salaries_expense": 134508, "service_revenue": 381608 }, { "depreciation": 36018, "expenses": 449819, "income_tax": 31520, "marketing_expense": 67802, "net_income": 113359, "net_profit": 81839, "operational_expense": 225161, "product_revenue": 157767, "quarter": 2, "rd_expense": 53500, "revenue": 563178, "salaries_expense": 205829, "service_revenue": 405411 }, { "depreciation": 30513, "expenses": 467770, "income_tax": 30001, "marketing_expense": 68507, "net_income": 118475, "net_profit": 88474, "operational_expense": 255694, "product_revenue": 126866, "quarter": 3, "rd_expense": 68100, "revenue": 586245, "salaries_expense": 153372, "service_revenue": 459379 }, { "depreciation": 44312, "expenses": 486437, "income_tax": 37097, "marketing_expense": 83220, "net_income": 123820, "net_profit": 86723, "operational_expense": 311229, "product_revenue": 229990, "quarter": 4, "rd_expense": 74834, "revenue": 610257, "salaries_expense": 152302, "service_revenue": 380267 } ], "market_conditions": { "gdp_growth": [ 0.021579620170597016, 0.030042792851320846, 0.024129057599142117, 0.017101768954955833 ], "inflation_rate": [ 0.013486328660057459, 0.0177979227695842, 0.016839629393985832, 0.018314873903943867 ], "interest_rate": [ 0.032160724892450046, 0.03183953065227965, 0.029243204385390357, 0.03134857832889764 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 179865, "billable_hours_per_employee": 138, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 2155640, "net_revenue": 1815768, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 2891 }, { "average_project_size": 148268, "billable_hours_per_employee": 98, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 2054338, "net_revenue": 1858784, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 2960 }, { "average_project_size": 130664, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 2274738, "net_revenue": 1902819, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 3030 }, { "average_project_size": 177685, "billable_hours_per_employee": 129, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 2307012, "net_revenue": 1947898, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 3102 } ], "balance_sheet": [ { "assets": 2640342, "current_assets": 1113212, "current_liabilities": 848513, "equity": 1425607, "fixed_assets": 1527130, "liabilities": 1577742, "long_term_liabilities": 729229, "quarter": 1 }, { "assets": 2690005, "current_assets": 1227949, "current_liabilities": 807736, "equity": 1477187, "fixed_assets": 1462056, "liabilities": 1613682, "long_term_liabilities": 805946, "quarter": 2 }, { "assets": 2740603, "current_assets": 1002590, "current_liabilities": 976991, "equity": 1449164, "fixed_assets": 1738013, "liabilities": 1650441, "long_term_liabilities": 673450, "quarter": 3 }, { "assets": 2792153, "current_assets": 967218, "current_liabilities": 926260, "equity": 1485680, "fixed_assets": 1824935, "liabilities": 1688037, "long_term_liabilities": 761777, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58929, "financing_cash_flow": -32580, "investing_cash_flow": -299942, "net_cash_flow": 8496, "operating_cash_flow": 435977, "quarter": 1 }, { "change_in_working_capital": 56090, "financing_cash_flow": 111622, "investing_cash_flow": -247043, "net_cash_flow": 167951, "operating_cash_flow": 479610, "quarter": 2 }, { "change_in_working_capital": -80166, "financing_cash_flow": 12929, "investing_cash_flow": -464040, "net_cash_flow": 288903, "operating_cash_flow": 492438, "quarter": 3 }, { "change_in_working_capital": -95864, "financing_cash_flow": 4844, "investing_cash_flow": -483473, "net_cash_flow": 496779, "operating_cash_flow": 509251, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6877018204459877, "current_ratio": 1.3119563283061073, "debt_to_equity_ratio": 1.1067159462600844, "profit_margin": 0.19991926281331096, "quarter": 1, "return_on_assets": 0.1374848409789338, "return_on_equity": 0.2546332895391226 }, { "asset_turnover_ratio": 0.6909964851366447, "current_ratio": 1.5202355720185803, "debt_to_equity_ratio": 1.0924019775424507, "profit_margin": 0.2156592697161155, "quarter": 2, "return_on_assets": 0.14901979736097146, "return_on_equity": 0.2713698401082598 }, { "asset_turnover_ratio": 0.6943066908997765, "current_ratio": 1.0262018790347096, "debt_to_equity_ratio": 1.1388918024460999, "profit_margin": 0.18866849658322732, "quarter": 3, "return_on_assets": 0.13099379953973633, "return_on_equity": 0.2477304156051351 }, { "asset_turnover_ratio": 0.6976329735512344, "current_ratio": 1.044218685898128, "debt_to_equity_ratio": 1.136204970114695, "profit_margin": 0.19588500013861096, "quarter": 4, "return_on_assets": 0.13665583512078314, "return_on_equity": 0.25682784987345864 } ], "income_statement": [ { "depreciation": 72970, "expenses": 1324360, "income_tax": 128401, "marketing_expense": 176285, "net_income": 491408, "net_profit": 363007, "operational_expense": 735896, "product_revenue": 513134, "quarter": 1, "rd_expense": 151061, "revenue": 1815768, "salaries_expense": 458495, "service_revenue": 1302634 }, { "depreciation": 78746, "expenses": 1357258, "income_tax": 100662, "marketing_expense": 237904, "net_income": 501526, "net_profit": 400864, "operational_expense": 779937, "product_revenue": 622258, "quarter": 2, "rd_expense": 265911, "revenue": 1858784, "salaries_expense": 457997, "service_revenue": 1236526 }, { "depreciation": 133436, "expenses": 1390974, "income_tax": 152843, "marketing_expense": 201613, "net_income": 511845, "net_profit": 359002, "operational_expense": 872921, "product_revenue": 573931, "quarter": 3, "rd_expense": 203689, "revenue": 1902819, "salaries_expense": 603233, "service_revenue": 1328888 }, { "depreciation": 127687, "expenses": 1425528, "income_tax": 140806, "marketing_expense": 225372, "net_income": 522370, "net_profit": 381564, "operational_expense": 926577, "product_revenue": 686008, "quarter": 4, "rd_expense": 190419, "revenue": 1947898, "salaries_expense": 626534, "service_revenue": 1261890 } ], "market_conditions": { "gdp_growth": [ 0.017246211828903724, 0.030455849517655467, 0.020536897741662577, 0.017281798610859225 ], "inflation_rate": [ 0.007651957580853453, 0.010545711743538458, 0.009102486375094984, 0.01245260233438793 ], "interest_rate": [ 0.02282520146249113, 0.02938914809209772, 0.03093570228452352, 0.024551838422804468 ], "year": 2002 }, "random_event": { "description": "Castillo PLC Partnership with Major Brand in 2002", "impact": 0.01, "type": "Partnership with Major Brand" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 171376, "billable_hours_per_employee": 151, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 1571982, "net_revenue": 1308799, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 2084 }, { "average_project_size": 136904, "billable_hours_per_employee": 112, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 1686295, "net_revenue": 1359385, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 2165 }, { "average_project_size": 165245, "billable_hours_per_employee": 136, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 1599883, "net_revenue": 1411928, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 2248 }, { "average_project_size": 150523, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 1806428, "net_revenue": 1466501, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2335 } ], "balance_sheet": [ { "assets": 1376928, "current_assets": 527973, "current_liabilities": 360309, "equity": 996343, "fixed_assets": 848955, "liabilities": 714183, "long_term_liabilities": 353874, "quarter": 1 }, { "assets": 1410438, "current_assets": 535713, "current_liabilities": 303659, "equity": 997348, "fixed_assets": 874725, "liabilities": 725077, "long_term_liabilities": 421418, "quarter": 2 }, { "assets": 1444764, "current_assets": 458835, "current_liabilities": 430884, "equity": 1037815, "fixed_assets": 985929, "liabilities": 736138, "long_term_liabilities": 305254, "quarter": 3 }, { "assets": 1479926, "current_assets": 571199, "current_liabilities": 299314, "equity": 1108881, "fixed_assets": 908727, "liabilities": 747367, "long_term_liabilities": 448053, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45702, "financing_cash_flow": -114549, "investing_cash_flow": -341177, "net_cash_flow": -127432, "operating_cash_flow": 397524, "quarter": 1 }, { "change_in_working_capital": 89076, "financing_cash_flow": -55993, "investing_cash_flow": -101054, "net_cash_flow": 499540, "operating_cash_flow": 402902, "quarter": 2 }, { "change_in_working_capital": 86707, "financing_cash_flow": -122555, "investing_cash_flow": -167859, "net_cash_flow": 26553, "operating_cash_flow": 419803, "quarter": 3 }, { "change_in_working_capital": -8139, "financing_cash_flow": 147191, "investing_cash_flow": -364473, "net_cash_flow": 222002, "operating_cash_flow": 451983, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.95052101489693, "current_ratio": 1.4653339217171928, "debt_to_equity_ratio": 0.7168043535208256, "profit_margin": 0.25488864218264223, "quarter": 1, "return_on_assets": 0.24227701085314554, "return_on_equity": 0.3348224456838659 }, { "asset_turnover_ratio": 0.9638034426185341, "current_ratio": 1.764192729344429, "debt_to_equity_ratio": 0.7270050173058953, "profit_margin": 0.22950598984099427, "quarter": 2, "return_on_assets": 0.2211986631103246, "return_on_equity": 0.31281658959560754 }, { "asset_turnover_ratio": 0.9772724126570153, "current_ratio": 1.0648689670537779, "debt_to_equity_ratio": 0.7093152440463859, "profit_margin": 0.23314857414825685, "quarter": 3, "return_on_assets": 0.22784966956541, "return_on_equity": 0.31719429763493495 }, { "asset_turnover_ratio": 0.9909286004840783, "current_ratio": 1.9083604508977194, "debt_to_equity_ratio": 0.6739830513824296, "profit_margin": 0.2566121673289006, "quarter": 4, "return_on_assets": 0.25428433583841353, "return_on_equity": 0.33937095143662843 } ], "income_statement": [ { "depreciation": 63926, "expenses": 885552, "income_tax": 89649, "marketing_expense": 139458, "net_income": 423247, "net_profit": 333598, "operational_expense": 577806, "product_revenue": 400978, "quarter": 1, "rd_expense": 137639, "revenue": 1308799, "salaries_expense": 420422, "service_revenue": 907821 }, { "depreciation": 90915, "expenses": 919660, "income_tax": 127738, "marketing_expense": 110726, "net_income": 439725, "net_profit": 311987, "operational_expense": 612272, "product_revenue": 326768, "quarter": 2, "rd_expense": 176324, "revenue": 1359385, "salaries_expense": 362834, "service_revenue": 1032617 }, { "depreciation": 90614, "expenses": 955082, "income_tax": 127657, "marketing_expense": 174122, "net_income": 456846, "net_profit": 329189, "operational_expense": 515873, "product_revenue": 476139, "quarter": 3, "rd_expense": 106145, "revenue": 1411928, "salaries_expense": 303443, "service_revenue": 935789 }, { "depreciation": 75661, "expenses": 991869, "income_tax": 98310, "marketing_expense": 137984, "net_income": 474632, "net_profit": 376322, "operational_expense": 569811, "product_revenue": 543969, "quarter": 4, "rd_expense": 177828, "revenue": 1466501, "salaries_expense": 367104, "service_revenue": 922532 } ], "market_conditions": { "gdp_growth": [ 0.016223402612548544, 0.02005894175149923, 0.02130991072083456, 0.010750947061086842 ], "inflation_rate": [ 0.018115185403227624, 0.020019650188647875, 0.012650145502309732, 0.01473720340783468 ], "interest_rate": [ 0.028436420679698808, 0.03444465860278649, 0.03502376262361433, 0.0280858962560342 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 79381, "billable_hours_per_employee": 143, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 5533490, "net_revenue": 4527954, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 7210 }, { "average_project_size": 145434, "billable_hours_per_employee": 151, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 5920589, "net_revenue": 4622385, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 7360 }, { "average_project_size": 136008, "billable_hours_per_employee": 85, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 5957297, "net_revenue": 4718786, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 7514 }, { "average_project_size": 109199, "billable_hours_per_employee": 152, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 5752073, "net_revenue": 4817198, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 7671 } ], "balance_sheet": [ { "assets": 4559101, "current_assets": 2130296, "current_liabilities": 852090, "equity": 3688643, "fixed_assets": 2428805, "liabilities": 1899800, "long_term_liabilities": 1047710, "quarter": 1 }, { "assets": 4718231, "current_assets": 1937297, "current_liabilities": 1008740, "equity": 3789166, "fixed_assets": 2780934, "liabilities": 1953976, "long_term_liabilities": 945236, "quarter": 2 }, { "assets": 4882916, "current_assets": 2147292, "current_liabilities": 1007869, "equity": 3931824, "fixed_assets": 2735624, "liabilities": 2009697, "long_term_liabilities": 1001828, "quarter": 3 }, { "assets": 5053349, "current_assets": 2437783, "current_liabilities": 1158653, "equity": 4075009, "fixed_assets": 2615566, "liabilities": 2067006, "long_term_liabilities": 908353, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60885, "financing_cash_flow": -30840, "investing_cash_flow": -263556, "net_cash_flow": 809864, "operating_cash_flow": 1276446, "quarter": 1 }, { "change_in_working_capital": 62012, "financing_cash_flow": -138108, "investing_cash_flow": -246605, "net_cash_flow": 927740, "operating_cash_flow": 1208726, "quarter": 2 }, { "change_in_working_capital": 94852, "financing_cash_flow": 15736, "investing_cash_flow": -435303, "net_cash_flow": 802199, "operating_cash_flow": 1342523, "quarter": 3 }, { "change_in_working_capital": 55465, "financing_cash_flow": -36736, "investing_cash_flow": -348419, "net_cash_flow": 735616, "operating_cash_flow": 1346104, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9931681706546971, "current_ratio": 2.500083324531446, "debt_to_equity_ratio": 0.5150403549489609, "profit_margin": 0.2273304896648685, "quarter": 1, "return_on_assets": 0.22577740655449396, "return_on_equity": 0.2790570949804576 }, { "asset_turnover_ratio": 0.9796860306330911, "current_ratio": 1.9205117275016357, "debt_to_equity_ratio": 0.5156744254540445, "profit_margin": 0.22172774444361515, "quarter": 2, "return_on_assets": 0.21722357383519375, "return_on_equity": 0.2704845868457597 }, { "asset_turnover_ratio": 0.966386888490402, "current_ratio": 2.130526883950196, "debt_to_equity_ratio": 0.5111360528853784, "profit_margin": 0.2243384209413184, "quarter": 3, "return_on_assets": 0.21679770858233072, "return_on_equity": 0.2692401796214683 }, { "asset_turnover_ratio": 0.9532684166480486, "current_ratio": 2.1039802253133595, "debt_to_equity_ratio": 0.5072396159125048, "profit_margin": 0.2259956929318662, "quarter": 4, "return_on_assets": 0.2154345563704387, "return_on_equity": 0.26715671057413615 } ], "income_statement": [ { "depreciation": 247104, "expenses": 3170343, "income_tax": 328269, "marketing_expense": 390307, "net_income": 1357611, "net_profit": 1029342, "operational_expense": 2065092, "product_revenue": 1358689, "quarter": 1, "rd_expense": 480607, "revenue": 4527954, "salaries_expense": 1321928, "service_revenue": 3169265 }, { "depreciation": 183815, "expenses": 3229499, "income_tax": 367975, "marketing_expense": 641997, "net_income": 1392886, "net_profit": 1024911, "operational_expense": 2235822, "product_revenue": 1340471, "quarter": 2, "rd_expense": 357905, "revenue": 4622385, "salaries_expense": 1422470, "service_revenue": 3281914 }, { "depreciation": 283918, "expenses": 3289760, "income_tax": 370421, "marketing_expense": 342441, "net_income": 1429026, "net_profit": 1058605, "operational_expense": 2115205, "product_revenue": 1418844, "quarter": 3, "rd_expense": 581786, "revenue": 4718786, "salaries_expense": 1630346, "service_revenue": 3299942 }, { "depreciation": 257438, "expenses": 3351145, "income_tax": 377387, "marketing_expense": 396111, "net_income": 1466053, "net_profit": 1088666, "operational_expense": 1680843, "product_revenue": 1507419, "quarter": 4, "rd_expense": 608434, "revenue": 4817198, "salaries_expense": 1616867, "service_revenue": 3309779 } ], "market_conditions": { "gdp_growth": [ 0.015053668281716472, 0.008864671416047725, 0.006099476615646315, 0.006587862999836611 ], "inflation_rate": [ 0.01091211276951343, 0.007584367617647062, 0.006387901205737317, 0.006358891884550534 ], "interest_rate": [ 0.03633158043271474, 0.04119891784164007, 0.03812303399328056, 0.03630101016353721 ], "year": 2004 }, "random_event": { "description": "Castillo PLC Senior Leadership Change in 2004", "impact": -0.01, "type": "Senior Leadership Change" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 126497, "billable_hours_per_employee": 83, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 4863705, "net_revenue": 4067714, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 6477 }, { "average_project_size": 131276, "billable_hours_per_employee": 103, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 4661985, "net_revenue": 4104544, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 6536 }, { "average_project_size": 92276, "billable_hours_per_employee": 149, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 5015726, "net_revenue": 4141708, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 6595 }, { "average_project_size": 143422, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 5352811, "net_revenue": 4179208, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 6655 } ], "balance_sheet": [ { "assets": 5125004, "current_assets": 2058681, "current_liabilities": 1206880, "equity": 3310475, "fixed_assets": 3066323, "liabilities": 2913675, "long_term_liabilities": 1706795, "quarter": 1 }, { "assets": 5216540, "current_assets": 1978220, "current_liabilities": 1445536, "equity": 3376473, "fixed_assets": 3238320, "liabilities": 2952004, "long_term_liabilities": 1506468, "quarter": 2 }, { "assets": 5309710, "current_assets": 2604481, "current_liabilities": 1498229, "equity": 3483977, "fixed_assets": 2705229, "liabilities": 2990837, "long_term_liabilities": 1492608, "quarter": 3 }, { "assets": 5404545, "current_assets": 2404924, "current_liabilities": 1721709, "equity": 3542132, "fixed_assets": 2999621, "liabilities": 3030182, "long_term_liabilities": 1308473, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65357, "financing_cash_flow": 82054, "investing_cash_flow": -368887, "net_cash_flow": 816909, "operating_cash_flow": 1246078, "quarter": 1 }, { "change_in_working_capital": -35241, "financing_cash_flow": -123473, "investing_cash_flow": -451796, "net_cash_flow": 864435, "operating_cash_flow": 1279184, "quarter": 2 }, { "change_in_working_capital": -55744, "financing_cash_flow": -38415, "investing_cash_flow": -461995, "net_cash_flow": 893731, "operating_cash_flow": 1389890, "quarter": 3 }, { "change_in_working_capital": 98045, "financing_cash_flow": 173160, "investing_cash_flow": -212034, "net_cash_flow": 874120, "operating_cash_flow": 1385435, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7936996732100111, "current_ratio": 1.7057876508020682, "debt_to_equity_ratio": 0.8801380466549362, "profit_margin": 0.2702122125596834, "quarter": 1, "return_on_assets": 0.2144673448059748, "return_on_equity": 0.3320206314803767 }, { "asset_turnover_ratio": 0.7868326515276409, "current_ratio": 1.3685027560711045, "debt_to_equity_ratio": 0.8742862744645078, "profit_margin": 0.27090390552519356, "quarter": 2, "return_on_assets": 0.21315603829358157, "return_on_equity": 0.3293190853295732 }, { "asset_turnover_ratio": 0.780025274450017, "current_ratio": 1.73837310584697, "debt_to_equity_ratio": 0.8584548635079967, "profit_margin": 0.2813100295819985, "quarter": 3, "return_on_assets": 0.21942893303024083, "return_on_equity": 0.3344178219316603 }, { "asset_turnover_ratio": 0.7732765662974403, "current_ratio": 1.3968237373446966, "debt_to_equity_ratio": 0.8554684015163749, "profit_margin": 0.2794235175660077, "quarter": 4, "return_on_assets": 0.21607165820619498, "return_on_equity": 0.3296796957312714 } ], "income_statement": [ { "depreciation": 146932, "expenses": 2499941, "income_tax": 468627, "marketing_expense": 303675, "net_income": 1567773, "net_profit": 1099146, "operational_expense": 1440714, "product_revenue": 925743, "quarter": 1, "rd_expense": 390362, "revenue": 4067714, "salaries_expense": 1184562, "service_revenue": 3141971 }, { "depreciation": 167247, "expenses": 2546743, "income_tax": 445864, "marketing_expense": 443722, "net_income": 1557801, "net_profit": 1111937, "operational_expense": 1592271, "product_revenue": 1037638, "quarter": 2, "rd_expense": 381447, "revenue": 4104544, "salaries_expense": 1015894, "service_revenue": 3066906 }, { "depreciation": 224786, "expenses": 2594421, "income_tax": 382183, "marketing_expense": 302600, "net_income": 1547287, "net_profit": 1165104, "operational_expense": 1616301, "product_revenue": 874232, "quarter": 3, "rd_expense": 291041, "revenue": 4141708, "salaries_expense": 1045820, "service_revenue": 3267476 }, { "depreciation": 217666, "expenses": 2642992, "income_tax": 368447, "marketing_expense": 427804, "net_income": 1536216, "net_profit": 1167769, "operational_expense": 1573051, "product_revenue": 1150355, "quarter": 4, "rd_expense": 383059, "revenue": 4179208, "salaries_expense": 987836, "service_revenue": 3028853 } ], "market_conditions": { "gdp_growth": [ 0.029493164156591298, 0.018938565855301327, 0.011859102726002489, 0.014818550349351471 ], "inflation_rate": [ 0.019321855255475917, 0.015207945538079169, 0.011076153538514247, 0.0178233353306768 ], "interest_rate": [ 0.024142034492580556, 0.03089809620722693, 0.024198078033216865, 0.03246614118386129 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 102005, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 2101281, "net_revenue": 1794880, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 2858 }, { "average_project_size": 197251, "billable_hours_per_employee": 109, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 2242960, "net_revenue": 1850538, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 2947 }, { "average_project_size": 145331, "billable_hours_per_employee": 116, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 2421223, "net_revenue": 1907922, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 3038 }, { "average_project_size": 103879, "billable_hours_per_employee": 85, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 2466609, "net_revenue": 1967086, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 3132 } ], "balance_sheet": [ { "assets": 2503900, "current_assets": 1087669, "current_liabilities": 667505, "equity": 1628349, "fixed_assets": 1416231, "liabilities": 1357283, "long_term_liabilities": 689778, "quarter": 1 }, { "assets": 2555953, "current_assets": 945280, "current_liabilities": 717952, "equity": 1695029, "fixed_assets": 1610673, "liabilities": 1391828, "long_term_liabilities": 673876, "quarter": 2 }, { "assets": 2609087, "current_assets": 1112988, "current_liabilities": 626897, "equity": 1703100, "fixed_assets": 1496099, "liabilities": 1427252, "long_term_liabilities": 800355, "quarter": 3 }, { "assets": 2663326, "current_assets": 1331038, "current_liabilities": 811251, "equity": 1768130, "fixed_assets": 1332288, "liabilities": 1463578, "long_term_liabilities": 652327, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36458, "financing_cash_flow": -185223, "investing_cash_flow": -359604, "net_cash_flow": -21418, "operating_cash_flow": 548141, "quarter": 1 }, { "change_in_working_capital": 38465, "financing_cash_flow": 181470, "investing_cash_flow": -277844, "net_cash_flow": 302279, "operating_cash_flow": 589790, "quarter": 2 }, { "change_in_working_capital": 96433, "financing_cash_flow": -75980, "investing_cash_flow": -476291, "net_cash_flow": 57872, "operating_cash_flow": 610414, "quarter": 3 }, { "change_in_working_capital": 19653, "financing_cash_flow": 162424, "investing_cash_flow": -114876, "net_cash_flow": 510821, "operating_cash_flow": 685056, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7168337393665881, "current_ratio": 1.6294544610152732, "debt_to_equity_ratio": 0.8335332290559333, "profit_margin": 0.2683923159208415, "quarter": 1, "return_on_assets": 0.1923926674387955, "return_on_equity": 0.2958407564963039 }, { "asset_turnover_ratio": 0.7240109657728449, "current_ratio": 1.3166339811018006, "debt_to_equity_ratio": 0.8211234144076591, "profit_margin": 0.28689170392610147, "quarter": 2, "return_on_assets": 0.2077127396317538, "return_on_equity": 0.31321234031984113 }, { "asset_turnover_ratio": 0.7312603987525138, "current_ratio": 1.7753921298076079, "debt_to_equity_ratio": 0.8380318243203569, "profit_margin": 0.27321085453178906, "quarter": 3, "return_on_assets": 0.19978827842843108, "return_on_equity": 0.30606834595737187 }, { "asset_turnover_ratio": 0.7385825092384485, "current_ratio": 1.640722784933393, "debt_to_equity_ratio": 0.8277547465401299, "profit_margin": 0.2889461874061429, "quarter": 4, "return_on_assets": 0.21341060012931198, "return_on_equity": 0.32145939495399095 } ], "income_statement": [ { "depreciation": 66409, "expenses": 1120272, "income_tax": 192876, "marketing_expense": 171682, "net_income": 674608, "net_profit": 481732, "operational_expense": 624590, "product_revenue": 645337, "quarter": 1, "rd_expense": 157606, "revenue": 1794880, "salaries_expense": 424561, "service_revenue": 1149543 }, { "depreciation": 58886, "expenses": 1154712, "income_tax": 164922, "marketing_expense": 182671, "net_income": 695826, "net_profit": 530904, "operational_expense": 690440, "product_revenue": 497624, "quarter": 2, "rd_expense": 169318, "revenue": 1850538, "salaries_expense": 393785, "service_revenue": 1352914 }, { "depreciation": 89149, "expenses": 1190211, "income_tax": 196446, "marketing_expense": 162164, "net_income": 717711, "net_profit": 521265, "operational_expense": 819235, "product_revenue": 670112, "quarter": 3, "rd_expense": 192112, "revenue": 1907922, "salaries_expense": 561394, "service_revenue": 1237810 }, { "depreciation": 116674, "expenses": 1226801, "income_tax": 171903, "marketing_expense": 235218, "net_income": 740285, "net_profit": 568382, "operational_expense": 642711, "product_revenue": 782800, "quarter": 4, "rd_expense": 169049, "revenue": 1967086, "salaries_expense": 527742, "service_revenue": 1184286 } ], "market_conditions": { "gdp_growth": [ 0.014003501979965183, 0.012273339688850141, 0.011366473569156151, 0.01987585264525829 ], "inflation_rate": [ 0.01542293661475423, 0.019841374873030802, 0.019845963516576446, 0.019229106513686693 ], "interest_rate": [ 0.03206922486291115, 0.025789093133760075, 0.025127503827337874, 0.02655248833937281 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 149443, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 2986307, "net_revenue": 2611987, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 4159 }, { "average_project_size": 53798, "billable_hours_per_employee": 124, "client_concentration": 0.4, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 3459620, "net_revenue": 2694646, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 4291 }, { "average_project_size": 171343, "billable_hours_per_employee": 83, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 3597283, "net_revenue": 2779921, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 4427 }, { "average_project_size": 136249, "billable_hours_per_employee": 159, "client_concentration": 0.18, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 3570380, "net_revenue": 2867895, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 4567 } ], "balance_sheet": [ { "assets": 3879285, "current_assets": 1239494, "current_liabilities": 963569, "equity": 2393616, "fixed_assets": 2639791, "liabilities": 2079254, "long_term_liabilities": 1115685, "quarter": 1 }, { "assets": 3967429, "current_assets": 1652562, "current_liabilities": 1179292, "equity": 2525112, "fixed_assets": 2314867, "liabilities": 2127719, "long_term_liabilities": 948427, "quarter": 2 }, { "assets": 4057577, "current_assets": 1991505, "current_liabilities": 985546, "equity": 2612844, "fixed_assets": 2066072, "liabilities": 2177313, "long_term_liabilities": 1191767, "quarter": 3 }, { "assets": 4149773, "current_assets": 1383030, "current_liabilities": 1177016, "equity": 2677040, "fixed_assets": 2766743, "liabilities": 2228063, "long_term_liabilities": 1051047, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26747, "financing_cash_flow": -23082, "investing_cash_flow": -499858, "net_cash_flow": 468420, "operating_cash_flow": 736621, "quarter": 1 }, { "change_in_working_capital": 62187, "financing_cash_flow": -127919, "investing_cash_flow": -146666, "net_cash_flow": 638726, "operating_cash_flow": 840853, "quarter": 2 }, { "change_in_working_capital": -74105, "financing_cash_flow": 141068, "investing_cash_flow": -235270, "net_cash_flow": 720808, "operating_cash_flow": 912119, "quarter": 3 }, { "change_in_working_capital": -2116, "financing_cash_flow": 169193, "investing_cash_flow": -351315, "net_cash_flow": 372626, "operating_cash_flow": 872715, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6733166034462537, "current_ratio": 1.2863572821458558, "debt_to_equity_ratio": 0.8686664861865897, "profit_margin": 0.22725419383787132, "quarter": 1, "return_on_assets": 0.15301402191383207, "return_on_equity": 0.24798672802989286 }, { "asset_turnover_ratio": 0.679191990581306, "current_ratio": 1.4013170614232946, "debt_to_equity_ratio": 0.8426236143188897, "profit_margin": 0.25435697304952115, "quarter": 2, "return_on_assets": 0.17275721884373987, "return_on_equity": 0.271434296775747 }, { "asset_turnover_ratio": 0.6851184832721597, "current_ratio": 2.0207123766927166, "debt_to_equity_ratio": 0.8333115180240381, "profit_margin": 0.2635254742850606, "quarter": 3, "return_on_assets": 0.18054617324575725, "return_on_equity": 0.280376478656973 }, { "asset_turnover_ratio": 0.691096838308987, "current_ratio": 1.1750307557416382, "debt_to_equity_ratio": 0.8322860323342199, "profit_margin": 0.26337435645307794, "quarter": 4, "return_on_assets": 0.18201718503638634, "return_on_equity": 0.2821511819023997 } ], "income_statement": [ { "depreciation": 143036, "expenses": 1771727, "income_tax": 246675, "marketing_expense": 277130, "net_income": 840260, "net_profit": 593585, "operational_expense": 994501, "product_revenue": 522814, "quarter": 1, "rd_expense": 178034, "revenue": 2611987, "salaries_expense": 629271, "service_revenue": 2089173 }, { "depreciation": 155451, "expenses": 1816458, "income_tax": 192786, "marketing_expense": 293881, "net_income": 878188, "net_profit": 685402, "operational_expense": 1265295, "product_revenue": 896785, "quarter": 2, "rd_expense": 287320, "revenue": 2694646, "salaries_expense": 866399, "service_revenue": 1797861 }, { "depreciation": 179539, "expenses": 1862319, "income_tax": 185022, "marketing_expense": 240919, "net_income": 917602, "net_profit": 732580, "operational_expense": 1291977, "product_revenue": 618085, "quarter": 3, "rd_expense": 372212, "revenue": 2779921, "salaries_expense": 685429, "service_revenue": 2161836 }, { "depreciation": 117385, "expenses": 1909338, "income_tax": 203227, "marketing_expense": 351763, "net_income": 958557, "net_profit": 755330, "operational_expense": 1222886, "product_revenue": 762385, "quarter": 4, "rd_expense": 280169, "revenue": 2867895, "salaries_expense": 726070, "service_revenue": 2105510 } ], "market_conditions": { "gdp_growth": [ 0.013451951419146027, 0.020123950418840318, 0.010694522411816733, 0.0012550607626123159 ], "inflation_rate": [ 0.010275098125219862, 0.009515240404515509, 0.016348235566129424, 0.01008796989551415 ], "interest_rate": [ 0.028312641542955697, 0.02718132153961093, 0.027079962532969678, 0.02433800366059356 ], "year": 2007 }, "random_event": { "description": "Castillo PLC Senior Leadership Change in 2007", "impact": 0.08, "type": "Senior Leadership Change" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 93275, "billable_hours_per_employee": 82, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 5024956, "net_revenue": 4192009, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 6675 }, { "average_project_size": 67987, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 5278062, "net_revenue": 4284158, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 6822 }, { "average_project_size": 96283, "billable_hours_per_employee": 152, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 5492783, "net_revenue": 4378333, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 6972 }, { "average_project_size": 146857, "billable_hours_per_employee": 85, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 5599900, "net_revenue": 4474579, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 7125 } ], "balance_sheet": [ { "assets": 4391815, "current_assets": 1380845, "current_liabilities": 716150, "equity": 3650247, "fixed_assets": 3010970, "liabilities": 1759011, "long_term_liabilities": 1042861, "quarter": 1 }, { "assets": 4474133, "current_assets": 1908983, "current_liabilities": 997699, "equity": 3700783, "fixed_assets": 2565150, "liabilities": 1801676, "long_term_liabilities": 803977, "quarter": 2 }, { "assets": 4557993, "current_assets": 1594097, "current_liabilities": 1043107, "equity": 3731347, "fixed_assets": 2963896, "liabilities": 1845376, "long_term_liabilities": 802269, "quarter": 3 }, { "assets": 4643425, "current_assets": 2277228, "current_liabilities": 922752, "equity": 3845381, "fixed_assets": 2366197, "liabilities": 1890136, "long_term_liabilities": 967384, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8441, "financing_cash_flow": 21605, "investing_cash_flow": -253269, "net_cash_flow": 876882, "operating_cash_flow": 1289380, "quarter": 1 }, { "change_in_working_capital": 96028, "financing_cash_flow": 63906, "investing_cash_flow": -490068, "net_cash_flow": 921451, "operating_cash_flow": 1313447, "quarter": 2 }, { "change_in_working_capital": -35016, "financing_cash_flow": 156737, "investing_cash_flow": -371359, "net_cash_flow": 886044, "operating_cash_flow": 1197739, "quarter": 3 }, { "change_in_working_capital": -53548, "financing_cash_flow": -63810, "investing_cash_flow": -399325, "net_cash_flow": 1238471, "operating_cash_flow": 1317847, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9545049142552681, "current_ratio": 1.9281505271242059, "debt_to_equity_ratio": 0.4818882119483969, "profit_margin": 0.2427101182273225, "quarter": 1, "return_on_assets": 0.23166800058745643, "return_on_equity": 0.27873264466760744 }, { "asset_turnover_ratio": 0.9575392595615732, "current_ratio": 1.9133857004968433, "debt_to_equity_ratio": 0.4868364343437592, "profit_margin": 0.24002989618963633, "quarter": 2, "return_on_assets": 0.22983804907006564, "return_on_equity": 0.2778671432504959 }, { "asset_turnover_ratio": 0.9605835287592588, "current_ratio": 1.5282200196144786, "debt_to_equity_ratio": 0.4945602754179657, "profit_margin": 0.23267531272746955, "quarter": 3, "return_on_assets": 0.22350407295491678, "return_on_equity": 0.2730193680727094 }, { "asset_turnover_ratio": 0.963637616629966, "current_ratio": 2.4678656887224304, "debt_to_equity_ratio": 0.4915341288678547, "profit_margin": 0.2440658663083164, "quarter": 4, "return_on_assets": 0.23519104971007393, "return_on_equity": 0.2840009871583596 } ], "income_statement": [ { "depreciation": 271937, "expenses": 2869107, "income_tax": 305459, "marketing_expense": 350417, "net_income": 1322902, "net_profit": 1017443, "operational_expense": 1950855, "product_revenue": 1599887, "quarter": 1, "rd_expense": 490536, "revenue": 4192009, "salaries_expense": 1232815, "service_revenue": 2592122 }, { "depreciation": 285121, "expenses": 2926578, "income_tax": 329254, "marketing_expense": 573743, "net_income": 1357580, "net_profit": 1028326, "operational_expense": 1775424, "product_revenue": 1648498, "quarter": 2, "rd_expense": 390071, "revenue": 4284158, "salaries_expense": 883643, "service_revenue": 2635660 }, { "depreciation": 179009, "expenses": 2985201, "income_tax": 374402, "marketing_expense": 582353, "net_income": 1393132, "net_profit": 1018730, "operational_expense": 1939021, "product_revenue": 1745813, "quarter": 3, "rd_expense": 550938, "revenue": 4378333, "salaries_expense": 1030710, "service_revenue": 2632520 }, { "depreciation": 225755, "expenses": 3044997, "income_tax": 337490, "marketing_expense": 431337, "net_income": 1429582, "net_profit": 1092092, "operational_expense": 2068327, "product_revenue": 1744537, "quarter": 4, "rd_expense": 309821, "revenue": 4474579, "salaries_expense": 1318688, "service_revenue": 2730042 } ], "market_conditions": { "gdp_growth": [ 0.007259496749303351, 0.01852044861558423, 0.01774275402153793, 0.018567328414957424 ], "inflation_rate": [ 0.008746776409707623, 0.012873434598970761, 0.010567610812876042, 0.01741776592458364 ], "interest_rate": [ 0.04110786515531175, 0.04311645897000589, 0.03918084517062986, 0.037640024035246855 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2006, "industry": "Advertising", "location": "Taylorside", "name": "Perez Inc", "num_employees": 559, "region": "Europe", "revenue_size": "Large", "website": "www.perezinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 59466, "billable_hours_per_employee": 145, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 30005297, "net_revenue": 27063714, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 48415 }, { "average_project_size": 198291, "billable_hours_per_employee": 103, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 30201651, "net_revenue": 26812483, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 47965 }, { "average_project_size": 169366, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 33685918, "net_revenue": 26563584, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 47520 }, { "average_project_size": 81928, "billable_hours_per_employee": 147, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 32717602, "net_revenue": 26316996, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 47079 } ], "balance_sheet": [ { "assets": 33860229, "current_assets": 12998348, "current_liabilities": 6007483, "equity": 23651425, "fixed_assets": 20861881, "liabilities": 14694484, "long_term_liabilities": 8687001, "quarter": 1 }, { "assets": 34379326, "current_assets": 12729049, "current_liabilities": 8694324, "equity": 23861419, "fixed_assets": 21650277, "liabilities": 14982582, "long_term_liabilities": 6288258, "quarter": 2 }, { "assets": 34906382, "current_assets": 14702570, "current_liabilities": 8667973, "equity": 24582262, "fixed_assets": 20203812, "liabilities": 15276328, "long_term_liabilities": 6608355, "quarter": 3 }, { "assets": 35441518, "current_assets": 16363986, "current_liabilities": 7504091, "equity": 24532336, "fixed_assets": 19077532, "liabilities": 15575833, "long_term_liabilities": 8071742, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38903, "financing_cash_flow": 1264, "investing_cash_flow": -320984, "net_cash_flow": 5795215, "operating_cash_flow": 5886968, "quarter": 1 }, { "change_in_working_capital": 35123, "financing_cash_flow": -11817, "investing_cash_flow": -249352, "net_cash_flow": 5606175, "operating_cash_flow": 6147609, "quarter": 2 }, { "change_in_working_capital": -23816, "financing_cash_flow": 80313, "investing_cash_flow": -311759, "net_cash_flow": 6047704, "operating_cash_flow": 6554560, "quarter": 3 }, { "change_in_working_capital": -63423, "financing_cash_flow": 124376, "investing_cash_flow": -176435, "net_cash_flow": 6029795, "operating_cash_flow": 6276796, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7992773468838619, "current_ratio": 2.163692847736731, "debt_to_equity_ratio": 0.6212938121064587, "profit_margin": 0.1657451745166979, "quarter": 1, "return_on_assets": 0.13247636334650897, "return_on_equity": 0.18965791701768497 }, { "asset_turnover_ratio": 0.7799013569957712, "current_ratio": 1.464064256174488, "debt_to_equity_ratio": 0.6278998746889277, "profit_margin": 0.16651479089049678, "quarter": 2, "return_on_assets": 0.12986511137536552, "return_on_equity": 0.1871085286252255 }, { "asset_turnover_ratio": 0.7609950524233648, "current_ratio": 1.6961947158810946, "debt_to_equity_ratio": 0.6214370345576823, "profit_margin": 0.18642845784665202, "quarter": 3, "return_on_assets": 0.14187113405222002, "return_on_equity": 0.20145452847260353 }, { "asset_turnover_ratio": 0.7425470884176011, "current_ratio": 2.1806753143052235, "debt_to_equity_ratio": 0.6349103077668592, "profit_margin": 0.17732460802137143, "quarter": 4, "return_on_assets": 0.13167187139106176, "return_on_equity": 0.1902244857562688 } ], "income_statement": [ { "depreciation": 1401288, "expenses": 20843705, "income_tax": 1734329, "marketing_expense": 2744495, "net_income": 6220009, "net_profit": 4485680, "operational_expense": 13727711, "product_revenue": 10170911, "quarter": 1, "rd_expense": 3865619, "revenue": 27063714, "salaries_expense": 8818378, "service_revenue": 16892803 }, { "depreciation": 1682934, "expenses": 20546881, "income_tax": 1800927, "marketing_expense": 3527076, "net_income": 6265602, "net_profit": 4464675, "operational_expense": 12764758, "product_revenue": 7553989, "quarter": 2, "rd_expense": 3947283, "revenue": 26812483, "salaries_expense": 10190887, "service_revenue": 19258494 }, { "depreciation": 1602352, "expenses": 20254285, "income_tax": 1357091, "marketing_expense": 3450647, "net_income": 6309299, "net_profit": 4952208, "operational_expense": 10304961, "product_revenue": 9619222, "quarter": 3, "rd_expense": 2727670, "revenue": 26563584, "salaries_expense": 9911432, "service_revenue": 16944362 }, { "depreciation": 1610145, "expenses": 19965855, "income_tax": 1684490, "marketing_expense": 2955587, "net_income": 6351141, "net_profit": 4666651, "operational_expense": 11860752, "product_revenue": 9079357, "quarter": 4, "rd_expense": 3301112, "revenue": 26316996, "salaries_expense": 7097442, "service_revenue": 17237639 } ], "market_conditions": { "gdp_growth": [ 0.03323762166985657, 0.03426906533970687, 0.030268618794104137, 0.03637899795611487 ], "inflation_rate": [ 0.005774172650087725, 0.011158125138317737, 0.005483482248125271, 0.007185394927316912 ], "interest_rate": [ 0.016577900355260262, 0.015640538291203314, 0.017474015512548697, 0.008893844070797269 ], "year": 2006 }, "random_event": { "description": "Perez Inc Award Nomination in 2006", "impact": 0.06, "type": "Award Nomination" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 97789, "billable_hours_per_employee": 134, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 43307215, "net_revenue": 34050325, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 60913 }, { "average_project_size": 75733, "billable_hours_per_employee": 97, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 41645905, "net_revenue": 33554179, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 60025 }, { "average_project_size": 72666, "billable_hours_per_employee": 111, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 40466637, "net_revenue": 33065262, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 59151 }, { "average_project_size": 143592, "billable_hours_per_employee": 135, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 38178912, "net_revenue": 32583470, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 58289 } ], "balance_sheet": [ { "assets": 50574981, "current_assets": 23757931, "current_liabilities": 10874565, "equity": 36845578, "fixed_assets": 26817050, "liabilities": 22856555, "long_term_liabilities": 11981990, "quarter": 1 }, { "assets": 51724702, "current_assets": 18100343, "current_liabilities": 12046511, "equity": 37928627, "fixed_assets": 33624359, "liabilities": 23297583, "long_term_liabilities": 11251072, "quarter": 2 }, { "assets": 52900559, "current_assets": 19338345, "current_liabilities": 13704267, "equity": 38551479, "fixed_assets": 33562214, "liabilities": 23747121, "long_term_liabilities": 10042854, "quarter": 3 }, { "assets": 54103148, "current_assets": 18536868, "current_liabilities": 10031275, "equity": 39538595, "fixed_assets": 35566280, "liabilities": 24205334, "long_term_liabilities": 14174059, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65160, "financing_cash_flow": -50582, "investing_cash_flow": -258145, "net_cash_flow": 9880694, "operating_cash_flow": 10427574, "quarter": 1 }, { "change_in_working_capital": 41639, "financing_cash_flow": 196065, "investing_cash_flow": -262473, "net_cash_flow": 11090287, "operating_cash_flow": 11441279, "quarter": 2 }, { "change_in_working_capital": 16385, "financing_cash_flow": -96075, "investing_cash_flow": -462924, "net_cash_flow": 10574862, "operating_cash_flow": 10565497, "quarter": 3 }, { "change_in_working_capital": 48894, "financing_cash_flow": -32892, "investing_cash_flow": -359082, "net_cash_flow": 10586821, "operating_cash_flow": 10709231, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6732642173409813, "current_ratio": 2.184724722322226, "debt_to_equity_ratio": 0.6203337344850446, "profit_margin": 0.26804889527486153, "quarter": 1, "return_on_assets": 0.1804677296863443, "return_on_equity": 0.2477136333700614 }, { "asset_turnover_ratio": 0.6487070529666851, "current_ratio": 1.502538203800254, "debt_to_equity_ratio": 0.614247992683732, "profit_margin": 0.2831691396770578, "quarter": 2, "return_on_assets": 0.1836938180910158, "return_on_equity": 0.2505102017006838 }, { "asset_turnover_ratio": 0.6250456067959509, "current_ratio": 1.4111185224280876, "debt_to_equity_ratio": 0.6159846941280774, "profit_margin": 0.28422702351489004, "quarter": 3, "return_on_assets": 0.17765485238067144, "return_on_equity": 0.2437790000222819 }, { "asset_turnover_ratio": 0.6022472111973965, "current_ratio": 1.8479074693894844, "debt_to_equity_ratio": 0.612195096967912, "profit_margin": 0.29587950577393995, "quarter": 4, "return_on_assets": 0.17819260720281932, "return_on_equity": 0.24383215943813885 } ], "income_statement": [ { "depreciation": 1300422, "expenses": 21228410, "income_tax": 3694763, "marketing_expense": 2893543, "net_income": 12821915, "net_profit": 9127152, "operational_expense": 11754185, "product_revenue": 13041270, "quarter": 1, "rd_expense": 2975239, "revenue": 34050325, "salaries_expense": 10506227, "service_revenue": 21009055 }, { "depreciation": 1939771, "expenses": 20976084, "income_tax": 3076587, "marketing_expense": 3200660, "net_income": 12578095, "net_profit": 9501508, "operational_expense": 13366643, "product_revenue": 7875746, "quarter": 2, "rd_expense": 2739331, "revenue": 33554179, "salaries_expense": 8572402, "service_revenue": 25678433 }, { "depreciation": 1167456, "expenses": 20726757, "income_tax": 2940464, "marketing_expense": 2935471, "net_income": 12338505, "net_profit": 9398041, "operational_expense": 10481089, "product_revenue": 10168351, "quarter": 3, "rd_expense": 2671319, "revenue": 33065262, "salaries_expense": 7858171, "service_revenue": 22896911 }, { "depreciation": 1068450, "expenses": 20480394, "income_tax": 2462295, "marketing_expense": 3094936, "net_income": 12103076, "net_profit": 9640781, "operational_expense": 11527035, "product_revenue": 11802463, "quarter": 4, "rd_expense": 3208270, "revenue": 32583470, "salaries_expense": 9365071, "service_revenue": 20781007 } ], "market_conditions": { "gdp_growth": [ 0.05077117120757311, 0.044464835309645435, 0.033856364679951845, 0.0380211695270227 ], "inflation_rate": [ 0.009793588958063789, 0.003568508174820411, 0.002999713410361741, 0.003635415457612671 ], "interest_rate": [ 0.01835117976511991, 0.021849625014881264, 0.01741726500106807, 0.017312766559009683 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 88123, "billable_hours_per_employee": 94, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 73541664, "net_revenue": 59716448, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 106827 }, { "average_project_size": 96737, "billable_hours_per_employee": 88, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 67043021, "net_revenue": 58421633, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 104511 }, { "average_project_size": 188708, "billable_hours_per_employee": 98, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 68620164, "net_revenue": 57154895, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 102245 }, { "average_project_size": 91981, "billable_hours_per_employee": 97, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 66664730, "net_revenue": 55915622, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 100028 } ], "balance_sheet": [ { "assets": 79009935, "current_assets": 28421255, "current_liabilities": 20218083, "equity": 51398772, "fixed_assets": 50588680, "liabilities": 42335772, "long_term_liabilities": 22117689, "quarter": 1 }, { "assets": 81724980, "current_assets": 25727154, "current_liabilities": 20015281, "equity": 53220465, "fixed_assets": 55997826, "liabilities": 43127682, "long_term_liabilities": 23112401, "quarter": 2 }, { "assets": 84533324, "current_assets": 33344591, "current_liabilities": 18140275, "equity": 54264989, "fixed_assets": 51188733, "liabilities": 43934405, "long_term_liabilities": 25794130, "quarter": 3 }, { "assets": 87438171, "current_assets": 41880423, "current_liabilities": 26117352, "equity": 55392357, "fixed_assets": 45557748, "liabilities": 44756218, "long_term_liabilities": 18638866, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71909, "financing_cash_flow": 192986, "investing_cash_flow": -130843, "net_cash_flow": 16945107, "operating_cash_flow": 17026412, "quarter": 1 }, { "change_in_working_capital": 98938, "financing_cash_flow": -44159, "investing_cash_flow": -283511, "net_cash_flow": 17326659, "operating_cash_flow": 17609420, "quarter": 2 }, { "change_in_working_capital": -66702, "financing_cash_flow": -31508, "investing_cash_flow": -148028, "net_cash_flow": 16196067, "operating_cash_flow": 16537834, "quarter": 3 }, { "change_in_working_capital": -51107, "financing_cash_flow": 101454, "investing_cash_flow": -479376, "net_cash_flow": 16084614, "operating_cash_flow": 16337703, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.755809354861512, "current_ratio": 1.4057344111209753, "debt_to_equity_ratio": 0.8236728301602225, "profit_margin": 0.2465754326178275, "quarter": 1, "return_on_assets": 0.18636401865157845, "return_on_equity": 0.28647783647438113 }, { "asset_turnover_ratio": 0.7148564979765061, "current_ratio": 1.2853756087661223, "debt_to_equity_ratio": 0.8103589850257791, "profit_margin": 0.25030397558383893, "quarter": 2, "return_on_assets": 0.17893142341546, "return_on_equity": 0.2747658630942063 }, { "asset_turnover_ratio": 0.6761226495719014, "current_ratio": 1.8381524535873905, "debt_to_equity_ratio": 0.8096270875499486, "profit_margin": 0.23910585436295526, "quarter": 3, "return_on_assets": 0.1616648837800345, "return_on_equity": 0.25183954243499435 }, { "asset_turnover_ratio": 0.6394875528674999, "current_ratio": 1.6035478252159714, "debt_to_equity_ratio": 0.8079854410239304, "profit_margin": 0.2273140053776027, "quarter": 4, "return_on_assets": 0.14536447703143288, "return_on_equity": 0.22946133164183644 } ], "income_statement": [ { "depreciation": 2301803, "expenses": 38988650, "income_tax": 6003189, "marketing_expense": 7718416, "net_income": 20727798, "net_profit": 14724609, "operational_expense": 21020017, "product_revenue": 14849121, "quarter": 1, "rd_expense": 7469199, "revenue": 59716448, "salaries_expense": 11739517, "service_revenue": 44867327 }, { "depreciation": 2986253, "expenses": 38624341, "income_tax": 5174125, "marketing_expense": 7068870, "net_income": 19797292, "net_profit": 14623167, "operational_expense": 23535108, "product_revenue": 18438703, "quarter": 2, "rd_expense": 6220282, "revenue": 58421633, "salaries_expense": 15055882, "service_revenue": 39982930 }, { "depreciation": 2871764, "expenses": 38263436, "income_tax": 5225389, "marketing_expense": 5772936, "net_income": 18891459, "net_profit": 13666070, "operational_expense": 22772939, "product_revenue": 15741240, "quarter": 3, "rd_expense": 5488524, "revenue": 57154895, "salaries_expense": 14139579, "service_revenue": 41413655 }, { "depreciation": 3627299, "expenses": 37905904, "income_tax": 5299314, "marketing_expense": 4718034, "net_income": 18009718, "net_profit": 12710404, "operational_expense": 20799147, "product_revenue": 11867821, "quarter": 4, "rd_expense": 5160796, "revenue": 55915622, "salaries_expense": 15749652, "service_revenue": 44047801 } ], "market_conditions": { "gdp_growth": [ 0.06034490263615184, 0.05772405396757443, 0.053605414593934655, 0.04469490236459393 ], "inflation_rate": [ 0.010821853593742659, 0.009720331872566358, 0.01178159041733665, 0.009884377839214167 ], "interest_rate": [ 0.014390733170033896, 0.019949924245137363, 0.01540361750722587, 0.022664146028390255 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 148897, "billable_hours_per_employee": 150, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 49646343, "net_revenue": 43857512, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 78457 }, { "average_project_size": 138534, "billable_hours_per_employee": 137, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 49290225, "net_revenue": 43859759, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 78461 }, { "average_project_size": 157431, "billable_hours_per_employee": 100, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 51257547, "net_revenue": 43862007, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 78465 }, { "average_project_size": 54704, "billable_hours_per_employee": 92, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 48354736, "net_revenue": 43864254, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 78469 } ], "balance_sheet": [ { "assets": 44559225, "current_assets": 16468897, "current_liabilities": 9792802, "equity": 33777688, "fixed_assets": 28090328, "liabilities": 18370361, "long_term_liabilities": 8577559, "quarter": 1 }, { "assets": 45522689, "current_assets": 15538990, "current_liabilities": 9380873, "equity": 34674681, "fixed_assets": 29983699, "liabilities": 18715289, "long_term_liabilities": 9334416, "quarter": 2 }, { "assets": 46506986, "current_assets": 19919194, "current_liabilities": 10996500, "equity": 35619497, "fixed_assets": 26587792, "liabilities": 19066693, "long_term_liabilities": 8070193, "quarter": 3 }, { "assets": 47512564, "current_assets": 21221441, "current_liabilities": 8374656, "equity": 36151137, "fixed_assets": 26291123, "liabilities": 19424696, "long_term_liabilities": 11050040, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12746, "financing_cash_flow": 82626, "investing_cash_flow": -475453, "net_cash_flow": 9533561, "operating_cash_flow": 9745617, "quarter": 1 }, { "change_in_working_capital": -62241, "financing_cash_flow": 147754, "investing_cash_flow": -454645, "net_cash_flow": 9404776, "operating_cash_flow": 9674814, "quarter": 2 }, { "change_in_working_capital": 32845, "financing_cash_flow": -81596, "investing_cash_flow": -459640, "net_cash_flow": 9885188, "operating_cash_flow": 10247989, "quarter": 3 }, { "change_in_working_capital": 16970, "financing_cash_flow": 82577, "investing_cash_flow": -432504, "net_cash_flow": 9331136, "operating_cash_flow": 9764897, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9842521273653211, "current_ratio": 1.6817349110091269, "debt_to_equity_ratio": 0.54386081723533, "profit_margin": 0.17303361850530874, "quarter": 1, "return_on_assets": 0.17030870711956952, "return_on_equity": 0.22466972872743687 }, { "asset_turnover_ratio": 0.9634703037863163, "current_ratio": 1.656454575176532, "debt_to_equity_ratio": 0.539739327378383, "profit_margin": 0.17937355743336392, "quarter": 2, "return_on_assets": 0.1728210958715554, "return_on_equity": 0.22688834541837602 }, { "asset_turnover_ratio": 0.9431272755452267, "current_ratio": 1.811412176601646, "debt_to_equity_ratio": 0.5352881035911315, "profit_margin": 0.1864758263341666, "quarter": 3, "return_on_assets": 0.17587043804558739, "return_on_equity": 0.22962716177603518 }, { "asset_turnover_ratio": 0.9232137840424692, "current_ratio": 2.534007486397053, "debt_to_equity_ratio": 0.5373190890233964, "profit_margin": 0.18382323337813974, "quarter": 4, "return_on_assets": 0.16970814288195435, "return_on_equity": 0.2230433028980527 } ], "income_statement": [ { "depreciation": 2156793, "expenses": 33667028, "income_tax": 2601660, "marketing_expense": 6506018, "net_income": 10190484, "net_profit": 7588824, "operational_expense": 18185559, "product_revenue": 14852374, "quarter": 1, "rd_expense": 5329768, "revenue": 43857512, "salaries_expense": 15281741, "service_revenue": 29005138 }, { "depreciation": 1807533, "expenses": 33580358, "income_tax": 2412120, "marketing_expense": 6094999, "net_income": 10279401, "net_profit": 7867281, "operational_expense": 19004432, "product_revenue": 12925849, "quarter": 2, "rd_expense": 3385166, "revenue": 43859759, "salaries_expense": 16535104, "service_revenue": 30933910 }, { "depreciation": 2068785, "expenses": 33493911, "income_tax": 2188892, "marketing_expense": 4184524, "net_income": 10368096, "net_profit": 8179204, "operational_expense": 21304799, "product_revenue": 14024429, "quarter": 3, "rd_expense": 3352665, "revenue": 43862007, "salaries_expense": 14885703, "service_revenue": 29837578 }, { "depreciation": 1701628, "expenses": 33407687, "income_tax": 2393298, "marketing_expense": 4602654, "net_income": 10456567, "net_profit": 8063269, "operational_expense": 22544958, "product_revenue": 16013756, "quarter": 4, "rd_expense": 3701264, "revenue": 43864254, "salaries_expense": 10681562, "service_revenue": 27850498 } ], "market_conditions": { "gdp_growth": [ 0.05232394451058512, 0.04737632526323942, 0.059189300596646136, 0.040708990251845295 ], "inflation_rate": [ 0.005245851789336035, 0.012901046123670684, 0.013796506268339767, 0.005559907656857992 ], "interest_rate": [ 0.02203214094032627, 0.01569104569367081, 0.023190528886549266, 0.021439725184423674 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 55958, "billable_hours_per_employee": 141, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 65740388, "net_revenue": 56977624, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 101928 }, { "average_project_size": 98819, "billable_hours_per_employee": 139, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 69440413, "net_revenue": 56677021, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 101390 }, { "average_project_size": 184904, "billable_hours_per_employee": 107, "client_concentration": 0.16, "client_retention_rate": 0.6, "employee_utilization_rate": 0.78, "gross_billings": 68573689, "net_revenue": 56378004, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 100855 }, { "average_project_size": 137625, "billable_hours_per_employee": 139, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 71940026, "net_revenue": 56080564, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 100323 } ], "balance_sheet": [ { "assets": 70253923, "current_assets": 28225480, "current_liabilities": 19668272, "equity": 50467219, "fixed_assets": 42028443, "liabilities": 33878369, "long_term_liabilities": 14210097, "quarter": 1 }, { "assets": 71333680, "current_assets": 28418769, "current_liabilities": 18753245, "equity": 52554840, "fixed_assets": 42914911, "liabilities": 34202152, "long_term_liabilities": 15448907, "quarter": 2 }, { "assets": 72430032, "current_assets": 29576264, "current_liabilities": 18908776, "equity": 52763139, "fixed_assets": 42853768, "liabilities": 34529029, "long_term_liabilities": 15620253, "quarter": 3 }, { "assets": 73543234, "current_assets": 29702595, "current_liabilities": 16043711, "equity": 52706516, "fixed_assets": 43840639, "liabilities": 34859031, "long_term_liabilities": 18815320, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26250, "financing_cash_flow": 111300, "investing_cash_flow": -352316, "net_cash_flow": 17108859, "operating_cash_flow": 17639578, "quarter": 1 }, { "change_in_working_capital": -8243, "financing_cash_flow": -24619, "investing_cash_flow": -348027, "net_cash_flow": 18295507, "operating_cash_flow": 18693029, "quarter": 2 }, { "change_in_working_capital": 5047, "financing_cash_flow": 140645, "investing_cash_flow": -164970, "net_cash_flow": 17806994, "operating_cash_flow": 18181348, "quarter": 3 }, { "change_in_working_capital": -75926, "financing_cash_flow": 188665, "investing_cash_flow": -147598, "net_cash_flow": 16034627, "operating_cash_flow": 16301435, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8110240904269502, "current_ratio": 1.4350767571243677, "debt_to_equity_ratio": 0.6712945486455277, "profit_margin": 0.24731928098651498, "quarter": 1, "return_on_assets": 0.20058189490713565, "return_on_equity": 0.27922412368313776 }, { "asset_turnover_ratio": 0.7945338162842573, "current_ratio": 1.5154054138363786, "debt_to_equity_ratio": 0.6507897655097038, "profit_margin": 0.2721263702268332, "quarter": 2, "return_on_assets": 0.21621360344790846, "return_on_equity": 0.29347082019467663 }, { "asset_turnover_ratio": 0.7783788360054846, "current_ratio": 1.5641553953571612, "debt_to_equity_ratio": 0.654415746568831, "profit_margin": 0.26361585983072405, "quarter": 3, "return_on_assets": 0.20519300612762398, "return_on_equity": 0.28167649388714344 }, { "asset_turnover_ratio": 0.762552323984012, "current_ratio": 1.851354402980707, "debt_to_equity_ratio": 0.6613799136334491, "profit_margin": 0.25003872999565413, "quarter": 4, "return_on_assets": 0.1906676146441969, "return_on_equity": 0.2660451508500391 } ], "income_statement": [ { "depreciation": 3547913, "expenses": 37682556, "income_tax": 5203403, "marketing_expense": 4366433, "net_income": 19295068, "net_profit": 14091665, "operational_expense": 19200814, "product_revenue": 13924565, "quarter": 1, "rd_expense": 4894287, "revenue": 56977624, "salaries_expense": 18174057, "service_revenue": 43053059 }, { "depreciation": 3269717, "expenses": 37163221, "income_tax": 4090488, "marketing_expense": 7104965, "net_income": 19513800, "net_profit": 15423312, "operational_expense": 22834651, "product_revenue": 21126349, "quarter": 2, "rd_expense": 4119677, "revenue": 56677021, "salaries_expense": 14599915, "service_revenue": 35550672 }, { "depreciation": 3319212, "expenses": 36651045, "income_tax": 4864823, "marketing_expense": 7065818, "net_income": 19726959, "net_profit": 14862136, "operational_expense": 24032907, "product_revenue": 12629567, "quarter": 3, "rd_expense": 4415653, "revenue": 56378004, "salaries_expense": 12052121, "service_revenue": 43748437 }, { "depreciation": 2279122, "expenses": 36145927, "income_tax": 5912324, "marketing_expense": 6717382, "net_income": 19934637, "net_profit": 14022313, "operational_expense": 20429870, "product_revenue": 22360834, "quarter": 4, "rd_expense": 6996911, "revenue": 56080564, "salaries_expense": 13662075, "service_revenue": 33719730 } ], "market_conditions": { "gdp_growth": [ 0.05183060713838858, 0.04365965629266348, 0.0478437289541324, 0.05610870968584086 ], "inflation_rate": [ 0.01116887098127435, 0.011161903355280754, 0.004503254458202071, 0.011369703127296345 ], "interest_rate": [ 0.011117951213878095, 0.014746612675657246, 0.01941328240762205, 0.01305452561259255 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 1998, "industry": "Advertising", "location": "Austinberg", "name": "Kelly, Barry and Esparza", "num_employees": 978, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.kelly,barryandesparza.com" }

[ { "advertising_kpis": [ { "average_project_size": 53196, "billable_hours_per_employee": 101, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 19073444, "net_revenue": 15977853, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 16337 }, { "average_project_size": 52544, "billable_hours_per_employee": 86, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 18836994, "net_revenue": 16220315, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 16585 }, { "average_project_size": 102916, "billable_hours_per_employee": 84, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 21213631, "net_revenue": 16466456, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 16837 }, { "average_project_size": 174921, "billable_hours_per_employee": 101, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 21621301, "net_revenue": 16716332, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 17092 } ], "balance_sheet": [ { "assets": 23070073, "current_assets": 9472273, "current_liabilities": 4411599, "equity": 16325191, "fixed_assets": 13597800, "liabilities": 10989521, "long_term_liabilities": 6577922, "quarter": 1 }, { "assets": 23587570, "current_assets": 8415196, "current_liabilities": 4750369, "equity": 16520491, "fixed_assets": 15172374, "liabilities": 11136466, "long_term_liabilities": 6386097, "quarter": 2 }, { "assets": 24116676, "current_assets": 9985400, "current_liabilities": 4787261, "equity": 16881583, "fixed_assets": 14131276, "liabilities": 11285377, "long_term_liabilities": 6498116, "quarter": 3 }, { "assets": 24657651, "current_assets": 9863329, "current_liabilities": 5219752, "equity": 17828292, "fixed_assets": 14794322, "liabilities": 11436279, "long_term_liabilities": 6216527, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24609, "financing_cash_flow": -109504, "investing_cash_flow": -192651, "net_cash_flow": 4467873, "operating_cash_flow": 4971010, "quarter": 1 }, { "change_in_working_capital": -51531, "financing_cash_flow": -19231, "investing_cash_flow": -484558, "net_cash_flow": 4605868, "operating_cash_flow": 4990790, "quarter": 2 }, { "change_in_working_capital": 8022, "financing_cash_flow": 146692, "investing_cash_flow": -142992, "net_cash_flow": 4629377, "operating_cash_flow": 4748737, "quarter": 3 }, { "change_in_working_capital": 61218, "financing_cash_flow": 66621, "investing_cash_flow": -466957, "net_cash_flow": 4956369, "operating_cash_flow": 5166512, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6925792129049614, "current_ratio": 2.1471291928391496, "debt_to_equity_ratio": 0.6731633951480261, "profit_margin": 0.265657657508803, "quarter": 1, "return_on_assets": 0.18398897133962255, "return_on_equity": 0.26000547252402745 }, { "asset_turnover_ratio": 0.6876636720103003, "current_ratio": 1.7714825942995165, "debt_to_equity_ratio": 0.6741001826156378, "profit_margin": 0.25088211912037467, "quarter": 2, "return_on_assets": 0.17252251927604242, "return_on_equity": 0.24632361108395628 }, { "asset_turnover_ratio": 0.6827829838573111, "current_ratio": 2.085827365585457, "debt_to_equity_ratio": 0.6685022962597761, "profit_margin": 0.24597181081345007, "quarter": 3, "return_on_assets": 0.16794536693199344, "return_on_equity": 0.23992323468717358 }, { "asset_turnover_ratio": 0.6779369210797898, "current_ratio": 1.889616403231418, "debt_to_equity_ratio": 0.6414680105082416, "profit_margin": 0.27559395207034654, "quarter": 4, "return_on_assets": 0.1868353153347819, "return_on_equity": 0.2584050115400847 } ], "income_statement": [ { "depreciation": 726371, "expenses": 10531549, "income_tax": 1201665, "marketing_expense": 1269596, "net_income": 5446304, "net_profit": 4244639, "operational_expense": 5956562, "product_revenue": 3673136, "quarter": 1, "rd_expense": 2024918, "revenue": 15977853, "salaries_expense": 3724515, "service_revenue": 12304717 }, { "depreciation": 921403, "expenses": 10655843, "income_tax": 1495085, "marketing_expense": 1079101, "net_income": 5564472, "net_profit": 4069387, "operational_expense": 6972125, "product_revenue": 5802164, "quarter": 2, "rd_expense": 1381664, "revenue": 16220315, "salaries_expense": 4250631, "service_revenue": 10418151 }, { "depreciation": 698453, "expenses": 10781603, "income_tax": 1634569, "marketing_expense": 1693302, "net_income": 5684853, "net_profit": 4050284, "operational_expense": 6815829, "product_revenue": 4258076, "quarter": 3, "rd_expense": 2027753, "revenue": 16466456, "salaries_expense": 4622926, "service_revenue": 12208380 }, { "depreciation": 559592, "expenses": 10908849, "income_tax": 1200563, "marketing_expense": 1723068, "net_income": 5807483, "net_profit": 4606920, "operational_expense": 7454997, "product_revenue": 4590986, "quarter": 4, "rd_expense": 1435162, "revenue": 16716332, "salaries_expense": 5428839, "service_revenue": 12125346 } ], "market_conditions": { "gdp_growth": [ 0.056003798006991824, 0.0643061328583308, 0.051405044610554125, 0.05139200582298513 ], "inflation_rate": [ 0.0002608013467849729, 0.009941941957953492, 0.005610762572226246, 0.0049689756733602986 ], "interest_rate": [ 0.01922699801882288, 0.016921806482469867, 0.01966846561980346, 0.014117000413636813 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 126697, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 21439717, "net_revenue": 17448185, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 17841 }, { "average_project_size": 124975, "billable_hours_per_employee": 120, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 22212619, "net_revenue": 18059594, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 18466 }, { "average_project_size": 121550, "billable_hours_per_employee": 121, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 23805407, "net_revenue": 18692428, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 19113 }, { "average_project_size": 186228, "billable_hours_per_employee": 81, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 22860630, "net_revenue": 19347438, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 19783 } ], "balance_sheet": [ { "assets": 18393261, "current_assets": 7726603, "current_liabilities": 4349675, "equity": 13447347, "fixed_assets": 10666658, "liabilities": 8570252, "long_term_liabilities": 4220577, "quarter": 1 }, { "assets": 18815427, "current_assets": 8700678, "current_liabilities": 4884659, "equity": 13889490, "fixed_assets": 10114749, "liabilities": 8769231, "long_term_liabilities": 3884572, "quarter": 2 }, { "assets": 19247283, "current_assets": 8839668, "current_liabilities": 3623461, "equity": 14414684, "fixed_assets": 10407615, "liabilities": 8972830, "long_term_liabilities": 5349369, "quarter": 3 }, { "assets": 19689051, "current_assets": 6921247, "current_liabilities": 3785874, "equity": 14507385, "fixed_assets": 12767804, "liabilities": 9181155, "long_term_liabilities": 5395281, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31809, "financing_cash_flow": 131508, "investing_cash_flow": -201854, "net_cash_flow": 4290959, "operating_cash_flow": 4493094, "quarter": 1 }, { "change_in_working_capital": 99980, "financing_cash_flow": -174567, "investing_cash_flow": -165882, "net_cash_flow": 4448772, "operating_cash_flow": 4744127, "quarter": 2 }, { "change_in_working_capital": -88531, "financing_cash_flow": -77201, "investing_cash_flow": -384590, "net_cash_flow": 4528361, "operating_cash_flow": 4823883, "quarter": 3 }, { "change_in_working_capital": 38296, "financing_cash_flow": 11591, "investing_cash_flow": -410840, "net_cash_flow": 4892020, "operating_cash_flow": 5013725, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9486183553857035, "current_ratio": 1.7763632915102852, "debt_to_equity_ratio": 0.6373191678626274, "profit_margin": 0.20772005798883952, "quarter": 1, "return_on_assets": 0.1970470597899959, "return_on_equity": 0.2695206719957476 }, { "asset_turnover_ratio": 0.9598290806793808, "current_ratio": 1.7812252605555474, "debt_to_equity_ratio": 0.6313573068557593, "profit_margin": 0.212811760884547, "quarter": 2, "return_on_assets": 0.20426291680757497, "return_on_equity": 0.27670519219928164 }, { "asset_turnover_ratio": 0.9711722948116885, "current_ratio": 2.4395648249008337, "debt_to_equity_ratio": 0.6224784393469881, "profit_margin": 0.2214924139335992, "quarter": 3, "return_on_assets": 0.21510729592327396, "return_on_equity": 0.2872231538339654 }, { "asset_turnover_ratio": 0.982649595452823, "current_ratio": 1.8281767961638449, "debt_to_equity_ratio": 0.632860780905725, "profit_margin": 0.2067193082619001, "quarter": 4, "return_on_assets": 0.20313264463584355, "return_on_equity": 0.2756864176417735 } ], "income_statement": [ { "depreciation": 868756, "expenses": 12293601, "income_tax": 1530246, "marketing_expense": 2053421, "net_income": 5154584, "net_profit": 3624338, "operational_expense": 7890651, "product_revenue": 5257646, "quarter": 1, "rd_expense": 2423782, "revenue": 17448185, "salaries_expense": 4504301, "service_revenue": 12190539 }, { "depreciation": 900833, "expenses": 12810745, "income_tax": 1405555, "marketing_expense": 1639957, "net_income": 5248849, "net_profit": 3843294, "operational_expense": 7580062, "product_revenue": 5509914, "quarter": 2, "rd_expense": 1622920, "revenue": 18059594, "salaries_expense": 4264616, "service_revenue": 12549680 }, { "depreciation": 683652, "expenses": 13349643, "income_tax": 1202554, "marketing_expense": 2558629, "net_income": 5342785, "net_profit": 4140231, "operational_expense": 9308099, "product_revenue": 5145899, "quarter": 3, "rd_expense": 2599395, "revenue": 18692428, "salaries_expense": 5563694, "service_revenue": 13546529 }, { "depreciation": 1014236, "expenses": 13911211, "income_tax": 1436738, "marketing_expense": 1558839, "net_income": 5436227, "net_profit": 3999489, "operational_expense": 9135696, "product_revenue": 4824532, "quarter": 4, "rd_expense": 1544842, "revenue": 19347438, "salaries_expense": 4408681, "service_revenue": 14522906 } ], "market_conditions": { "gdp_growth": [ 0.04748032502288317, 0.06193564915276638, 0.054767816823331955, 0.056402796241340473 ], "inflation_rate": [ 0.0046828844686632575, 0.0028344469407091304, 0.009363235037215971, 0.010990017287318297 ], "interest_rate": [ 0.015873464930814568, 0.021269452689053135, 0.019873913018835843, 0.01634715246569089 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 72791, "billable_hours_per_employee": 144, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 10879809, "net_revenue": 9655963, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 9873 }, { "average_project_size": 51932, "billable_hours_per_employee": 85, "client_concentration": 0.26, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 12359658, "net_revenue": 9991181, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 10216 }, { "average_project_size": 187547, "billable_hours_per_employee": 126, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 11822794, "net_revenue": 10338037, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 10571 }, { "average_project_size": 197780, "billable_hours_per_employee": 101, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 12737505, "net_revenue": 10696934, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 10938 } ], "balance_sheet": [ { "assets": 11033074, "current_assets": 3483242, "current_liabilities": 1910521, "equity": 8473823, "fixed_assets": 7549832, "liabilities": 4745167, "long_term_liabilities": 2834646, "quarter": 1 }, { "assets": 11265641, "current_assets": 4494709, "current_liabilities": 2310998, "equity": 8909654, "fixed_assets": 6770932, "liabilities": 4859242, "long_term_liabilities": 2548244, "quarter": 2 }, { "assets": 11503111, "current_assets": 4891564, "current_liabilities": 2695693, "equity": 8985482, "fixed_assets": 6611547, "liabilities": 4976060, "long_term_liabilities": 2280367, "quarter": 3 }, { "assets": 11745587, "current_assets": 5835617, "current_liabilities": 2355895, "equity": 9112961, "fixed_assets": 5909970, "liabilities": 5095686, "long_term_liabilities": 2739791, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20360, "financing_cash_flow": -146647, "investing_cash_flow": -371236, "net_cash_flow": 2298718, "operating_cash_flow": 2571960, "quarter": 1 }, { "change_in_working_capital": -1275, "financing_cash_flow": 193448, "investing_cash_flow": -159328, "net_cash_flow": 2688775, "operating_cash_flow": 3035451, "quarter": 2 }, { "change_in_working_capital": 40919, "financing_cash_flow": 166944, "investing_cash_flow": -220101, "net_cash_flow": 2845579, "operating_cash_flow": 3041827, "quarter": 3 }, { "change_in_working_capital": -88868, "financing_cash_flow": 166142, "investing_cash_flow": -171993, "net_cash_flow": 2602036, "operating_cash_flow": 3049048, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.875183380443202, "current_ratio": 1.8231895906928006, "debt_to_equity_ratio": 0.5599794803360891, "profit_margin": 0.22637990638530822, "quarter": 1, "return_on_assets": 0.19812393173470966, "return_on_equity": 0.257961017122968 }, { "asset_turnover_ratio": 0.8868719498517661, "current_ratio": 1.9449211985471213, "debt_to_equity_ratio": 0.5453906515337184, "profit_margin": 0.25054645692035804, "quarter": 2, "return_on_assets": 0.22220262477740946, "return_on_equity": 0.280959844231886 }, { "asset_turnover_ratio": 0.8987166167482866, "current_ratio": 1.8145849694308662, "debt_to_equity_ratio": 0.5537888785487524, "profit_margin": 0.2378044303768694, "quarter": 3, "return_on_assets": 0.21371879311605357, "return_on_equity": 0.2736003477609771 }, { "asset_turnover_ratio": 0.910719404658107, "current_ratio": 2.4770276264434536, "debt_to_equity_ratio": 0.5591690779758631, "profit_margin": 0.23025850210910903, "quarter": 4, "return_on_assets": 0.2097008859582752, "return_on_equity": 0.2702809767319316 } ], "income_statement": [ { "depreciation": 386044, "expenses": 6552042, "income_tax": 918005, "marketing_expense": 873224, "net_income": 3103921, "net_profit": 2185916, "operational_expense": 3885264, "product_revenue": 2133182, "quarter": 1, "rd_expense": 995634, "revenue": 9655963, "salaries_expense": 3097621, "service_revenue": 7522781 }, { "depreciation": 532196, "expenses": 6844992, "income_tax": 642934, "marketing_expense": 1219016, "net_income": 3146189, "net_profit": 2503255, "operational_expense": 4703563, "product_revenue": 3350523, "quarter": 2, "rd_expense": 978740, "revenue": 9991181, "salaries_expense": 2206661, "service_revenue": 6640658 }, { "depreciation": 583396, "expenses": 7151042, "income_tax": 728564, "marketing_expense": 944815, "net_income": 3186995, "net_profit": 2458431, "operational_expense": 4128143, "product_revenue": 4010758, "quarter": 3, "rd_expense": 1219005, "revenue": 10338037, "salaries_expense": 2727427, "service_revenue": 6327279 }, { "depreciation": 585988, "expenses": 7470775, "income_tax": 763099, "marketing_expense": 1311791, "net_income": 3226159, "net_profit": 2463060, "operational_expense": 4976118, "product_revenue": 2202596, "quarter": 4, "rd_expense": 762230, "revenue": 10696934, "salaries_expense": 2402739, "service_revenue": 8494338 } ], "market_conditions": { "gdp_growth": [ 0.043903188232374844, 0.0355992591934896, 0.0462659160961313, 0.051731623449143095 ], "inflation_rate": [ 0.004060912789040039, 0.012415979929219001, 0.010243472920165756, 0.010728930735102437 ], "interest_rate": [ 0.01439101818667659, 0.009587441057477055, 0.008200990218841863, 0.012905871030742793 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 133127, "billable_hours_per_employee": 82, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 16587981, "net_revenue": 12762284, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 13049 }, { "average_project_size": 124511, "billable_hours_per_employee": 85, "client_concentration": 0.36, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 14490896, "net_revenue": 13030158, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 13323 }, { "average_project_size": 148053, "billable_hours_per_employee": 103, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 16979322, "net_revenue": 13303656, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 13603 }, { "average_project_size": 157649, "billable_hours_per_employee": 149, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 17381504, "net_revenue": 13582894, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 13888 } ], "balance_sheet": [ { "assets": 17012788, "current_assets": 5647706, "current_liabilities": 5691787, "equity": 10102500, "fixed_assets": 11365082, "liabilities": 9979100, "long_term_liabilities": 4287313, "quarter": 1 }, { "assets": 17462869, "current_assets": 8726784, "current_liabilities": 5160428, "equity": 10507273, "fixed_assets": 8736085, "liabilities": 10199319, "long_term_liabilities": 5038891, "quarter": 2 }, { "assets": 17924857, "current_assets": 6564601, "current_liabilities": 5612133, "equity": 10624531, "fixed_assets": 11360256, "liabilities": 10424398, "long_term_liabilities": 4812265, "quarter": 3 }, { "assets": 18399067, "current_assets": 6262729, "current_liabilities": 4576731, "equity": 10933453, "fixed_assets": 12136338, "liabilities": 10654445, "long_term_liabilities": 6077714, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51304, "financing_cash_flow": 184150, "investing_cash_flow": -367577, "net_cash_flow": 3503458, "operating_cash_flow": 3516905, "quarter": 1 }, { "change_in_working_capital": -74366, "financing_cash_flow": 1400, "investing_cash_flow": -307209, "net_cash_flow": 3831474, "operating_cash_flow": 4060781, "quarter": 2 }, { "change_in_working_capital": 65708, "financing_cash_flow": -606, "investing_cash_flow": -193116, "net_cash_flow": 3349841, "operating_cash_flow": 3585323, "quarter": 3 }, { "change_in_working_capital": -56194, "financing_cash_flow": 66860, "investing_cash_flow": -372060, "net_cash_flow": 3734979, "operating_cash_flow": 4028851, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7501582926913567, "current_ratio": 0.9922553321127442, "debt_to_equity_ratio": 0.9877852016827517, "profit_margin": 0.24045946634630605, "quarter": 1, "return_on_assets": 0.18038266273581965, "return_on_equity": 0.30376758228161344 }, { "asset_turnover_ratio": 0.7461636458476554, "current_ratio": 1.691096940021254, "debt_to_equity_ratio": 0.970691348744817, "profit_margin": 0.24893965215157024, "quarter": 2, "return_on_assets": 0.18574971844546276, "return_on_equity": 0.3087121653734513 }, { "asset_turnover_ratio": 0.7421903561071644, "current_ratio": 1.1697158638257503, "debt_to_equity_ratio": 0.9811631214591966, "profit_margin": 0.2348280803412235, "quarter": 3, "return_on_assets": 0.17428713657241449, "return_on_equity": 0.29404328529889934 }, { "asset_turnover_ratio": 0.7382381943606162, "current_ratio": 1.3683847707020578, "debt_to_equity_ratio": 0.9744812549155331, "profit_margin": 0.23476815765476783, "quarter": 4, "return_on_assets": 0.1733148208004243, "return_on_equity": 0.29165817971687447 } ], "income_statement": [ { "depreciation": 448093, "expenses": 8600612, "income_tax": 1092860, "marketing_expense": 1006454, "net_income": 4161672, "net_profit": 3068812, "operational_expense": 5024975, "product_revenue": 4191243, "quarter": 1, "rd_expense": 1711414, "revenue": 12762284, "salaries_expense": 4030950, "service_revenue": 8571041 }, { "depreciation": 817058, "expenses": 8802717, "income_tax": 983718, "marketing_expense": 978960, "net_income": 4227441, "net_profit": 3243723, "operational_expense": 6066889, "product_revenue": 2629711, "quarter": 2, "rd_expense": 1705959, "revenue": 13030158, "salaries_expense": 2761980, "service_revenue": 10400447 }, { "depreciation": 461251, "expenses": 9009572, "income_tax": 1170012, "marketing_expense": 1693064, "net_income": 4294084, "net_profit": 3124072, "operational_expense": 4539320, "product_revenue": 3982684, "quarter": 3, "rd_expense": 1619393, "revenue": 13303656, "salaries_expense": 4257864, "service_revenue": 9320972 }, { "depreciation": 840020, "expenses": 9221288, "income_tax": 1172775, "marketing_expense": 944637, "net_income": 4361606, "net_profit": 3188831, "operational_expense": 6365707, "product_revenue": 4290312, "quarter": 4, "rd_expense": 1292939, "revenue": 13582894, "salaries_expense": 3516389, "service_revenue": 9292582 } ], "market_conditions": { "gdp_growth": [ 0.06467782176825525, 0.05864288773121395, 0.06842212097869933, 0.0683678482030669 ], "inflation_rate": [ 0.008733189680841111, 0.007121284986194826, 0.009197573744892284, 0.005629053401625887 ], "interest_rate": [ 0.009842041205003708, 0.012886253063934448, 0.014179143427246042, 0.00751616713530549 ], "year": 2001 }, "random_event": { "description": "Kelly, Barry and Esparza Senior Leadership Change in 2001", "impact": -0.09, "type": "Senior Leadership Change" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 134209, "billable_hours_per_employee": 144, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 12505826, "net_revenue": 10540976, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 10778 }, { "average_project_size": 168161, "billable_hours_per_employee": 98, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 13013344, "net_revenue": 10618352, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 10857 }, { "average_project_size": 149775, "billable_hours_per_employee": 121, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 12434316, "net_revenue": 10696296, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 10937 }, { "average_project_size": 70163, "billable_hours_per_employee": 113, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 13439075, "net_revenue": 10774812, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 11017 } ], "balance_sheet": [ { "assets": 14802977, "current_assets": 6851669, "current_liabilities": 3385732, "equity": 10962479, "fixed_assets": 7951308, "liabilities": 6163593, "long_term_liabilities": 2777861, "quarter": 1 }, { "assets": 15284108, "current_assets": 7169593, "current_liabilities": 3358192, "equity": 11474036, "fixed_assets": 8114515, "liabilities": 6298131, "long_term_liabilities": 2939939, "quarter": 2 }, { "assets": 15780877, "current_assets": 4961249, "current_liabilities": 3754293, "equity": 11692039, "fixed_assets": 10819628, "liabilities": 6435605, "long_term_liabilities": 2681312, "quarter": 3 }, { "assets": 16293792, "current_assets": 5519212, "current_liabilities": 3579897, "equity": 12204258, "fixed_assets": 10774580, "liabilities": 6576080, "long_term_liabilities": 2996183, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 587, "financing_cash_flow": 77755, "investing_cash_flow": -301199, "net_cash_flow": 2481588, "operating_cash_flow": 2740677, "quarter": 1 }, { "change_in_working_capital": -55826, "financing_cash_flow": 174710, "investing_cash_flow": -378204, "net_cash_flow": 2662201, "operating_cash_flow": 2957768, "quarter": 2 }, { "change_in_working_capital": -15618, "financing_cash_flow": 113690, "investing_cash_flow": -202500, "net_cash_flow": 2774901, "operating_cash_flow": 2956202, "quarter": 3 }, { "change_in_working_capital": 57881, "financing_cash_flow": -170659, "investing_cash_flow": -295894, "net_cash_flow": 2633212, "operating_cash_flow": 3034700, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7120848731981412, "current_ratio": 2.023689116563272, "debt_to_equity_ratio": 0.5622444521900567, "profit_margin": 0.22038708749550326, "quarter": 1, "return_on_assets": 0.15693431125374308, "return_on_equity": 0.21191329078030616 }, { "asset_turnover_ratio": 0.6947315473039055, "current_ratio": 2.1349562502680013, "debt_to_equity_ratio": 0.5489028446485613, "profit_margin": 0.23431686951044758, "quarter": 2, "return_on_assets": 0.16278732131440055, "return_on_equity": 0.21684253038773801 }, { "asset_turnover_ratio": 0.6778011133348293, "current_ratio": 1.3214868951357819, "debt_to_equity_ratio": 0.5504262344660328, "profit_margin": 0.21939996798891878, "quarter": 3, "return_on_assets": 0.14870954256851504, "return_on_equity": 0.20071494800864076 }, { "asset_turnover_ratio": 0.6612832666576326, "current_ratio": 1.541723686463605, "debt_to_equity_ratio": 0.5388348886101884, "profit_margin": 0.2307739568913128, "quarter": 4, "return_on_assets": 0.152606956072595, "return_on_equity": 0.20374413585815704 } ], "income_statement": [ { "depreciation": 417582, "expenses": 7304404, "income_tax": 913477, "marketing_expense": 1045223, "net_income": 3236572, "net_profit": 2323095, "operational_expense": 4046067, "product_revenue": 4143113, "quarter": 1, "rd_expense": 1050589, "revenue": 10540976, "salaries_expense": 3104226, "service_revenue": 6397863 }, { "depreciation": 469709, "expenses": 7372811, "income_tax": 757482, "marketing_expense": 975974, "net_income": 3245541, "net_profit": 2488059, "operational_expense": 4659594, "product_revenue": 2511360, "quarter": 2, "rd_expense": 1402205, "revenue": 10618352, "salaries_expense": 2290809, "service_revenue": 8106992 }, { "depreciation": 609435, "expenses": 7441859, "income_tax": 907670, "marketing_expense": 890032, "net_income": 3254437, "net_profit": 2346767, "operational_expense": 4026398, "product_revenue": 4184253, "quarter": 3, "rd_expense": 1343824, "revenue": 10696296, "salaries_expense": 3496472, "service_revenue": 6512043 }, { "depreciation": 548154, "expenses": 7511554, "income_tax": 776712, "marketing_expense": 1331587, "net_income": 3263258, "net_profit": 2486546, "operational_expense": 4312538, "product_revenue": 3405429, "quarter": 4, "rd_expense": 1066458, "revenue": 10774812, "salaries_expense": 2491782, "service_revenue": 7369383 } ], "market_conditions": { "gdp_growth": [ 0.05768651317322797, 0.055637205570474996, 0.055473539478069975, 0.04061150787490845 ], "inflation_rate": [ 0.006767883363648203, 0.006809093186909381, 0.004238372745676457, 0.0005762981854571837 ], "interest_rate": [ 0.02339102867952076, 0.01689137274989522, 0.017292918768714142, 0.01599326738475092 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 1999, "industry": "Advertising", "location": "Reesemouth", "name": "Arnold, Dillon and Paul", "num_employees": 552, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.arnold,dillonandpaul.com" }

[ { "advertising_kpis": [ { "average_project_size": 81041, "billable_hours_per_employee": 124, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 106142131, "net_revenue": 88564778, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 160443 }, { "average_project_size": 180514, "billable_hours_per_employee": 101, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 99679386, "net_revenue": 85677536, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 155213 }, { "average_project_size": 177138, "billable_hours_per_employee": 112, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 104019352, "net_revenue": 82884420, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 150153 }, { "average_project_size": 119813, "billable_hours_per_employee": 160, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.6, "gross_billings": 95316258, "net_revenue": 80182360, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 145258 } ], "balance_sheet": [ { "assets": 105967307, "current_assets": 35491482, "current_liabilities": 29569639, "equity": 64453104, "fixed_assets": 70475825, "liabilities": 55311307, "long_term_liabilities": 25741668, "quarter": 1 }, { "assets": 107311123, "current_assets": 49764505, "current_liabilities": 30488853, "equity": 64234929, "fixed_assets": 57546618, "liabilities": 55966777, "long_term_liabilities": 25477924, "quarter": 2 }, { "assets": 108671981, "current_assets": 35041410, "current_liabilities": 30007962, "equity": 63708725, "fixed_assets": 73630571, "liabilities": 56630016, "long_term_liabilities": 26622054, "quarter": 3 }, { "assets": 110050097, "current_assets": 42025589, "current_liabilities": 27012200, "equity": 64895379, "fixed_assets": 68024508, "liabilities": 57301114, "long_term_liabilities": 30288914, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57026, "financing_cash_flow": -131625, "investing_cash_flow": -321973, "net_cash_flow": 18061917, "operating_cash_flow": 18286991, "quarter": 1 }, { "change_in_working_capital": -5410, "financing_cash_flow": 49927, "investing_cash_flow": -247678, "net_cash_flow": 15980865, "operating_cash_flow": 16319265, "quarter": 2 }, { "change_in_working_capital": -87053, "financing_cash_flow": -32375, "investing_cash_flow": -149506, "net_cash_flow": 16668318, "operating_cash_flow": 16748490, "quarter": 3 }, { "change_in_working_capital": -2475, "financing_cash_flow": -51067, "investing_cash_flow": -163821, "net_cash_flow": 15883075, "operating_cash_flow": 16208247, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.835774546955317, "current_ratio": 1.20026767996728, "debt_to_equity_ratio": 0.8581635882113606, "profit_margin": 0.15578545231604374, "quarter": 1, "return_on_assets": 0.1302015158316706, "return_on_equity": 0.21406422877632084 }, { "asset_turnover_ratio": 0.7984031254616542, "current_ratio": 1.6322196508999536, "debt_to_equity_ratio": 0.8712826163472525, "profit_margin": 0.1504546419262104, "quarter": 2, "return_on_assets": 0.1201234563541004, "return_on_equity": 0.20067871484687094 }, { "asset_turnover_ratio": 0.7627027614413323, "current_ratio": 1.1677370825782838, "debt_to_equity_ratio": 0.888889488841599, "profit_margin": 0.1407593851775762, "quarter": 3, "return_on_assets": 0.1073575717737215, "return_on_equity": 0.18312656547435222 }, { "asset_turnover_ratio": 0.7285987217257973, "current_ratio": 1.555800305047349, "debt_to_equity_ratio": 0.8829767987024161, "profit_margin": 0.15148464076138443, "quarter": 4, "return_on_assets": 0.1103715156198363, "return_on_equity": 0.18716888917468222 } ], "income_statement": [ { "depreciation": 4489887, "expenses": 70051970, "income_tax": 4715704, "marketing_expense": 8614632, "net_income": 18512808, "net_profit": 13797104, "operational_expense": 40923207, "product_revenue": 34012589, "quarter": 1, "rd_expense": 8545712, "revenue": 88564778, "salaries_expense": 22571437, "service_revenue": 54552189 }, { "depreciation": 3428682, "expenses": 68173173, "income_tax": 4613780, "marketing_expense": 7826700, "net_income": 17504363, "net_profit": 12890583, "operational_expense": 34683954, "product_revenue": 32931837, "quarter": 2, "rd_expense": 11206654, "revenue": 85677536, "salaries_expense": 31295579, "service_revenue": 52745699 }, { "depreciation": 5081730, "expenses": 66344766, "income_tax": 4872894, "marketing_expense": 12579442, "net_income": 16539654, "net_profit": 11666760, "operational_expense": 33991699, "product_revenue": 30570008, "quarter": 3, "rd_expense": 11123167, "revenue": 82884420, "salaries_expense": 21774997, "service_revenue": 52314412 }, { "depreciation": 4061851, "expenses": 64565396, "income_tax": 3470568, "marketing_expense": 12420901, "net_income": 15616964, "net_profit": 12146396, "operational_expense": 37048315, "product_revenue": 27984522, "quarter": 4, "rd_expense": 12706634, "revenue": 80182360, "salaries_expense": 26131516, "service_revenue": 52197838 } ], "market_conditions": { "gdp_growth": [ 0.06308336843800977, 0.04927875397242036, 0.05996782413622552, 0.06273370662506586 ], "inflation_rate": [ 0.007685423942703979, 0.0018541742744356314, 0.004458230807913562, 0.0071379835744314266 ], "interest_rate": [ 0.012781604216204227, 0.013174922005140022, 0.012770429897688262, 0.010278054400429601 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 183815, "billable_hours_per_employee": 127, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 103002526, "net_revenue": 93011199, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 168499 }, { "average_project_size": 113533, "billable_hours_per_employee": 123, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 122501876, "net_revenue": 94454756, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 171114 }, { "average_project_size": 91733, "billable_hours_per_employee": 126, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 107028240, "net_revenue": 95920718, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 173769 }, { "average_project_size": 142045, "billable_hours_per_employee": 103, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 107642561, "net_revenue": 97409432, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 176466 } ], "balance_sheet": [ { "assets": 138395654, "current_assets": 58226800, "current_liabilities": 34491081, "equity": 94133644, "fixed_assets": 80168854, "liabilities": 66789625, "long_term_liabilities": 32298544, "quarter": 1 }, { "assets": 142263137, "current_assets": 50298911, "current_liabilities": 28183014, "equity": 99176866, "fixed_assets": 91964226, "liabilities": 67519414, "long_term_liabilities": 39336400, "quarter": 2 }, { "assets": 146238697, "current_assets": 66480214, "current_liabilities": 27885171, "equity": 101450871, "fixed_assets": 79758483, "liabilities": 68257177, "long_term_liabilities": 40372006, "quarter": 3 }, { "assets": 150325354, "current_assets": 63480635, "current_liabilities": 33594418, "equity": 105570219, "fixed_assets": 86844719, "liabilities": 69003001, "long_term_liabilities": 35408583, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88853, "financing_cash_flow": -93161, "investing_cash_flow": -285479, "net_cash_flow": 28745663, "operating_cash_flow": 28701177, "quarter": 1 }, { "change_in_working_capital": -37502, "financing_cash_flow": 112932, "investing_cash_flow": -491523, "net_cash_flow": 29965145, "operating_cash_flow": 30325957, "quarter": 2 }, { "change_in_working_capital": -27880, "financing_cash_flow": -69268, "investing_cash_flow": -330321, "net_cash_flow": 28292571, "operating_cash_flow": 28374578, "quarter": 3 }, { "change_in_working_capital": 9945, "financing_cash_flow": -123429, "investing_cash_flow": -419550, "net_cash_flow": 28919840, "operating_cash_flow": 29362313, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.672067339629032, "current_ratio": 1.6881697619161313, "debt_to_equity_ratio": 0.7095191704254007, "profit_margin": 0.242203253395325, "quarter": 1, "return_on_assets": 0.16277689615889238, "return_on_equity": 0.23931523356303938 }, { "asset_turnover_ratio": 0.6639439983669135, "current_ratio": 1.7847243378582576, "debt_to_equity_ratio": 0.6807980199737306, "profit_margin": 0.2586756245498109, "quarter": 2, "return_on_assets": 0.17174612844366, "return_on_equity": 0.2463592971368948 }, { "asset_turnover_ratio": 0.6559188502616377, "current_ratio": 2.384070515472184, "debt_to_equity_ratio": 0.6728101624677032, "profit_margin": 0.24467447168191547, "quarter": 3, "return_on_assets": 0.16048659815397562, "return_on_equity": 0.23133710700226517 }, { "asset_turnover_ratio": 0.6479907042161365, "current_ratio": 1.8896185372224636, "debt_to_equity_ratio": 0.6536218419704141, "profit_margin": 0.24892729073710235, "quarter": 4, "return_on_assets": 0.1613025704233499, "return_on_equity": 0.22968471818742747 } ], "income_statement": [ { "depreciation": 6173562, "expenses": 61765106, "income_tax": 8718478, "marketing_expense": 10772490, "net_income": 31246093, "net_profit": 22527615, "operational_expense": 38116487, "product_revenue": 35966579, "quarter": 1, "rd_expense": 10535291, "revenue": 93011199, "salaries_expense": 24294775, "service_revenue": 57044620 }, { "depreciation": 5892814, "expenses": 62117730, "income_tax": 7903883, "marketing_expense": 9802720, "net_income": 32337026, "net_profit": 24433143, "operational_expense": 38974657, "product_revenue": 32701912, "quarter": 2, "rd_expense": 7069513, "revenue": 94454756, "salaries_expense": 29496202, "service_revenue": 61752844 }, { "depreciation": 4905227, "expenses": 62472368, "income_tax": 9978999, "marketing_expense": 11568825, "net_income": 33448350, "net_profit": 23469351, "operational_expense": 33363656, "product_revenue": 34989026, "quarter": 3, "rd_expense": 11658699, "revenue": 95920718, "salaries_expense": 20862946, "service_revenue": 60931692 }, { "depreciation": 5114447, "expenses": 62829031, "income_tax": 10332535, "marketing_expense": 7323433, "net_income": 34580401, "net_profit": 24247866, "operational_expense": 37176733, "product_revenue": 29341093, "quarter": 4, "rd_expense": 6700984, "revenue": 97409432, "salaries_expense": 23098495, "service_revenue": 68068339 } ], "market_conditions": { "gdp_growth": [ 0.03731547913234647, 0.0414631562314492, 0.04299351812304061, 0.046150132508834846 ], "inflation_rate": [ 0.0041558097398031665, 0.013657608072332475, 0.006612849966901069, 0.004213028730809079 ], "interest_rate": [ 0.01598088602159249, 0.014117105276060212, 0.014617095865906423, 0.013112695229079423 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 155697, "billable_hours_per_employee": 99, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 76081864, "net_revenue": 63122882, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 114353 }, { "average_project_size": 131338, "billable_hours_per_employee": 111, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 74865726, "net_revenue": 62843562, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 113847 }, { "average_project_size": 164332, "billable_hours_per_employee": 157, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.73, "gross_billings": 80497454, "net_revenue": 62565478, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 113343 }, { "average_project_size": 107199, "billable_hours_per_employee": 107, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 76215202, "net_revenue": 62288625, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 112842 } ], "balance_sheet": [ { "assets": 88447279, "current_assets": 36255051, "current_liabilities": 21884951, "equity": 62149224, "fixed_assets": 52192228, "liabilities": 42980030, "long_term_liabilities": 21095079, "quarter": 1 }, { "assets": 90469856, "current_assets": 36401708, "current_liabilities": 25957702, "equity": 62901385, "fixed_assets": 54068148, "liabilities": 43575751, "long_term_liabilities": 17618049, "quarter": 2 }, { "assets": 92538685, "current_assets": 34983019, "current_liabilities": 23808794, "equity": 65852824, "fixed_assets": 57555666, "liabilities": 44179729, "long_term_liabilities": 20370935, "quarter": 3 }, { "assets": 94654823, "current_assets": 37722908, "current_liabilities": 18884003, "equity": 67436470, "fixed_assets": 56931915, "liabilities": 44792078, "long_term_liabilities": 25908075, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95067, "financing_cash_flow": -177919, "investing_cash_flow": -134115, "net_cash_flow": 18408197, "operating_cash_flow": 19044717, "quarter": 1 }, { "change_in_working_capital": -21206, "financing_cash_flow": 165607, "investing_cash_flow": -458850, "net_cash_flow": 18080716, "operating_cash_flow": 18459554, "quarter": 2 }, { "change_in_working_capital": 72976, "financing_cash_flow": 195069, "investing_cash_flow": -269453, "net_cash_flow": 20763445, "operating_cash_flow": 21286185, "quarter": 3 }, { "change_in_working_capital": 85824, "financing_cash_flow": -28482, "investing_cash_flow": -101031, "net_cash_flow": 19652982, "operating_cash_flow": 20190937, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.713678054471297, "current_ratio": 1.6566201587565812, "debt_to_equity_ratio": 0.6915618125819238, "profit_margin": 0.2642777780646961, "quarter": 1, "return_on_assets": 0.1886092504892095, "return_on_equity": 0.268418073892604 }, { "asset_turnover_ratio": 0.6946353711450586, "current_ratio": 1.4023470952860158, "debt_to_equity_ratio": 0.6927629812920654, "profit_margin": 0.25471630650089505, "quarter": 2, "return_on_assets": 0.1769349561029477, "return_on_equity": 0.25448215488418896 }, { "asset_turnover_ratio": 0.6761007896319253, "current_ratio": 1.4693318359594358, "debt_to_equity_ratio": 0.6708858681595796, "profit_margin": 0.27960895623621707, "quarter": 3, "return_on_assets": 0.1890438360994648, "return_on_equity": 0.2656509916719745 }, { "asset_turnover_ratio": 0.6580607625244833, "current_ratio": 1.9976118410911077, "debt_to_equity_ratio": 0.6642114867519014, "profit_margin": 0.28213377643189264, "quarter": 4, "return_on_assets": 0.18566116805268337, "return_on_equity": 0.2605967512830965 } ], "income_statement": [ { "depreciation": 2362742, "expenses": 40601404, "income_tax": 5839503, "marketing_expense": 7804465, "net_income": 22521478, "net_profit": 16681975, "operational_expense": 21561675, "product_revenue": 17071056, "quarter": 1, "rd_expense": 5949004, "revenue": 63122882, "salaries_expense": 15557772, "service_revenue": 46051826 }, { "depreciation": 2452274, "expenses": 40504694, "income_tax": 6331588, "marketing_expense": 5874092, "net_income": 22338868, "net_profit": 16007280, "operational_expense": 20470737, "product_revenue": 20517183, "quarter": 2, "rd_expense": 4568345, "revenue": 62843562, "salaries_expense": 17712541, "service_revenue": 42326379 }, { "depreciation": 3792317, "expenses": 40408215, "income_tax": 4663395, "marketing_expense": 5531757, "net_income": 22157263, "net_profit": 17493868, "operational_expense": 20696074, "product_revenue": 16239398, "quarter": 3, "rd_expense": 4591864, "revenue": 62565478, "salaries_expense": 12199089, "service_revenue": 46326080 }, { "depreciation": 2617212, "expenses": 40311965, "income_tax": 4402935, "marketing_expense": 5246875, "net_income": 21976660, "net_profit": 17573725, "operational_expense": 23313352, "product_revenue": 14520492, "quarter": 4, "rd_expense": 7990956, "revenue": 62288625, "salaries_expense": 18380946, "service_revenue": 47768133 } ], "market_conditions": { "gdp_growth": [ 0.0241595442657073, 0.04191900465694927, 0.04253805326261123, 0.030946128936855978 ], "inflation_rate": [ 0.008106202090395722, 0.0013801768992343895, 0.0033626022108405626, 0.010225240348501481 ], "interest_rate": [ 0.019983488717490044, 0.01277183495624136, 0.014364156052364309, 0.01626822577445585 ], "year": 2001 }, "random_event": { "description": "Arnold, Dillon and Paul Partnership with Major Brand in 2001", "impact": 0.08, "type": "Partnership with Major Brand" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 178451, "billable_hours_per_employee": 146, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 94599832, "net_revenue": 83580601, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 151414 }, { "average_project_size": 170213, "billable_hours_per_employee": 149, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 98247817, "net_revenue": 82507587, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 149470 }, { "average_project_size": 132068, "billable_hours_per_employee": 159, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 94769997, "net_revenue": 81448349, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 147551 }, { "average_project_size": 149937, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 96050745, "net_revenue": 80402709, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 145657 } ], "balance_sheet": [ { "assets": 88820446, "current_assets": 40020004, "current_liabilities": 14890467, "equity": 73562778, "fixed_assets": 48800442, "liabilities": 35898013, "long_term_liabilities": 21007546, "quarter": 1 }, { "assets": 91267142, "current_assets": 39482700, "current_liabilities": 14794711, "equity": 75890220, "fixed_assets": 51784442, "liabilities": 36409047, "long_term_liabilities": 21614336, "quarter": 2 }, { "assets": 93781236, "current_assets": 44358258, "current_liabilities": 20963297, "equity": 77380999, "fixed_assets": 49422978, "liabilities": 36927356, "long_term_liabilities": 15964059, "quarter": 3 }, { "assets": 96364585, "current_assets": 31000495, "current_liabilities": 20714105, "equity": 79542931, "fixed_assets": 65364090, "liabilities": 37453043, "long_term_liabilities": 16738938, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43781, "financing_cash_flow": 196309, "investing_cash_flow": -406466, "net_cash_flow": 25121528, "operating_cash_flow": 25384792, "quarter": 1 }, { "change_in_working_capital": -43856, "financing_cash_flow": -115109, "investing_cash_flow": -163228, "net_cash_flow": 23871636, "operating_cash_flow": 24005119, "quarter": 2 }, { "change_in_working_capital": -1768, "financing_cash_flow": -105669, "investing_cash_flow": -330879, "net_cash_flow": 23184964, "operating_cash_flow": 23466149, "quarter": 3 }, { "change_in_working_capital": -78360, "financing_cash_flow": 197742, "investing_cash_flow": -391071, "net_cash_flow": 24687164, "operating_cash_flow": 25126477, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9410063196485188, "current_ratio": 2.6876258481349176, "debt_to_equity_ratio": 0.4879915356105774, "profit_margin": 0.24695138289326252, "quarter": 1, "return_on_assets": 0.23238281194850113, "return_on_equity": 0.2805813695616552 }, { "asset_turnover_ratio": 0.9040229067324141, "current_ratio": 2.6687037009374497, "debt_to_equity_ratio": 0.479759407733961, "profit_margin": 0.2549114059050109, "quarter": 2, "return_on_assets": 0.23044575012549423, "return_on_equity": 0.2771388065550475 }, { "asset_turnover_ratio": 0.8684930213545063, "current_ratio": 2.115996257649739, "debt_to_equity_ratio": 0.4772147746502988, "profit_margin": 0.25202621357002586, "quarter": 3, "return_on_assets": 0.21888300768396782, "return_on_equity": 0.2652733780291464 }, { "asset_turnover_ratio": 0.8343595211871664, "current_ratio": 1.4965886771357004, "debt_to_equity_ratio": 0.4708531924728798, "profit_margin": 0.256600670009763, "quarter": 4, "return_on_assets": 0.21409721216565195, "return_on_equity": 0.25937426168014854 } ], "income_statement": [ { "depreciation": 4744447, "expenses": 54419986, "income_tax": 8520270, "marketing_expense": 9885953, "net_income": 29160615, "net_profit": 20640345, "operational_expense": 32215047, "product_revenue": 27898571, "quarter": 1, "rd_expense": 10252578, "revenue": 83580601, "salaries_expense": 16909244, "service_revenue": 55682030 }, { "depreciation": 2972994, "expenses": 54173400, "income_tax": 7302062, "marketing_expense": 7916371, "net_income": 28334187, "net_profit": 21032125, "operational_expense": 34258077, "product_revenue": 27447896, "quarter": 2, "rd_expense": 10616833, "revenue": 82507587, "salaries_expense": 17645781, "service_revenue": 55059691 }, { "depreciation": 2939030, "expenses": 53927932, "income_tax": 6993298, "marketing_expense": 5623460, "net_income": 27520417, "net_profit": 20527119, "operational_expense": 33101144, "product_revenue": 22323601, "quarter": 3, "rd_expense": 7418442, "revenue": 81448349, "salaries_expense": 23917425, "service_revenue": 59124748 }, { "depreciation": 4495088, "expenses": 53683576, "income_tax": 6087744, "marketing_expense": 8427134, "net_income": 26719133, "net_profit": 20631389, "operational_expense": 35375815, "product_revenue": 27924917, "quarter": 4, "rd_expense": 5599276, "revenue": 80402709, "salaries_expense": 21695203, "service_revenue": 52477792 } ], "market_conditions": { "gdp_growth": [ 0.043683000088239644, 0.050857611051886645, 0.04739405546280071, 0.050332271138188056 ], "inflation_rate": [ 0.007091569649830803, 0.004690889503023052, 0.01155346128011573, 0.005515739240791118 ], "interest_rate": [ 0.01688529311838431, 0.017438136908144265, 0.023199118824579364, 0.019795075515406844 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 140997, "billable_hours_per_employee": 103, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 88024013, "net_revenue": 78325752, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 141894 }, { "average_project_size": 102943, "billable_hours_per_employee": 104, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 86381473, "net_revenue": 77927403, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 141173 }, { "average_project_size": 92914, "billable_hours_per_employee": 110, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 96436643, "net_revenue": 77531081, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 140455 }, { "average_project_size": 68216, "billable_hours_per_employee": 123, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 88281432, "net_revenue": 77136774, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 139741 } ], "balance_sheet": [ { "assets": 93258770, "current_assets": 43500123, "current_liabilities": 26573049, "equity": 65356810, "fixed_assets": 49758647, "liabilities": 49734147, "long_term_liabilities": 23161098, "quarter": 1 }, { "assets": 95795926, "current_assets": 42341360, "current_liabilities": 30314721, "equity": 64992820, "fixed_assets": 53454566, "liabilities": 50683885, "long_term_liabilities": 20369164, "quarter": 2 }, { "assets": 98402107, "current_assets": 37621437, "current_liabilities": 26350440, "equity": 67180642, "fixed_assets": 60780670, "liabilities": 51651759, "long_term_liabilities": 25301319, "quarter": 3 }, { "assets": 101079190, "current_assets": 41254504, "current_liabilities": 22375844, "equity": 69263309, "fixed_assets": 59824686, "liabilities": 52638116, "long_term_liabilities": 30262272, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89512, "financing_cash_flow": -17485, "investing_cash_flow": -127084, "net_cash_flow": 24863579, "operating_cash_flow": 25138923, "quarter": 1 }, { "change_in_working_capital": -59064, "financing_cash_flow": -195761, "investing_cash_flow": -163919, "net_cash_flow": 22672421, "operating_cash_flow": 23017117, "quarter": 2 }, { "change_in_working_capital": 69176, "financing_cash_flow": 50233, "investing_cash_flow": -307438, "net_cash_flow": 24923802, "operating_cash_flow": 25315183, "quarter": 3 }, { "change_in_working_capital": -12582, "financing_cash_flow": -80785, "investing_cash_flow": -172559, "net_cash_flow": 24317966, "operating_cash_flow": 24666138, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8398754562171472, "current_ratio": 1.637001572533133, "debt_to_equity_ratio": 0.7609635017376154, "profit_margin": 0.2787357470886459, "quarter": 1, "return_on_assets": 0.23410331275010382, "return_on_equity": 0.33404609251889744 }, { "asset_turnover_ratio": 0.8134730385089654, "current_ratio": 1.3967260328735995, "debt_to_equity_ratio": 0.7798382190525046, "profit_margin": 0.2551192293678772, "quarter": 2, "return_on_assets": 0.20753261469595272, "return_on_equity": 0.3058919277544812 }, { "asset_turnover_ratio": 0.7879006188353264, "current_ratio": 1.4277346791932126, "debt_to_equity_ratio": 0.7688488448800475, "profit_margin": 0.2635110169558967, "quarter": 3, "return_on_assets": 0.20762049332947718, "return_on_equity": 0.30410983568748867 }, { "asset_turnover_ratio": 0.7631320947467031, "current_ratio": 1.8437071692133713, "debt_to_equity_ratio": 0.7599711414307393, "profit_margin": 0.26993914731253865, "quarter": 4, "return_on_assets": 0.20599922694275646, "return_on_equity": 0.30062431755895463 } ], "income_statement": [ { "depreciation": 3306736, "expenses": 49854815, "income_tax": 6638750, "marketing_expense": 8686671, "net_income": 28470937, "net_profit": 21832187, "operational_expense": 27386487, "product_revenue": 23505174, "quarter": 1, "rd_expense": 8067101, "revenue": 78325752, "salaries_expense": 18830257, "service_revenue": 54820578 }, { "depreciation": 3136338, "expenses": 49576202, "income_tax": 8470422, "marketing_expense": 5858815, "net_income": 28351201, "net_profit": 19880779, "operational_expense": 30025288, "product_revenue": 16469196, "quarter": 2, "rd_expense": 6725608, "revenue": 77927403, "salaries_expense": 23976269, "service_revenue": 61458207 }, { "depreciation": 4884889, "expenses": 49299147, "income_tax": 7801640, "marketing_expense": 6254107, "net_income": 28231934, "net_profit": 20430294, "operational_expense": 33832087, "product_revenue": 21780841, "quarter": 3, "rd_expense": 9683920, "revenue": 77531081, "salaries_expense": 16309358, "service_revenue": 55750240 }, { "depreciation": 3843903, "expenses": 49023640, "income_tax": 7290899, "marketing_expense": 7276543, "net_income": 28113134, "net_profit": 20822235, "operational_expense": 27535719, "product_revenue": 23100026, "quarter": 4, "rd_expense": 5004551, "revenue": 77136774, "salaries_expense": 17709396, "service_revenue": 54036748 } ], "market_conditions": { "gdp_growth": [ 0.049034646443429766, 0.04438695941269129, 0.03486264716284432, 0.03772661711253648 ], "inflation_rate": [ 0.0029849170786617942, 0.009551969123219484, 0.007040663554645593, 0.009396050046644941 ], "interest_rate": [ 0.016020001532991004, 0.018139987236620497, 0.019104690603709045, 0.01174549672076853 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2000, "industry": "Advertising", "location": "Chapmanmouth", "name": "Horn-Lynch", "num_employees": 471, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.horn-lynch.com" }

[ { "advertising_kpis": [ { "average_project_size": 194378, "billable_hours_per_employee": 139, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 106072861, "net_revenue": 81780077, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 173631 }, { "average_project_size": 84391, "billable_hours_per_employee": 124, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 97719336, "net_revenue": 84597045, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 179612 }, { "average_project_size": 196500, "billable_hours_per_employee": 129, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 111318910, "net_revenue": 87511046, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 185798 }, { "average_project_size": 192838, "billable_hours_per_employee": 124, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 105738718, "net_revenue": 90525422, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 192198 } ], "balance_sheet": [ { "assets": 109361082, "current_assets": 40021795, "current_liabilities": 22213965, "equity": 73383336, "fixed_assets": 69339287, "liabilities": 52145146, "long_term_liabilities": 29931181, "quarter": 1 }, { "assets": 112236225, "current_assets": 44450851, "current_liabilities": 28585415, "equity": 76262788, "fixed_assets": 67785374, "liabilities": 52593091, "long_term_liabilities": 24007676, "quarter": 2 }, { "assets": 115186957, "current_assets": 56733398, "current_liabilities": 31750197, "equity": 79642150, "fixed_assets": 58453559, "liabilities": 53044884, "long_term_liabilities": 21294687, "quarter": 3 }, { "assets": 118215265, "current_assets": 41424367, "current_liabilities": 27464677, "equity": 80401591, "fixed_assets": 76790898, "liabilities": 53500558, "long_term_liabilities": 26035881, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51346, "financing_cash_flow": 173157, "investing_cash_flow": -383162, "net_cash_flow": 20708950, "operating_cash_flow": 20978075, "quarter": 1 }, { "change_in_working_capital": -37572, "financing_cash_flow": 155345, "investing_cash_flow": -353380, "net_cash_flow": 21670832, "operating_cash_flow": 22167525, "quarter": 2 }, { "change_in_working_capital": 72761, "financing_cash_flow": -171581, "investing_cash_flow": -402373, "net_cash_flow": 21842144, "operating_cash_flow": 22401822, "quarter": 3 }, { "change_in_working_capital": 60284, "financing_cash_flow": -26792, "investing_cash_flow": -177441, "net_cash_flow": 21367672, "operating_cash_flow": 21640803, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.747798718743474, "current_ratio": 1.8016502231816787, "debt_to_equity_ratio": 0.7105856566673393, "profit_margin": 0.19769362652960085, "quarter": 1, "return_on_assets": 0.14783504062258637, "return_on_equity": 0.22031432313188923 }, { "asset_turnover_ratio": 0.7537410047424528, "current_ratio": 1.555018564537195, "debt_to_equity_ratio": 0.689629796906979, "profit_margin": 0.1964566729251595, "quarter": 2, "return_on_assets": 0.14807745003896916, "return_on_equity": 0.21792612669759726 }, { "asset_turnover_ratio": 0.7597305135858394, "current_ratio": 1.7868675901444013, "debt_to_equity_ratio": 0.6660403316585501, "profit_margin": 0.19997563507582802, "quarter": 3, "return_on_assets": 0.15192759194081323, "return_on_equity": 0.21973385952036703 }, { "asset_turnover_ratio": 0.7657676189280631, "current_ratio": 1.508277960086696, "debt_to_equity_ratio": 0.6654166582350342, "profit_margin": 0.17328705741907505, "quarter": 4, "return_on_assets": 0.13269761735085567, "return_on_equity": 0.19510663663359598 } ], "income_statement": [ { "depreciation": 4810675, "expenses": 60329903, "income_tax": 5282774, "marketing_expense": 10358170, "net_income": 21450174, "net_profit": 16167400, "operational_expense": 31356511, "product_revenue": 30119991, "quarter": 1, "rd_expense": 8867468, "revenue": 81780077, "salaries_expense": 21887787, "service_revenue": 51660086 }, { "depreciation": 5547871, "expenses": 62865574, "income_tax": 5111817, "marketing_expense": 6958620, "net_income": 21731471, "net_profit": 16619654, "operational_expense": 31845102, "product_revenue": 21118050, "quarter": 2, "rd_expense": 11278134, "revenue": 84597045, "salaries_expense": 31072881, "service_revenue": 63478995 }, { "depreciation": 4901745, "expenses": 65507821, "income_tax": 4503148, "marketing_expense": 10033369, "net_income": 22003225, "net_profit": 17500077, "operational_expense": 36465055, "product_revenue": 31519340, "quarter": 3, "rd_expense": 7894752, "revenue": 87511046, "salaries_expense": 25621853, "service_revenue": 55991706 }, { "depreciation": 5953919, "expenses": 68261121, "income_tax": 6577417, "marketing_expense": 13130610, "net_income": 22264301, "net_profit": 15686884, "operational_expense": 46295421, "product_revenue": 21876928, "quarter": 4, "rd_expense": 7436434, "revenue": 90525422, "salaries_expense": 21607764, "service_revenue": 68648494 } ], "market_conditions": { "gdp_growth": [ 0.0543301819591674, 0.06819641773598513, 0.05578707025068158, 0.06014635271007747 ], "inflation_rate": [ 0.007678871920589199, 0.008164410151125158, 0.011877854331713721, 0.011295908899631196 ], "interest_rate": [ 0.020745507161427746, 0.020596520943386137, 0.016639140257081814, 0.02274909357471499 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 58698, "billable_hours_per_employee": 92, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 47283146, "net_revenue": 37884068, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 80433 }, { "average_project_size": 66542, "billable_hours_per_employee": 99, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 43786988, "net_revenue": 39064701, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 82940 }, { "average_project_size": 128323, "billable_hours_per_employee": 105, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 45076615, "net_revenue": 40282129, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 85525 }, { "average_project_size": 93018, "billable_hours_per_employee": 91, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 49173951, "net_revenue": 41537497, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 88190 } ], "balance_sheet": [ { "assets": 40352377, "current_assets": 12581607, "current_liabilities": 8896482, "equity": 25846840, "fixed_assets": 27770770, "liabilities": 21993332, "long_term_liabilities": 13096850, "quarter": 1 }, { "assets": 41239278, "current_assets": 14969847, "current_liabilities": 9760584, "equity": 26508093, "fixed_assets": 26269431, "liabilities": 22278894, "long_term_liabilities": 12518310, "quarter": 2 }, { "assets": 42145673, "current_assets": 13944494, "current_liabilities": 12867040, "equity": 27807108, "fixed_assets": 28201179, "liabilities": 22568164, "long_term_liabilities": 9701124, "quarter": 3 }, { "assets": 43071988, "current_assets": 13776266, "current_liabilities": 11839298, "equity": 28938700, "fixed_assets": 29295722, "liabilities": 22861190, "long_term_liabilities": 11021892, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11875, "financing_cash_flow": -115641, "investing_cash_flow": -272324, "net_cash_flow": 9162297, "operating_cash_flow": 9608993, "quarter": 1 }, { "change_in_working_capital": 38894, "financing_cash_flow": 64651, "investing_cash_flow": -477687, "net_cash_flow": 9032961, "operating_cash_flow": 9362122, "quarter": 2 }, { "change_in_working_capital": -64288, "financing_cash_flow": -133722, "investing_cash_flow": -239772, "net_cash_flow": 10418498, "operating_cash_flow": 10805865, "quarter": 3 }, { "change_in_working_capital": -12220, "financing_cash_flow": -155096, "investing_cash_flow": -127832, "net_cash_flow": 10114084, "operating_cash_flow": 10311408, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9388311375064721, "current_ratio": 1.4142227230943647, "debt_to_equity_ratio": 0.8509098984634098, "profit_margin": 0.19765023650575222, "quarter": 1, "return_on_assets": 0.1855601963671186, "return_on_equity": 0.28969866335691324 }, { "asset_turnover_ratio": 0.9472692756648164, "current_ratio": 1.533704028365516, "debt_to_equity_ratio": 0.8404563089468563, "profit_margin": 0.19321046384048862, "quarter": 2, "return_on_assets": 0.18302233613304286, "return_on_equity": 0.284732251392056 }, { "asset_turnover_ratio": 0.9557832662916547, "current_ratio": 1.0837375184968727, "debt_to_equity_ratio": 0.8115969485212198, "profit_margin": 0.2042990081283936, "quarter": 3, "return_on_assets": 0.19526557328910135, "return_on_equity": 0.2959530707040804 }, { "asset_turnover_ratio": 0.9643738060105329, "current_ratio": 1.163604970497406, "debt_to_equity_ratio": 0.7899867651276664, "profit_margin": 0.2101210383475923, "quarter": 4, "return_on_assets": 0.20263522547415272, "return_on_equity": 0.30159965720643983 } ], "income_statement": [ { "depreciation": 2121198, "expenses": 28066040, "income_tax": 2330233, "marketing_expense": 4366473, "net_income": 9818028, "net_profit": 7487795, "operational_expense": 15381716, "product_revenue": 11862500, "quarter": 1, "rd_expense": 4095523, "revenue": 37884068, "salaries_expense": 11331991, "service_revenue": 26021568 }, { "depreciation": 1814413, "expenses": 28675355, "income_tax": 2841637, "marketing_expense": 3190236, "net_income": 10389346, "net_profit": 7547709, "operational_expense": 17033780, "product_revenue": 8259104, "quarter": 2, "rd_expense": 3008146, "revenue": 39064701, "salaries_expense": 9513121, "service_revenue": 30805597 }, { "depreciation": 2576266, "expenses": 29297900, "income_tax": 2754630, "marketing_expense": 5154366, "net_income": 10984229, "net_profit": 8229599, "operational_expense": 16139484, "product_revenue": 13409147, "quarter": 3, "rd_expense": 5019300, "revenue": 40282129, "salaries_expense": 13600104, "service_revenue": 26872982 }, { "depreciation": 1583506, "expenses": 29933959, "income_tax": 2875636, "marketing_expense": 5871789, "net_income": 11603538, "net_profit": 8727902, "operational_expense": 15211875, "product_revenue": 15245384, "quarter": 4, "rd_expense": 3095548, "revenue": 41537497, "salaries_expense": 13511319, "service_revenue": 26292113 } ], "market_conditions": { "gdp_growth": [ 0.04371755099518578, 0.049955845338535136, 0.0525487463262148, 0.05111742888668382 ], "inflation_rate": [ 0.01201405078737705, 0.012711854714561377, 0.009910277781014632, 0.006726098978697549 ], "interest_rate": [ 0.017183423951071627, 0.016676298362020045, 0.014688363834951416, 0.007532845172163124 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 154372, "billable_hours_per_employee": 123, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 23386338, "net_revenue": 21166191, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 44939 }, { "average_project_size": 118293, "billable_hours_per_employee": 147, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 26935534, "net_revenue": 21582296, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 45822 }, { "average_project_size": 178655, "billable_hours_per_employee": 101, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 28160106, "net_revenue": 22006581, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 46723 }, { "average_project_size": 192869, "billable_hours_per_employee": 141, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 26892060, "net_revenue": 22439208, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 47642 } ], "balance_sheet": [ { "assets": 29632811, "current_assets": 12486734, "current_liabilities": 8550087, "equity": 20838192, "fixed_assets": 17146077, "liabilities": 14441022, "long_term_liabilities": 5890935, "quarter": 1 }, { "assets": 30311923, "current_assets": 9718242, "current_liabilities": 8766919, "equity": 21335172, "fixed_assets": 20593681, "liabilities": 14832241, "long_term_liabilities": 6065322, "quarter": 2 }, { "assets": 31006598, "current_assets": 10187876, "current_liabilities": 8489406, "equity": 21672087, "fixed_assets": 20818722, "liabilities": 15234058, "long_term_liabilities": 6744652, "quarter": 3 }, { "assets": 31717194, "current_assets": 9525224, "current_liabilities": 7735177, "equity": 22131667, "fixed_assets": 22191970, "liabilities": 15646761, "long_term_liabilities": 7911584, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54579, "financing_cash_flow": -107967, "investing_cash_flow": -424237, "net_cash_flow": 6043472, "operating_cash_flow": 6668312, "quarter": 1 }, { "change_in_working_capital": 34940, "financing_cash_flow": -31025, "investing_cash_flow": -180370, "net_cash_flow": 6388765, "operating_cash_flow": 6747349, "quarter": 2 }, { "change_in_working_capital": 58844, "financing_cash_flow": 22113, "investing_cash_flow": -263333, "net_cash_flow": 6616390, "operating_cash_flow": 6908074, "quarter": 3 }, { "change_in_working_capital": -11771, "financing_cash_flow": -106296, "investing_cash_flow": -490316, "net_cash_flow": 7006440, "operating_cash_flow": 7293427, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7142822528716564, "current_ratio": 1.4604218647131895, "debt_to_equity_ratio": 0.6930074355779042, "profit_margin": 0.2667651917154107, "quarter": 1, "return_on_assets": 0.19054564212622285, "return_on_equity": 0.2709641508246013 }, { "asset_turnover_ratio": 0.7120068231896736, "current_ratio": 1.1085128082054825, "debt_to_equity_ratio": 0.6952013792061297, "profit_margin": 0.27130987361122283, "quarter": 2, "return_on_assets": 0.19317448120991862, "return_on_equity": 0.2744524393803809 }, { "asset_turnover_ratio": 0.7097386498189837, "current_ratio": 1.2000693570315757, "debt_to_equity_ratio": 0.7029345166434594, "profit_margin": 0.268081034486911, "quarter": 3, "return_on_assets": 0.19026747145881662, "return_on_equity": 0.27221868387663817 }, { "asset_turnover_ratio": 0.7074777169758459, "current_ratio": 1.2314164239551337, "debt_to_equity_ratio": 0.706985199081479, "profit_margin": 0.2701180005996647, "quarter": 4, "return_on_assets": 0.19110246637833095, "return_on_equity": 0.27387155246823475 } ], "income_statement": [ { "depreciation": 1021909, "expenses": 13564202, "income_tax": 1955586, "marketing_expense": 2552637, "net_income": 7601989, "net_profit": 5646403, "operational_expense": 8624973, "product_revenue": 5581250, "quarter": 1, "rd_expense": 2356940, "revenue": 21166191, "salaries_expense": 6397439, "service_revenue": 15584941 }, { "depreciation": 891859, "expenses": 13876307, "income_tax": 1850499, "marketing_expense": 2758793, "net_income": 7705989, "net_profit": 5855490, "operational_expense": 9501791, "product_revenue": 7040071, "quarter": 2, "rd_expense": 1735675, "revenue": 21582296, "salaries_expense": 5169383, "service_revenue": 14542225 }, { "depreciation": 1008527, "expenses": 14195593, "income_tax": 1911441, "marketing_expense": 2080073, "net_income": 7810988, "net_profit": 5899547, "operational_expense": 8409327, "product_revenue": 6984503, "quarter": 3, "rd_expense": 2681720, "revenue": 22006581, "salaries_expense": 4510793, "service_revenue": 15022078 }, { "depreciation": 1232193, "expenses": 14522226, "income_tax": 1855748, "marketing_expense": 1616611, "net_income": 7916982, "net_profit": 6061234, "operational_expense": 9707003, "product_revenue": 6566564, "quarter": 4, "rd_expense": 2048130, "revenue": 22439208, "salaries_expense": 5383207, "service_revenue": 15872644 } ], "market_conditions": { "gdp_growth": [ 0.050581466228097546, 0.06532777982901003, 0.058517285469041086, 0.053047419928320565 ], "inflation_rate": [ 0.011492807093207404, 0.01251911693489047, 0.005403835214364257, 0.011030784668233295 ], "interest_rate": [ 0.013450000191789704, 0.015254630342371688, 0.017083618506850903, 0.014751403554725658 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 198785, "billable_hours_per_employee": 87, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 52274952, "net_revenue": 41349231, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 87790 }, { "average_project_size": 94720, "billable_hours_per_employee": 138, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 52059722, "net_revenue": 42607873, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 90463 }, { "average_project_size": 139968, "billable_hours_per_employee": 118, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 52958425, "net_revenue": 43904829, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 93216 }, { "average_project_size": 95012, "billable_hours_per_employee": 116, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 56115978, "net_revenue": 45241262, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 96054 } ], "balance_sheet": [ { "assets": 42926501, "current_assets": 13822316, "current_liabilities": 11672982, "equity": 32073410, "fixed_assets": 29104185, "liabilities": 19991959, "long_term_liabilities": 8318977, "quarter": 1 }, { "assets": 43685525, "current_assets": 21448632, "current_liabilities": 10044497, "equity": 32623107, "fixed_assets": 22236893, "liabilities": 20312219, "long_term_liabilities": 10267722, "quarter": 2 }, { "assets": 44457969, "current_assets": 17520843, "current_liabilities": 12346046, "equity": 33329046, "fixed_assets": 26937126, "liabilities": 20637610, "long_term_liabilities": 8291564, "quarter": 3 }, { "assets": 45244072, "current_assets": 18088868, "current_liabilities": 10821664, "equity": 33783261, "fixed_assets": 27155204, "liabilities": 20968213, "long_term_liabilities": 10146549, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94279, "financing_cash_flow": 154017, "investing_cash_flow": -312158, "net_cash_flow": 11351250, "operating_cash_flow": 11496410, "quarter": 1 }, { "change_in_working_capital": -47244, "financing_cash_flow": -52406, "investing_cash_flow": -312201, "net_cash_flow": 11176313, "operating_cash_flow": 11483918, "quarter": 2 }, { "change_in_working_capital": 74737, "financing_cash_flow": 172670, "investing_cash_flow": -178136, "net_cash_flow": 10737472, "operating_cash_flow": 11494146, "quarter": 3 }, { "change_in_working_capital": -13803, "financing_cash_flow": 24240, "investing_cash_flow": -230449, "net_cash_flow": 12555470, "operating_cash_flow": 12640074, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9632564974256812, "current_ratio": 1.1841289569366251, "debt_to_equity_ratio": 0.6233187864963532, "profit_margin": 0.22101663752827713, "quarter": 1, "return_on_assets": 0.2128957121382896, "return_on_equity": 0.28493596408988003 }, { "asset_turnover_ratio": 0.9753316001123942, "current_ratio": 2.1353614820134847, "debt_to_equity_ratio": 0.6226328779781767, "profit_margin": 0.21709135774038757, "quarter": 2, "return_on_assets": 0.2117360613155044, "return_on_equity": 0.2835352561606103 }, { "asset_turnover_ratio": 0.9875581360902924, "current_ratio": 1.4191460974631067, "debt_to_equity_ratio": 0.6192079425255677, "profit_margin": 0.2165749694640651, "quarter": 3, "return_on_assets": 0.2138803731677441, "return_on_equity": 0.2852973049393613 }, { "asset_turnover_ratio": 0.9999378924160496, "current_ratio": 1.6715421953592349, "debt_to_equity_ratio": 0.6206687092758748, "profit_margin": 0.21014891229161556, "quarter": 4, "return_on_assets": 0.2101358604504033, "return_on_equity": 0.28142345405909747 } ], "income_statement": [ { "depreciation": 2357542, "expenses": 29478165, "income_tax": 2732198, "marketing_expense": 5580671, "net_income": 11871066, "net_profit": 9138868, "operational_expense": 15919728, "product_revenue": 9853399, "quarter": 1, "rd_expense": 3513246, "revenue": 41349231, "salaries_expense": 12370606, "service_revenue": 31495832 }, { "depreciation": 2234117, "expenses": 30398132, "income_tax": 2959940, "marketing_expense": 3555472, "net_income": 12209741, "net_profit": 9249801, "operational_expense": 16433266, "product_revenue": 8620662, "quarter": 2, "rd_expense": 5334919, "revenue": 42607873, "salaries_expense": 14981546, "service_revenue": 33987211 }, { "depreciation": 1985459, "expenses": 31346811, "income_tax": 3049331, "marketing_expense": 4254776, "net_income": 12558018, "net_profit": 9508687, "operational_expense": 19770236, "product_revenue": 10032110, "quarter": 3, "rd_expense": 5797179, "revenue": 43904829, "salaries_expense": 11977455, "service_revenue": 33872719 }, { "depreciation": 3132672, "expenses": 32325096, "income_tax": 3408764, "marketing_expense": 3954427, "net_income": 12916166, "net_profit": 9507402, "operational_expense": 17555891, "product_revenue": 11439153, "quarter": 4, "rd_expense": 6384085, "revenue": 45241262, "salaries_expense": 9713621, "service_revenue": 33802109 } ], "market_conditions": { "gdp_growth": [ 0.06179796197467938, 0.0583272604144511, 0.054066436944702805, 0.06210037860635027 ], "inflation_rate": [ 0.001823095202251681, 0.0012085527949458278, 0.007987696006981886, 0.007332199718010224 ], "interest_rate": [ 0.015825526683951714, 0.00995139240871255, 0.012961966051035681, 0.012760588103273912 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 154296, "billable_hours_per_employee": 84, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 85218248, "net_revenue": 70099669, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 148832 }, { "average_project_size": 153914, "billable_hours_per_employee": 125, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 88698099, "net_revenue": 71175453, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 151116 }, { "average_project_size": 193415, "billable_hours_per_employee": 91, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 89704950, "net_revenue": 72267747, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 153435 }, { "average_project_size": 99264, "billable_hours_per_employee": 139, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 89868557, "net_revenue": 73376804, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 155789 } ], "balance_sheet": [ { "assets": 72964493, "current_assets": 26849685, "current_liabilities": 16063127, "equity": 51043618, "fixed_assets": 46114808, "liabilities": 38644040, "long_term_liabilities": 22580913, "quarter": 1 }, { "assets": 75174325, "current_assets": 24092805, "current_liabilities": 22395130, "equity": 52946514, "fixed_assets": 51081520, "liabilities": 39394227, "long_term_liabilities": 16999097, "quarter": 2 }, { "assets": 77451086, "current_assets": 23599461, "current_liabilities": 20054639, "equity": 54357228, "fixed_assets": 53851625, "liabilities": 40158978, "long_term_liabilities": 20104339, "quarter": 3 }, { "assets": 79796801, "current_assets": 31263533, "current_liabilities": 23282738, "equity": 56776420, "fixed_assets": 48533268, "liabilities": 40938575, "long_term_liabilities": 17655837, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22760, "financing_cash_flow": -100870, "investing_cash_flow": -471770, "net_cash_flow": 19703058, "operating_cash_flow": 20080569, "quarter": 1 }, { "change_in_working_capital": 45913, "financing_cash_flow": 188224, "investing_cash_flow": -296717, "net_cash_flow": 20841416, "operating_cash_flow": 21212604, "quarter": 2 }, { "change_in_working_capital": 28764, "financing_cash_flow": -67980, "investing_cash_flow": -119865, "net_cash_flow": 21281558, "operating_cash_flow": 21495195, "quarter": 3 }, { "change_in_working_capital": -72244, "financing_cash_flow": 134223, "investing_cash_flow": -324566, "net_cash_flow": 21877322, "operating_cash_flow": 22216299, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9607367380734079, "current_ratio": 1.671510472400548, "debt_to_equity_ratio": 0.7570787791727459, "profit_margin": 0.23856268137300335, "quarter": 1, "return_on_assets": 0.22919593232834495, "return_on_equity": 0.3276249931969948 }, { "asset_turnover_ratio": 0.946805348767681, "current_ratio": 1.0758055434373455, "debt_to_equity_ratio": 0.7440381627390993, "profit_margin": 0.24118449938070644, "quarter": 2, "return_on_assets": 0.2283547740535083, "return_on_equity": 0.32422183639889873 }, { "asset_turnover_ratio": 0.933075967456415, "current_ratio": 1.1767582054207009, "debt_to_equity_ratio": 0.7387973867983113, "profit_margin": 0.2361374293292968, "quarter": 3, "return_on_assets": 0.22033416032410444, "return_on_equity": 0.31394389721271293 }, { "asset_turnover_ratio": 0.9195456845444218, "current_ratio": 1.3427773400190304, "debt_to_equity_ratio": 0.7210488967074712, "profit_margin": 0.2441942551763361, "quarter": 4, "return_on_assets": 0.2245477735379392, "return_on_equity": 0.315592177174961 } ], "income_statement": [ { "depreciation": 3357404, "expenses": 47262120, "income_tax": 6114384, "marketing_expense": 8369778, "net_income": 22837549, "net_profit": 16723165, "operational_expense": 30039574, "product_revenue": 26723343, "quarter": 1, "rd_expense": 5389120, "revenue": 70099669, "salaries_expense": 17310169, "service_revenue": 43376326 }, { "depreciation": 4046188, "expenses": 48030057, "income_tax": 5978980, "marketing_expense": 5580128, "net_income": 23145396, "net_profit": 17166416, "operational_expense": 24305079, "product_revenue": 28402498, "quarter": 2, "rd_expense": 6346418, "revenue": 71175453, "salaries_expense": 16466899, "service_revenue": 42772955 }, { "depreciation": 4430075, "expenses": 48810473, "income_tax": 6392154, "marketing_expense": 9073884, "net_income": 23457274, "net_profit": 17065120, "operational_expense": 27542484, "product_revenue": 23875231, "quarter": 3, "rd_expense": 8875454, "revenue": 72267747, "salaries_expense": 14846096, "service_revenue": 48392516 }, { "depreciation": 4298105, "expenses": 49603569, "income_tax": 5855041, "marketing_expense": 7170728, "net_income": 23773235, "net_profit": 17918194, "operational_expense": 30026425, "product_revenue": 25378309, "quarter": 4, "rd_expense": 8087599, "revenue": 73376804, "salaries_expense": 20275080, "service_revenue": 47998495 } ], "market_conditions": { "gdp_growth": [ 0.049278257855793206, 0.051664527251449724, 0.058919008300138215, 0.050548202801576805 ], "inflation_rate": [ 0.008623945348527166, 0.0057571749030229016, 0.005143834173901267, 0.009248023698767814 ], "interest_rate": [ 0.021912074928271387, 0.023283304558809614, 0.01750360814314158, 0.02037645459554565 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 138234, "billable_hours_per_employee": 156, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 43619266, "net_revenue": 36249171, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 76962 }, { "average_project_size": 114053, "billable_hours_per_employee": 96, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 45767475, "net_revenue": 37561250, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 79748 }, { "average_project_size": 69511, "billable_hours_per_employee": 107, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 49222194, "net_revenue": 38920821, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 82634 }, { "average_project_size": 135024, "billable_hours_per_employee": 146, "client_concentration": 0.1, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 51577820, "net_revenue": 40329603, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 85625 } ], "balance_sheet": [ { "assets": 43404662, "current_assets": 13376913, "current_liabilities": 9121237, "equity": 29596141, "fixed_assets": 30027749, "liabilities": 20589821, "long_term_liabilities": 11468584, "quarter": 1 }, { "assets": 44899922, "current_assets": 22320525, "current_liabilities": 11422713, "equity": 30807031, "fixed_assets": 22579397, "liabilities": 20781011, "long_term_liabilities": 9358298, "quarter": 2 }, { "assets": 46446694, "current_assets": 20311041, "current_liabilities": 10015897, "equity": 32699501, "fixed_assets": 26135653, "liabilities": 20973976, "long_term_liabilities": 10958079, "quarter": 3 }, { "assets": 48046750, "current_assets": 19582538, "current_liabilities": 10254339, "equity": 34252589, "fixed_assets": 28464212, "liabilities": 21168734, "long_term_liabilities": 10914395, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41220, "financing_cash_flow": 67872, "investing_cash_flow": -474180, "net_cash_flow": 9051855, "operating_cash_flow": 9366976, "quarter": 1 }, { "change_in_working_capital": -5796, "financing_cash_flow": -186119, "investing_cash_flow": -253983, "net_cash_flow": 8156782, "operating_cash_flow": 8433022, "quarter": 2 }, { "change_in_working_capital": 7565, "financing_cash_flow": -25970, "investing_cash_flow": -444993, "net_cash_flow": 8797035, "operating_cash_flow": 9265104, "quarter": 3 }, { "change_in_working_capital": -76091, "financing_cash_flow": -13563, "investing_cash_flow": -273241, "net_cash_flow": 10282679, "operating_cash_flow": 10323235, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8351446441398391, "current_ratio": 1.4665678569694, "debt_to_equity_ratio": 0.6956927594040048, "profit_margin": 0.18707462303068945, "quarter": 1, "return_on_assets": 0.1562343694785597, "return_on_equity": 0.2291278447416506 }, { "asset_turnover_ratio": 0.8365549053737777, "current_ratio": 1.9540476067288042, "debt_to_equity_ratio": 0.6745541626520257, "profit_margin": 0.17805903690638625, "quarter": 2, "return_on_assets": 0.14895616077016793, "return_on_equity": 0.21709719446836664 }, { "asset_turnover_ratio": 0.8379675203578537, "current_ratio": 2.0278803785621995, "debt_to_equity_ratio": 0.6414157818493927, "profit_margin": 0.18567909962639279, "quarter": 3, "return_on_assets": 0.15559305469620724, "return_on_equity": 0.22100591076298076 }, { "asset_turnover_ratio": 0.839382538881402, "current_ratio": 1.909683110730004, "debt_to_equity_ratio": 0.6180185094913555, "profit_margin": 0.18285756495049058, "quarter": 4, "return_on_assets": 0.15348744712181364, "return_on_equity": 0.21529972522660987 } ], "income_statement": [ { "depreciation": 2585676, "expenses": 27605501, "income_tax": 1862370, "marketing_expense": 2922970, "net_income": 8643670, "net_profit": 6781300, "operational_expense": 14738820, "product_revenue": 8750275, "quarter": 1, "rd_expense": 3444553, "revenue": 36249171, "salaries_expense": 11497472, "service_revenue": 27498896 }, { "depreciation": 1744902, "expenses": 28564424, "income_tax": 2308706, "marketing_expense": 5065827, "net_income": 8996826, "net_profit": 6688120, "operational_expense": 14500317, "product_revenue": 10602640, "quarter": 2, "rd_expense": 2889997, "revenue": 37561250, "salaries_expense": 11126034, "service_revenue": 26958610 }, { "depreciation": 2038321, "expenses": 29556658, "income_tax": 2137380, "marketing_expense": 3868734, "net_income": 9364163, "net_profit": 7226783, "operational_expense": 15734269, "product_revenue": 14802212, "quarter": 3, "rd_expense": 4954759, "revenue": 38920821, "salaries_expense": 10473007, "service_revenue": 24118609 }, { "depreciation": 2948662, "expenses": 30583359, "income_tax": 2371671, "marketing_expense": 4724338, "net_income": 9746244, "net_profit": 7374573, "operational_expense": 20211690, "product_revenue": 9669049, "quarter": 4, "rd_expense": 3655906, "revenue": 40329603, "salaries_expense": 9923718, "service_revenue": 30660554 } ], "market_conditions": { "gdp_growth": [ 0.043624104347067094, 0.038200528127565296, 0.03672716965171237, 0.039398740095025704 ], "inflation_rate": [ 0.0007718986118218588, 0.010542140056157848, 0.009366523052644724, 0.0038367349233573373 ], "interest_rate": [ 0.014651176922648782, 0.014972326043759532, 0.017534774046509716, 0.009900696627500406 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 178361, "billable_hours_per_employee": 144, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 79793212, "net_revenue": 63393358, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 134593 }, { "average_project_size": 102708, "billable_hours_per_employee": 95, "client_concentration": 0.1, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 82618162, "net_revenue": 65069981, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 138153 }, { "average_project_size": 63051, "billable_hours_per_employee": 160, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 76836524, "net_revenue": 66790948, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 141807 }, { "average_project_size": 160523, "billable_hours_per_employee": 133, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 80002928, "net_revenue": 68557431, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 145557 } ], "balance_sheet": [ { "assets": 73940201, "current_assets": 29223060, "current_liabilities": 15833549, "equity": 57568973, "fixed_assets": 44717141, "liabilities": 32912327, "long_term_liabilities": 17078778, "quarter": 1 }, { "assets": 76331148, "current_assets": 23238535, "current_liabilities": 17558933, "equity": 59126658, "fixed_assets": 53092613, "liabilities": 33374664, "long_term_liabilities": 15815731, "quarter": 2 }, { "assets": 78799409, "current_assets": 24434503, "current_liabilities": 18612268, "equity": 61105709, "fixed_assets": 54364906, "liabilities": 33843495, "long_term_liabilities": 15231227, "quarter": 3 }, { "assets": 81347484, "current_assets": 24879149, "current_liabilities": 18932584, "equity": 62782568, "fixed_assets": 56468335, "liabilities": 34318912, "long_term_liabilities": 15386328, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46525, "financing_cash_flow": -158603, "investing_cash_flow": -251887, "net_cash_flow": 20169360, "operating_cash_flow": 20712993, "quarter": 1 }, { "change_in_working_capital": 55515, "financing_cash_flow": 1889, "investing_cash_flow": -343822, "net_cash_flow": 18824850, "operating_cash_flow": 19292178, "quarter": 2 }, { "change_in_working_capital": -10016, "financing_cash_flow": 8964, "investing_cash_flow": -167793, "net_cash_flow": 19107585, "operating_cash_flow": 19211340, "quarter": 3 }, { "change_in_working_capital": 39516, "financing_cash_flow": 19164, "investing_cash_flow": -337521, "net_cash_flow": 17671431, "operating_cash_flow": 18152824, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8573598278425021, "current_ratio": 1.8456418077842183, "debt_to_equity_ratio": 0.5717025210784983, "profit_margin": 0.26092795084305204, "quarter": 1, "return_on_assets": 0.22370914301409595, "return_on_equity": 0.28732662991921015 }, { "asset_turnover_ratio": 0.8524695711375911, "current_ratio": 1.3234594038259615, "debt_to_equity_ratio": 0.5644605179612892, "profit_margin": 0.24850436025177264, "quarter": 2, "return_on_assets": 0.21184240540965008, "return_on_equity": 0.273483645904695 }, { "asset_turnover_ratio": 0.8476072199983125, "current_ratio": 1.3128170623805762, "debt_to_equity_ratio": 0.5538516049294183, "profit_margin": 0.24179616375560353, "quarter": 3, "return_on_assets": 0.2049481741671438, "return_on_equity": 0.2642927357245785 }, { "asset_turnover_ratio": 0.8427726049892336, "current_ratio": 1.3140915682719274, "debt_to_equity_ratio": 0.5466312241321508, "profit_margin": 0.2297926828675946, "quarter": 4, "return_on_assets": 0.19366297794778756, "return_on_equity": 0.2509294618213132 } ], "income_statement": [ { "depreciation": 4171894, "expenses": 41805341, "income_tax": 5046918, "marketing_expense": 5303917, "net_income": 21588017, "net_profit": 16541099, "operational_expense": 24216812, "product_revenue": 18670377, "quarter": 1, "rd_expense": 7315634, "revenue": 63393358, "salaries_expense": 14937336, "service_revenue": 44722981 }, { "depreciation": 3122004, "expenses": 43179026, "income_tax": 5720781, "marketing_expense": 4908220, "net_income": 21890955, "net_profit": 16170174, "operational_expense": 27916993, "product_revenue": 17895441, "quarter": 2, "rd_expense": 5704266, "revenue": 65069981, "salaries_expense": 17533970, "service_revenue": 47174540 }, { "depreciation": 3061545, "expenses": 44597849, "income_tax": 6043304, "marketing_expense": 7209133, "net_income": 22193099, "net_profit": 16149795, "operational_expense": 24001015, "product_revenue": 24392898, "quarter": 3, "rd_expense": 4770179, "revenue": 66790948, "salaries_expense": 15029378, "service_revenue": 42398050 }, { "depreciation": 2398828, "expenses": 46063293, "income_tax": 6740142, "marketing_expense": 8445852, "net_income": 22494138, "net_profit": 15753996, "operational_expense": 29355095, "product_revenue": 23217585, "quarter": 4, "rd_expense": 7467507, "revenue": 68557431, "salaries_expense": 17198247, "service_revenue": 45339846 } ], "market_conditions": { "gdp_growth": [ 0.029632140762942974, 0.038062986060341586, 0.046329138728316406, 0.047036311459014615 ], "inflation_rate": [ 0.013409068286363592, 0.006716342654564012, 0.007125240901539378, 0.009441912709542635 ], "interest_rate": [ 0.013500954891524534, 0.01887013965205516, 0.016502337002945004, 0.013898054434652711 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2008, "industry": "Advertising", "location": "Davilashire", "name": "Johnson Ltd", "num_employees": 456, "region": "North America", "revenue_size": "Large", "website": "www.johnsonltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 64581, "billable_hours_per_employee": 85, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 106083439, "net_revenue": 84235643, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 184727 }, { "average_project_size": 157970, "billable_hours_per_employee": 156, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 93368802, "net_revenue": 83613634, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 183363 }, { "average_project_size": 146659, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 102144647, "net_revenue": 82996219, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 182009 }, { "average_project_size": 136132, "billable_hours_per_employee": 103, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 93620101, "net_revenue": 82383363, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 180665 } ], "balance_sheet": [ { "assets": 119622809, "current_assets": 45267716, "current_liabilities": 29326855, "equity": 88691868, "fixed_assets": 74355093, "liabilities": 53096133, "long_term_liabilities": 23769278, "quarter": 1 }, { "assets": 123746038, "current_assets": 47762857, "current_liabilities": 27313651, "equity": 92665381, "fixed_assets": 75983181, "liabilities": 54178425, "long_term_liabilities": 26864774, "quarter": 2 }, { "assets": 128011389, "current_assets": 50737194, "current_liabilities": 29382956, "equity": 97118563, "fixed_assets": 77274195, "liabilities": 55282778, "long_term_liabilities": 25899822, "quarter": 3 }, { "assets": 132423760, "current_assets": 40170650, "current_liabilities": 26886907, "equity": 100070566, "fixed_assets": 92253110, "liabilities": 56409642, "long_term_liabilities": 29522735, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71508, "financing_cash_flow": 186139, "investing_cash_flow": -454998, "net_cash_flow": 26274769, "operating_cash_flow": 26353962, "quarter": 1 }, { "change_in_working_capital": 13558, "financing_cash_flow": 115260, "investing_cash_flow": -218169, "net_cash_flow": 26598315, "operating_cash_flow": 26748898, "quarter": 2 }, { "change_in_working_capital": 20452, "financing_cash_flow": -60316, "investing_cash_flow": -245820, "net_cash_flow": 28115030, "operating_cash_flow": 28385008, "quarter": 3 }, { "change_in_working_capital": 31486, "financing_cash_flow": -133051, "investing_cash_flow": -393810, "net_cash_flow": 28515932, "operating_cash_flow": 28926956, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.704177102211335, "current_ratio": 1.5435584893095424, "debt_to_equity_ratio": 0.5986584136439657, "profit_margin": 0.2631331727354417, "quarter": 1, "return_on_assets": 0.18529235507251798, "return_on_equity": 0.2499123369461561 }, { "asset_turnover_ratio": 0.6756873622087197, "current_ratio": 1.7486807970124536, "debt_to_equity_ratio": 0.5846673743239668, "profit_margin": 0.27624403933932595, "quarter": 2, "return_on_assets": 0.18665460626707095, "return_on_equity": 0.24925994746624955 }, { "asset_turnover_ratio": 0.6483502729589162, "current_ratio": 1.7267559465426148, "debt_to_equity_ratio": 0.5692297774216449, "profit_margin": 0.293868230310588, "quarter": 3, "return_on_assets": 0.1905295473358234, "return_on_equity": 0.2511358410441061 }, { "asset_turnover_ratio": 0.6221191952259927, "current_ratio": 1.494059915482283, "debt_to_equity_ratio": 0.563698640417403, "profit_margin": 0.2920061420653585, "quarter": 4, "return_on_assets": 0.18166262610274772, "return_on_equity": 0.2403948429751062 } ], "income_statement": [ { "depreciation": 4188770, "expenses": 53095884, "income_tax": 8974567, "marketing_expense": 9499458, "net_income": 31139759, "net_profit": 22165192, "operational_expense": 36217634, "product_revenue": 29500093, "quarter": 1, "rd_expense": 9365442, "revenue": 84235643, "salaries_expense": 19399768, "service_revenue": 54735550 }, { "depreciation": 3651130, "expenses": 52734889, "income_tax": 7780977, "marketing_expense": 6032197, "net_income": 30878745, "net_profit": 23097768, "operational_expense": 31946720, "product_revenue": 18037109, "quarter": 2, "rd_expense": 5717377, "revenue": 83613634, "salaries_expense": 22506416, "service_revenue": 65576525 }, { "depreciation": 3995056, "expenses": 52376349, "income_tax": 6229918, "marketing_expense": 5976133, "net_income": 30619870, "net_profit": 24389952, "operational_expense": 33086952, "product_revenue": 24376571, "quarter": 3, "rd_expense": 8547187, "revenue": 82996219, "salaries_expense": 20154895, "service_revenue": 58619648 }, { "depreciation": 4870508, "expenses": 52020246, "income_tax": 6306669, "marketing_expense": 5580504, "net_income": 30363117, "net_profit": 24056448, "operational_expense": 33138367, "product_revenue": 28151946, "quarter": 4, "rd_expense": 6615843, "revenue": 82383363, "salaries_expense": 17931132, "service_revenue": 54231417 } ], "market_conditions": { "gdp_growth": [ 0.038210652201402066, 0.04290681451658952, 0.040703474108352344, 0.03459306446396654 ], "inflation_rate": [ 0.010958530523335314, 0.010041272345781872, 0.007119220288837765, 0.00892258781023949 ], "interest_rate": [ 0.016356954032389806, 0.01134692152429706, 0.016154435918507085, 0.015577280898654306 ], "year": 2008 }, "random_event": { "description": "Johnson Ltd Data Privacy Regulation Impact in 2008", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 82424, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 104930141, "net_revenue": 91141362, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 199871 }, { "average_project_size": 54097, "billable_hours_per_employee": 131, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 106941812, "net_revenue": 91569382, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 200810 }, { "average_project_size": 62503, "billable_hours_per_employee": 103, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 115125403, "net_revenue": 91999413, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 201753 }, { "average_project_size": 62676, "billable_hours_per_employee": 122, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 116072325, "net_revenue": 92431464, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 202701 } ], "balance_sheet": [ { "assets": 110489796, "current_assets": 42212242, "current_liabilities": 22062186, "equity": 71393281, "fixed_assets": 68277554, "liabilities": 53028904, "long_term_liabilities": 30966718, "quarter": 1 }, { "assets": 114038149, "current_assets": 40225598, "current_liabilities": 25662153, "equity": 74752582, "fixed_assets": 73812551, "liabilities": 53435244, "long_term_liabilities": 27773091, "quarter": 2 }, { "assets": 117700457, "current_assets": 50066417, "current_liabilities": 27669129, "equity": 76853884, "fixed_assets": 67634040, "liabilities": 53844697, "long_term_liabilities": 26175568, "quarter": 3 }, { "assets": 121480379, "current_assets": 48853696, "current_liabilities": 32540871, "equity": 81356032, "fixed_assets": 72626683, "liabilities": 54257289, "long_term_liabilities": 21716418, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 231, "financing_cash_flow": -169874, "investing_cash_flow": -296528, "net_cash_flow": 19446124, "operating_cash_flow": 19856006, "quarter": 1 }, { "change_in_working_capital": 31041, "financing_cash_flow": 73752, "investing_cash_flow": -155427, "net_cash_flow": 18734577, "operating_cash_flow": 18883645, "quarter": 2 }, { "change_in_working_capital": 25832, "financing_cash_flow": 175844, "investing_cash_flow": -316847, "net_cash_flow": 19901086, "operating_cash_flow": 20284924, "quarter": 3 }, { "change_in_working_capital": 40374, "financing_cash_flow": 50025, "investing_cash_flow": -360422, "net_cash_flow": 17854382, "operating_cash_flow": 18005896, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8248848789620356, "current_ratio": 1.9133299846171181, "debt_to_equity_ratio": 0.7427716342102277, "profit_margin": 0.15286570986288311, "quarter": 1, "return_on_assets": 0.12609661257768998, "return_on_equity": 0.19514986291216957 }, { "asset_turnover_ratio": 0.8029714863225288, "current_ratio": 1.567506748167233, "debt_to_equity_ratio": 0.7148280710892367, "profit_margin": 0.15452410719556892, "quarter": 2, "return_on_assets": 0.12407845202748775, "return_on_equity": 0.18928679948473218 }, { "asset_turnover_ratio": 0.7816402361122523, "current_ratio": 1.809468487425101, "debt_to_equity_ratio": 0.700611266439052, "profit_margin": 0.14128485798056126, "quarter": 3, "return_on_assets": 0.11043392975101193, "return_on_equity": 0.16912774375853276 }, { "asset_turnover_ratio": 0.7608756637152079, "current_ratio": 1.5013026541299401, "debt_to_equity_ratio": 0.6669116925466572, "profit_margin": 0.15290185168980988, "quarter": 4, "return_on_assets": 0.11633929788776837, "return_on_equity": 0.1737171989902359 } ], "income_statement": [ { "depreciation": 5923617, "expenses": 71875856, "income_tax": 5333117, "marketing_expense": 11418440, "net_income": 19265506, "net_profit": 13932389, "operational_expense": 39242912, "product_revenue": 30735837, "quarter": 1, "rd_expense": 11882162, "revenue": 91141362, "salaries_expense": 34551628, "service_revenue": 60405525 }, { "depreciation": 4733968, "expenses": 72715274, "income_tax": 4704431, "marketing_expense": 12449677, "net_income": 18854108, "net_profit": 14149677, "operational_expense": 37404579, "product_revenue": 22895116, "quarter": 2, "rd_expense": 11436307, "revenue": 91569382, "salaries_expense": 21842872, "service_revenue": 68674266 }, { "depreciation": 7286800, "expenses": 73564495, "income_tax": 5436794, "marketing_expense": 13331335, "net_income": 18434918, "net_profit": 12998124, "operational_expense": 47055763, "product_revenue": 22125982, "quarter": 3, "rd_expense": 10326575, "revenue": 91999413, "salaries_expense": 33760083, "service_revenue": 69873431 }, { "depreciation": 3872954, "expenses": 74423635, "income_tax": 3874887, "marketing_expense": 9722970, "net_income": 18007829, "net_profit": 14132942, "operational_expense": 45663616, "product_revenue": 27469284, "quarter": 4, "rd_expense": 8473557, "revenue": 92431464, "salaries_expense": 22676437, "service_revenue": 64962180 } ], "market_conditions": { "gdp_growth": [ 0.04910230790559036, 0.05759612258398169, 0.051434037534621634, 0.06639007929889075 ], "inflation_rate": [ 0.00721442976309015, 0.011019678459218678, 0.014496316513655398, 0.009462333230389794 ], "interest_rate": [ 0.019374218542860443, 0.02377142367568321, 0.0232962581068568, 0.022962531392264764 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 112093, "billable_hours_per_employee": 137, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 109259706, "net_revenue": 85083048, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 186586 }, { "average_project_size": 171128, "billable_hours_per_employee": 104, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 104818608, "net_revenue": 85223522, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 186894 }, { "average_project_size": 86330, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 100212139, "net_revenue": 85364229, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 187202 }, { "average_project_size": 76127, "billable_hours_per_employee": 83, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 107959541, "net_revenue": 85505168, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 187511 } ], "balance_sheet": [ { "assets": 125985363, "current_assets": 52631239, "current_liabilities": 25164374, "equity": 86919805, "fixed_assets": 73354124, "liabilities": 61621167, "long_term_liabilities": 36456793, "quarter": 1 }, { "assets": 129701358, "current_assets": 60982042, "current_liabilities": 27818269, "equity": 89345883, "fixed_assets": 68719316, "liabilities": 63358639, "long_term_liabilities": 35540370, "quarter": 2 }, { "assets": 133526958, "current_assets": 51286713, "current_liabilities": 30881183, "equity": 90814318, "fixed_assets": 82240245, "liabilities": 65145101, "long_term_liabilities": 34263918, "quarter": 3 }, { "assets": 137465396, "current_assets": 48882537, "current_liabilities": 34130216, "equity": 92323128, "fixed_assets": 88582859, "liabilities": 66981934, "long_term_liabilities": 32851718, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84934, "financing_cash_flow": -148814, "investing_cash_flow": -284180, "net_cash_flow": 25117401, "operating_cash_flow": 25415825, "quarter": 1 }, { "change_in_working_capital": -58914, "financing_cash_flow": -177673, "investing_cash_flow": -422734, "net_cash_flow": 26897658, "operating_cash_flow": 27021283, "quarter": 2 }, { "change_in_working_capital": 71026, "financing_cash_flow": 178686, "investing_cash_flow": -151130, "net_cash_flow": 24794740, "operating_cash_flow": 25233258, "quarter": 3 }, { "change_in_working_capital": -49323, "financing_cash_flow": -95179, "investing_cash_flow": -299556, "net_cash_flow": 24985308, "operating_cash_flow": 24985471, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6753407377966597, "current_ratio": 2.091498044020487, "debt_to_equity_ratio": 0.7089427662659851, "profit_margin": 0.265101092758219, "quarter": 1, "return_on_assets": 0.17903356757403635, "return_on_equity": 0.2594990750381918 }, { "asset_turnover_ratio": 0.6570750169015193, "current_ratio": 2.1921580383020958, "debt_to_equity_ratio": 0.7091388754868537, "profit_margin": 0.2699156695260729, "quarter": 2, "return_on_assets": 0.17735484311582922, "return_on_equity": 0.2574619358790153 }, { "asset_turnover_ratio": 0.639303330792573, "current_ratio": 1.6607755279323335, "debt_to_equity_ratio": 0.7173439434957822, "profit_margin": 0.26278525868253316, "quarter": 3, "return_on_assets": 0.16799949115893137, "return_on_equity": 0.24701458419805564 }, { "asset_turnover_ratio": 0.6220123062825207, "current_ratio": 1.432236379634984, "debt_to_equity_ratio": 0.7255162974980657, "profit_margin": 0.25541925138372923, "quarter": 4, "return_on_assets": 0.15887391762214834, "return_on_equity": 0.2365568246344513 } ], "income_statement": [ { "depreciation": 2860216, "expenses": 54647321, "income_tax": 7880118, "marketing_expense": 10724306, "net_income": 30435727, "net_profit": 22555609, "operational_expense": 33575299, "product_revenue": 19651329, "quarter": 1, "rd_expense": 6957135, "revenue": 85083048, "salaries_expense": 23643412, "service_revenue": 65431719 }, { "depreciation": 4018119, "expenses": 55271120, "income_tax": 6949238, "marketing_expense": 10720315, "net_income": 29952402, "net_profit": 23003164, "operational_expense": 32206002, "product_revenue": 30276226, "quarter": 2, "rd_expense": 6807425, "revenue": 85223522, "salaries_expense": 19283552, "service_revenue": 54947296 }, { "depreciation": 2800797, "expenses": 55902041, "income_tax": 7029727, "marketing_expense": 8362556, "net_income": 29462188, "net_profit": 22432461, "operational_expense": 37269790, "product_revenue": 33261865, "quarter": 3, "rd_expense": 10240503, "revenue": 85364229, "salaries_expense": 19401221, "service_revenue": 52102364 }, { "depreciation": 3145805, "expenses": 56540164, "income_tax": 7125338, "marketing_expense": 8957486, "net_income": 28965004, "net_profit": 21839666, "operational_expense": 34996829, "product_revenue": 28093066, "quarter": 4, "rd_expense": 9643169, "revenue": 85505168, "salaries_expense": 17109142, "service_revenue": 57412102 } ], "market_conditions": { "gdp_growth": [ 0.05273223150292624, 0.048978902925134356, 0.0518317297560037, 0.05196153056286486 ], "inflation_rate": [ 0.006198622274707737, 0.006037805280009689, 0.008421733750609402, 0.014098782749763606 ], "interest_rate": [ 0.014855338631960726, 0.010732542651846734, 0.013699381504387183, 0.011175766049929967 ], "year": 2010 }, "random_event": { "description": "Johnson Ltd Partnership with Major Brand in 2010", "impact": 0.05, "type": "Partnership with Major Brand" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 148157, "billable_hours_per_employee": 128, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 92241731, "net_revenue": 77051571, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 168973 }, { "average_project_size": 195445, "billable_hours_per_employee": 156, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 95028061, "net_revenue": 77272341, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 169457 }, { "average_project_size": 101275, "billable_hours_per_employee": 94, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 90279473, "net_revenue": 77493743, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 169942 }, { "average_project_size": 187342, "billable_hours_per_employee": 116, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 85850971, "net_revenue": 77715780, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 170429 } ], "balance_sheet": [ { "assets": 99455304, "current_assets": 47406501, "current_liabilities": 17919611, "equity": 77917012, "fixed_assets": 52048803, "liabilities": 42480574, "long_term_liabilities": 24560963, "quarter": 1 }, { "assets": 100966928, "current_assets": 44647996, "current_liabilities": 21507860, "equity": 79299797, "fixed_assets": 56318932, "liabilities": 43361050, "long_term_liabilities": 21853190, "quarter": 2 }, { "assets": 102501527, "current_assets": 31234552, "current_liabilities": 26544915, "equity": 78660954, "fixed_assets": 71266975, "liabilities": 44259776, "long_term_liabilities": 17714861, "quarter": 3 }, { "assets": 104059451, "current_assets": 36270407, "current_liabilities": 22908254, "equity": 80186103, "fixed_assets": 67789044, "liabilities": 45177129, "long_term_liabilities": 22268875, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12434, "financing_cash_flow": -15577, "investing_cash_flow": -419221, "net_cash_flow": 23034281, "operating_cash_flow": 23493770, "quarter": 1 }, { "change_in_working_capital": -60902, "financing_cash_flow": -22928, "investing_cash_flow": -212070, "net_cash_flow": 24611447, "operating_cash_flow": 25177845, "quarter": 2 }, { "change_in_working_capital": -26502, "financing_cash_flow": -174781, "investing_cash_flow": -446241, "net_cash_flow": 23437684, "operating_cash_flow": 23684324, "quarter": 3 }, { "change_in_working_capital": -1987, "financing_cash_flow": 115828, "investing_cash_flow": -497004, "net_cash_flow": 25357407, "operating_cash_flow": 25697671, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7747356641733255, "current_ratio": 2.6455094923656546, "debt_to_equity_ratio": 0.545202811421978, "profit_margin": 0.2717956522911129, "quarter": 1, "return_on_assets": 0.21056978519717762, "return_on_equity": 0.2687767595605437 }, { "asset_turnover_ratio": 0.7653232848680906, "current_ratio": 2.0758920692249254, "debt_to_equity_ratio": 0.5467990037855961, "profit_margin": 0.28074623751854494, "quarter": 2, "return_on_assets": 0.21486163271205003, "return_on_equity": 0.2735684052255518 }, { "asset_turnover_ratio": 0.7560252541408481, "current_ratio": 1.1766679983718162, "debt_to_equity_ratio": 0.5626651311653301, "profit_margin": 0.2634948604818327, "quarter": 3, "return_on_assets": 0.1992087688605849, "return_on_equity": 0.2595849905405419 }, { "asset_turnover_ratio": 0.746840188499553, "current_ratio": 1.5832898919315284, "debt_to_equity_ratio": 0.5634034740408821, "profit_margin": 0.2741242640812458, "quarter": 4, "return_on_assets": 0.20472701705873886, "return_on_equity": 0.2656792162602041 } ], "income_statement": [ { "depreciation": 2551488, "expenses": 48191853, "income_tax": 7917436, "marketing_expense": 8635826, "net_income": 28859718, "net_profit": 20942282, "operational_expense": 26880783, "product_revenue": 17453630, "quarter": 1, "rd_expense": 5144588, "revenue": 77051571, "salaries_expense": 23594708, "service_revenue": 59597941 }, { "depreciation": 3483926, "expenses": 48332674, "income_tax": 7245748, "marketing_expense": 5699210, "net_income": 28939667, "net_profit": 21693919, "operational_expense": 31482889, "product_revenue": 21017442, "quarter": 2, "rd_expense": 9414658, "revenue": 77272341, "salaries_expense": 18928488, "service_revenue": 56254899 }, { "depreciation": 3265121, "expenses": 48473906, "income_tax": 8600634, "marketing_expense": 7713393, "net_income": 29019837, "net_profit": 20419203, "operational_expense": 25454122, "product_revenue": 21934082, "quarter": 3, "rd_expense": 5083372, "revenue": 77493743, "salaries_expense": 20486557, "service_revenue": 55559661 }, { "depreciation": 4393890, "expenses": 48615552, "income_tax": 7796447, "marketing_expense": 6723820, "net_income": 29100228, "net_profit": 21303781, "operational_expense": 31785533, "product_revenue": 24279589, "quarter": 4, "rd_expense": 6541448, "revenue": 77715780, "salaries_expense": 19950676, "service_revenue": 53436191 } ], "market_conditions": { "gdp_growth": [ 0.05141879332112621, 0.05293263527938358, 0.05953833521174355, 0.050995238911437604 ], "inflation_rate": [ 0.004285314273561854, 0.005141448116965445, 0.004617540332858246, 0.01113437888797253 ], "interest_rate": [ 0.015423927831912931, 0.017175908145337607, 0.012436317675719327, 0.016390937187229514 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 188557, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 105739730, "net_revenue": 85792363, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 188141 }, { "average_project_size": 71407, "billable_hours_per_employee": 112, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 111118610, "net_revenue": 85984795, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 188563 }, { "average_project_size": 137337, "billable_hours_per_employee": 108, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 108599573, "net_revenue": 86177659, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 188986 }, { "average_project_size": 136857, "billable_hours_per_employee": 112, "client_concentration": 0.16, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 101683004, "net_revenue": 86370955, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 189410 } ], "balance_sheet": [ { "assets": 113561387, "current_assets": 51711309, "current_liabilities": 26026498, "equity": 75697089, "fixed_assets": 61850078, "liabilities": 51732051, "long_term_liabilities": 25705553, "quarter": 1 }, { "assets": 117463063, "current_assets": 49679839, "current_liabilities": 29865439, "equity": 77980966, "fixed_assets": 67783224, "liabilities": 52181835, "long_term_liabilities": 22316396, "quarter": 2 }, { "assets": 121498790, "current_assets": 56184198, "current_liabilities": 23944749, "equity": 81828917, "fixed_assets": 65314592, "liabilities": 52635529, "long_term_liabilities": 28690780, "quarter": 3 }, { "assets": 125673175, "current_assets": 46054282, "current_liabilities": 27721758, "equity": 84367857, "fixed_assets": 79618893, "liabilities": 53093168, "long_term_liabilities": 25371410, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62452, "financing_cash_flow": -78072, "investing_cash_flow": -405550, "net_cash_flow": 19296333, "operating_cash_flow": 19658484, "quarter": 1 }, { "change_in_working_capital": -96234, "financing_cash_flow": -38148, "investing_cash_flow": -311628, "net_cash_flow": 18585158, "operating_cash_flow": 19152667, "quarter": 2 }, { "change_in_working_capital": -48221, "financing_cash_flow": 158958, "investing_cash_flow": -276989, "net_cash_flow": 17798969, "operating_cash_flow": 18168903, "quarter": 3 }, { "change_in_working_capital": -27865, "financing_cash_flow": -76, "investing_cash_flow": -296277, "net_cash_flow": 17442061, "operating_cash_flow": 17553411, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7554712501001771, "current_ratio": 1.9868715721953834, "debt_to_equity_ratio": 0.6834087239470992, "profit_margin": 0.16164321059672876, "quarter": 1, "return_on_assets": 0.12211679837971687, "return_on_equity": 0.18320061158494483 }, { "asset_turnover_ratio": 0.7320156039179738, "current_ratio": 1.6634558427217494, "debt_to_equity_ratio": 0.6691611771005761, "profit_margin": 0.14769748535191599, "quarter": 2, "return_on_assets": 0.10811686393704888, "return_on_equity": 0.16285689510437715 }, { "asset_turnover_ratio": 0.709288207726184, "current_ratio": 2.3464099790730737, "debt_to_equity_ratio": 0.6432387342973145, "profit_margin": 0.15045263645418822, "quarter": 3, "return_on_assets": 0.10671428085827027, "return_on_equity": 0.15844833923440535 }, { "asset_turnover_ratio": 0.6872664353391247, "current_ratio": 1.6613045247707594, "debt_to_equity_ratio": 0.6293056370982613, "profit_margin": 0.13647932919116154, "quarter": 4, "return_on_assets": 0.09379766207068453, "return_on_equity": 0.13971968020949022 } ], "income_statement": [ { "depreciation": 5790731, "expenses": 68232635, "income_tax": 3691975, "marketing_expense": 13424143, "net_income": 17559728, "net_profit": 13867753, "operational_expense": 35121301, "product_revenue": 31568612, "quarter": 1, "rd_expense": 12112226, "revenue": 85792363, "salaries_expense": 23699911, "service_revenue": 54223751 }, { "depreciation": 6452929, "expenses": 68678313, "income_tax": 4606744, "marketing_expense": 8015452, "net_income": 17306482, "net_profit": 12699738, "operational_expense": 39578664, "product_revenue": 23007666, "quarter": 2, "rd_expense": 10215030, "revenue": 85984795, "salaries_expense": 32226803, "service_revenue": 62977129 }, { "depreciation": 5203247, "expenses": 69126902, "income_tax": 4085101, "marketing_expense": 10828485, "net_income": 17050757, "net_profit": 12965656, "operational_expense": 39284626, "product_revenue": 27586901, "quarter": 3, "rd_expense": 9083545, "revenue": 86177659, "salaries_expense": 23397356, "service_revenue": 58590758 }, { "depreciation": 5765561, "expenses": 69578422, "income_tax": 5004683, "marketing_expense": 13096481, "net_income": 16792533, "net_profit": 11787850, "operational_expense": 46268026, "product_revenue": 26849560, "quarter": 4, "rd_expense": 10142598, "revenue": 86370955, "salaries_expense": 31329793, "service_revenue": 59521395 } ], "market_conditions": { "gdp_growth": [ 0.04184352919479903, 0.053100795323575034, 0.05264187118433536, 0.04675724004249486 ], "inflation_rate": [ 0.007085510268847419, 0.007558090200282524, 0.005317835195039768, 0.002709608744431662 ], "interest_rate": [ 0.0193633912035209, 0.015099624722554845, 0.012228744178058512, 0.012711470190480079 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 128736, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.8, "gross_billings": 62711807, "net_revenue": 51347156, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 112603 }, { "average_project_size": 134743, "billable_hours_per_employee": 93, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 57358427, "net_revenue": 51600587, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 113159 }, { "average_project_size": 173431, "billable_hours_per_employee": 82, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 63492404, "net_revenue": 51855269, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 113718 }, { "average_project_size": 80629, "billable_hours_per_employee": 86, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 67173966, "net_revenue": 52111208, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 114279 } ], "balance_sheet": [ { "assets": 76317478, "current_assets": 37141079, "current_liabilities": 17648673, "equity": 55698345, "fixed_assets": 39176399, "liabilities": 35487019, "long_term_liabilities": 17838346, "quarter": 1 }, { "assets": 77392582, "current_assets": 30801016, "current_liabilities": 17710441, "equity": 55223543, "fixed_assets": 46591566, "liabilities": 36399215, "long_term_liabilities": 18688774, "quarter": 2 }, { "assets": 78482832, "current_assets": 31946880, "current_liabilities": 20617342, "equity": 55362434, "fixed_assets": 46535952, "liabilities": 37334859, "long_term_liabilities": 16717517, "quarter": 3 }, { "assets": 79588440, "current_assets": 33744383, "current_liabilities": 16931542, "equity": 55355084, "fixed_assets": 45844057, "liabilities": 38294554, "long_term_liabilities": 21363012, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18925, "financing_cash_flow": 44351, "investing_cash_flow": -187772, "net_cash_flow": 17537440, "operating_cash_flow": 17949667, "quarter": 1 }, { "change_in_working_capital": 71262, "financing_cash_flow": -20335, "investing_cash_flow": -344594, "net_cash_flow": 15902454, "operating_cash_flow": 16218580, "quarter": 2 }, { "change_in_working_capital": -77599, "financing_cash_flow": -175554, "investing_cash_flow": -360588, "net_cash_flow": 15796220, "operating_cash_flow": 16116471, "quarter": 3 }, { "change_in_working_capital": -87095, "financing_cash_flow": -1521, "investing_cash_flow": -331441, "net_cash_flow": 15443873, "operating_cash_flow": 16007844, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6728099164912132, "current_ratio": 2.1044686475861387, "debt_to_equity_ratio": 0.6371287872197998, "profit_margin": 0.289556173276666, "quarter": 1, "return_on_assets": 0.1948162647617889, "return_on_equity": 0.26693586676587966 }, { "asset_turnover_ratio": 0.6667381506925302, "current_ratio": 1.7391444967406515, "debt_to_equity_ratio": 0.6591249496614152, "profit_margin": 0.2757754674379964, "quarter": 2, "return_on_assets": 0.1838700251659778, "return_on_equity": 0.2576831406851241 }, { "asset_turnover_ratio": 0.6607211753011155, "current_ratio": 1.549514966575226, "debt_to_equity_ratio": 0.6743717048278621, "profit_margin": 0.2741179686099015, "quarter": 3, "return_on_assets": 0.18111554639108843, "return_on_equity": 0.25675281906861247 }, { "asset_turnover_ratio": 0.6547585051296394, "current_ratio": 1.9929893567874681, "debt_to_equity_ratio": 0.6917983179286658, "profit_margin": 0.26983058999515036, "quarter": 4, "return_on_assets": 0.1766738737434733, "return_on_equity": 0.25401818557442707 } ], "income_statement": [ { "depreciation": 3081781, "expenses": 31425346, "income_tax": 5053924, "marketing_expense": 4561389, "net_income": 19921810, "net_profit": 14867886, "operational_expense": 20092156, "product_revenue": 14893894, "quarter": 1, "rd_expense": 3748183, "revenue": 51347156, "salaries_expense": 9667285, "service_revenue": 36453262 }, { "depreciation": 1988404, "expenses": 31868602, "income_tax": 5501809, "marketing_expense": 4554617, "net_income": 19731985, "net_profit": 14230176, "operational_expense": 19753113, "product_revenue": 17621682, "quarter": 2, "rd_expense": 3342962, "revenue": 51600587, "salaries_expense": 11839616, "service_revenue": 33978905 }, { "depreciation": 1902010, "expenses": 32318112, "income_tax": 5322696, "marketing_expense": 3410179, "net_income": 19537157, "net_profit": 14214461, "operational_expense": 16801503, "product_revenue": 16373364, "quarter": 3, "rd_expense": 4488053, "revenue": 51855269, "salaries_expense": 11533140, "service_revenue": 35481905 }, { "depreciation": 1946646, "expenses": 32773961, "income_tax": 5276049, "marketing_expense": 3625172, "net_income": 19337247, "net_profit": 14061198, "operational_expense": 20019369, "product_revenue": 13861681, "quarter": 4, "rd_expense": 4914692, "revenue": 52111208, "salaries_expense": 15772536, "service_revenue": 38249527 } ], "market_conditions": { "gdp_growth": [ 0.04862444938890514, 0.05090762392292574, 0.05389816813036531, 0.06503895379378125 ], "inflation_rate": [ 0.002604209471459215, 0.00965909604406976, 0.009309698759743709, 0.007694424056548434 ], "interest_rate": [ 0.01548477161843618, 0.01900892351732022, 0.0192234479608341, 0.016193161719084796 ], "year": 2013 }, "random_event": { "description": "Johnson Ltd Senior Leadership Change in 2013", "impact": 0.06, "type": "Senior Leadership Change" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 130807, "billable_hours_per_employee": 93, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 106181093, "net_revenue": 85223412, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 186893 }, { "average_project_size": 194232, "billable_hours_per_employee": 120, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 106947495, "net_revenue": 85200405, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 186843 }, { "average_project_size": 137859, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 107160517, "net_revenue": 85177404, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 186793 }, { "average_project_size": 159950, "billable_hours_per_employee": 151, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 104537911, "net_revenue": 85154409, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 186742 } ], "balance_sheet": [ { "assets": 104816365, "current_assets": 43910343, "current_liabilities": 21912136, "equity": 68399382, "fixed_assets": 60906022, "liabilities": 50546226, "long_term_liabilities": 28634090, "quarter": 1 }, { "assets": 106215096, "current_assets": 40053810, "current_liabilities": 27885719, "equity": 68278206, "fixed_assets": 66161286, "liabilities": 51861031, "long_term_liabilities": 23975312, "quarter": 2 }, { "assets": 107632492, "current_assets": 34447587, "current_liabilities": 28967841, "equity": 67500897, "fixed_assets": 73184905, "liabilities": 53210036, "long_term_liabilities": 24242195, "quarter": 3 }, { "assets": 109068803, "current_assets": 39396806, "current_liabilities": 31539812, "equity": 69547148, "fixed_assets": 69671997, "liabilities": 54594132, "long_term_liabilities": 23054320, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25098, "financing_cash_flow": 80882, "investing_cash_flow": -261877, "net_cash_flow": 20522391, "operating_cash_flow": 20726423, "quarter": 1 }, { "change_in_working_capital": -59792, "financing_cash_flow": -180914, "investing_cash_flow": -176695, "net_cash_flow": 18419241, "operating_cash_flow": 18967218, "quarter": 2 }, { "change_in_working_capital": 30433, "financing_cash_flow": -48024, "investing_cash_flow": -358674, "net_cash_flow": 18862623, "operating_cash_flow": 19156059, "quarter": 3 }, { "change_in_working_capital": -99573, "financing_cash_flow": -128101, "investing_cash_flow": -450218, "net_cash_flow": 19719592, "operating_cash_flow": 20067368, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8130735310273353, "current_ratio": 2.003928005923293, "debt_to_equity_ratio": 0.7389865890893575, "profit_margin": 0.1657906280494848, "quarter": 1, "return_on_assets": 0.1347999713594342, "return_on_equity": 0.2065697464927388 }, { "asset_turnover_ratio": 0.8021496774808733, "current_ratio": 1.4363556485669242, "debt_to_equity_ratio": 0.7595546813283289, "profit_margin": 0.16342810811756117, "quarter": 2, "return_on_assets": 0.131093804217811, "return_on_equity": 0.20393243782650058 }, { "asset_turnover_ratio": 0.7913725903512482, "current_ratio": 1.189166531257887, "debt_to_equity_ratio": 0.7882863541798563, "profit_margin": 0.15354355011805712, "quarter": 3, "return_on_assets": 0.12151015698865357, "return_on_equity": 0.19375210673126314 }, { "asset_turnover_ratio": 0.7807402910619639, "current_ratio": 1.2491135330800323, "debt_to_equity_ratio": 0.7849945478713232, "profit_margin": 0.17700172166070696, "quarter": 4, "return_on_assets": 0.13819237568784906, "return_on_equity": 0.21672315017144916 } ], "income_statement": [ { "depreciation": 6597180, "expenses": 67218426, "income_tax": 3875743, "marketing_expense": 7429967, "net_income": 18004986, "net_profit": 14129243, "operational_expense": 40777458, "product_revenue": 29264064, "quarter": 1, "rd_expense": 12105258, "revenue": 85223412, "salaries_expense": 22556920, "service_revenue": 55959348 }, { "depreciation": 5043077, "expenses": 66888396, "income_tax": 4387868, "marketing_expense": 12116832, "net_income": 18312009, "net_profit": 13924141, "operational_expense": 33865677, "product_revenue": 27291891, "quarter": 2, "rd_expense": 12654411, "revenue": 85200405, "salaries_expense": 20583466, "service_revenue": 57908514 }, { "depreciation": 6077618, "expenses": 66559987, "income_tax": 5538976, "marketing_expense": 9311585, "net_income": 18617417, "net_profit": 13078441, "operational_expense": 40070409, "product_revenue": 30206969, "quarter": 3, "rd_expense": 12166031, "revenue": 85177404, "salaries_expense": 21799959, "service_revenue": 54970435 }, { "depreciation": 4994891, "expenses": 66233190, "income_tax": 3848742, "marketing_expense": 10687405, "net_income": 18921219, "net_profit": 15072477, "operational_expense": 35121218, "product_revenue": 23120387, "quarter": 4, "rd_expense": 10157243, "revenue": 85154409, "salaries_expense": 26226677, "service_revenue": 62034022 } ], "market_conditions": { "gdp_growth": [ 0.054718033505027755, 0.048615307801586446, 0.05375161660191834, 0.06621438814464126 ], "inflation_rate": [ 0.011736883875611205, 0.008251479181549887, 0.0044668368720658345, 0.008927699140758607 ], "interest_rate": [ 0.02000418996917244, 0.02016359496657704, 0.014867981058624559, 0.013865403665118691 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 107868, "billable_hours_per_employee": 146, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 48433691, "net_revenue": 39054810, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 85647 }, { "average_project_size": 140794, "billable_hours_per_employee": 131, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 42459842, "net_revenue": 38272471, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 83931 }, { "average_project_size": 57122, "billable_hours_per_employee": 154, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 42798708, "net_revenue": 37505805, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 82250 }, { "average_project_size": 57709, "billable_hours_per_employee": 122, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 44168158, "net_revenue": 36754496, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 80602 } ], "balance_sheet": [ { "assets": 55734630, "current_assets": 17334107, "current_liabilities": 14292493, "equity": 39570888, "fixed_assets": 38400523, "liabilities": 25632971, "long_term_liabilities": 11340478, "quarter": 1 }, { "assets": 57500214, "current_assets": 28686333, "current_liabilities": 15488873, "equity": 40738479, "fixed_assets": 28813881, "liabilities": 26094066, "long_term_liabilities": 10605193, "quarter": 2 }, { "assets": 59321729, "current_assets": 20721776, "current_liabilities": 10913375, "equity": 42224416, "fixed_assets": 38599953, "liabilities": 26563456, "long_term_liabilities": 15650081, "quarter": 3 }, { "assets": 61200947, "current_assets": 28392997, "current_liabilities": 14105786, "equity": 43317662, "fixed_assets": 32807950, "liabilities": 27041289, "long_term_liabilities": 12935503, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55493, "financing_cash_flow": -142587, "investing_cash_flow": -489772, "net_cash_flow": 11251392, "operating_cash_flow": 11561925, "quarter": 1 }, { "change_in_working_capital": -18667, "financing_cash_flow": -74402, "investing_cash_flow": -335473, "net_cash_flow": 11155749, "operating_cash_flow": 11479088, "quarter": 2 }, { "change_in_working_capital": 86050, "financing_cash_flow": 106210, "investing_cash_flow": -200166, "net_cash_flow": 10542719, "operating_cash_flow": 11040044, "quarter": 3 }, { "change_in_working_capital": 87050, "financing_cash_flow": -21641, "investing_cash_flow": -344615, "net_cash_flow": 10924605, "operating_cash_flow": 11538956, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7007278957445309, "current_ratio": 1.2128119985785546, "debt_to_equity_ratio": 0.6477734591146905, "profit_margin": 0.24245999404426752, "quarter": 1, "return_on_assets": 0.16989848142887107, "return_on_equity": 0.23929786463220132 }, { "asset_turnover_ratio": 0.6656057140935162, "current_ratio": 1.8520607018987114, "debt_to_equity_ratio": 0.6405262700161192, "profit_margin": 0.2438392598168015, "quarter": 2, "return_on_assets": 0.16230080465439659, "return_on_equity": 0.22907902378976888 }, { "asset_turnover_ratio": 0.6322439624104685, "current_ratio": 1.8987504781976245, "debt_to_equity_ratio": 0.6291017974055579, "profit_margin": 0.25239140980976144, "quarter": 3, "return_on_assets": 0.15957294501648797, "return_on_equity": 0.22418647542691886 }, { "asset_turnover_ratio": 0.6005543672387945, "current_ratio": 2.0128617434008995, "debt_to_equity_ratio": 0.6242555057565203, "profit_margin": 0.24916690464208788, "quarter": 4, "return_on_assets": 0.14963827275417813, "return_on_equity": 0.21141501127184564 } ], "income_statement": [ { "depreciation": 2092696, "expenses": 26512422, "income_tax": 3073159, "marketing_expense": 5184934, "net_income": 12542388, "net_profit": 9469229, "operational_expense": 14366147, "product_revenue": 13260912, "quarter": 1, "rd_expense": 3513276, "revenue": 39054810, "salaries_expense": 8559523, "service_revenue": 25793898 }, { "depreciation": 2146757, "expenses": 25938099, "income_tax": 3002041, "marketing_expense": 4408622, "net_income": 12334372, "net_profit": 9332331, "operational_expense": 15366611, "product_revenue": 9385486, "quarter": 2, "rd_expense": 4244236, "revenue": 38272471, "salaries_expense": 12355388, "service_revenue": 28886985 }, { "depreciation": 1573901, "expenses": 25376219, "income_tax": 2663443, "marketing_expense": 4322493, "net_income": 12129586, "net_profit": 9466143, "operational_expense": 15525380, "product_revenue": 7929772, "quarter": 3, "rd_expense": 2712512, "revenue": 37505805, "salaries_expense": 9319391, "service_revenue": 29576033 }, { "depreciation": 2380952, "expenses": 24826509, "income_tax": 2769983, "marketing_expense": 2611130, "net_income": 11927987, "net_profit": 9158004, "operational_expense": 15830474, "product_revenue": 10996222, "quarter": 4, "rd_expense": 3994194, "revenue": 36754496, "salaries_expense": 11705013, "service_revenue": 25758274 } ], "market_conditions": { "gdp_growth": [ 0.04378972169554003, 0.027702266531028433, 0.04331567388773576, 0.026462780379325448 ], "inflation_rate": [ 0.007848910563841764, 0.005621056841338229, 0.0071533805785955135, 0.005791878965495007 ], "interest_rate": [ 0.008063387147088043, 0.013981203837081908, 0.012154889360363031, 0.011379137285147166 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 1990, "industry": "Advertising", "location": "Lake Alexisfurt", "name": "Gutierrez, Rodriguez and Douglas", "num_employees": 303, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.gutierrez,rodriguezanddouglas.com" }

[ { "advertising_kpis": [ { "average_project_size": 59096, "billable_hours_per_employee": 83, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 22060990, "net_revenue": 19889632, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 65642 }, { "average_project_size": 136533, "billable_hours_per_employee": 141, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 24687558, "net_revenue": 19452687, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 64200 }, { "average_project_size": 150421, "billable_hours_per_employee": 110, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 22291738, "net_revenue": 19025341, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 62790 }, { "average_project_size": 90885, "billable_hours_per_employee": 91, "client_concentration": 0.4, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 22632119, "net_revenue": 18607383, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 61411 } ], "balance_sheet": [ { "assets": 24660372, "current_assets": 11881092, "current_liabilities": 6132877, "equity": 15939889, "fixed_assets": 12779280, "liabilities": 12213109, "long_term_liabilities": 6080232, "quarter": 1 }, { "assets": 25025113, "current_assets": 11382268, "current_liabilities": 5764349, "equity": 15899795, "fixed_assets": 13642845, "liabilities": 12495779, "long_term_liabilities": 6731430, "quarter": 2 }, { "assets": 25395248, "current_assets": 12447158, "current_liabilities": 6460758, "equity": 15928052, "fixed_assets": 12948090, "liabilities": 12784991, "long_term_liabilities": 6324233, "quarter": 3 }, { "assets": 25770857, "current_assets": 8323114, "current_liabilities": 5256276, "equity": 15885835, "fixed_assets": 17447743, "liabilities": 13080896, "long_term_liabilities": 7824620, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82911, "financing_cash_flow": -103957, "investing_cash_flow": -467356, "net_cash_flow": 3957873, "operating_cash_flow": 4566209, "quarter": 1 }, { "change_in_working_capital": -54194, "financing_cash_flow": -23696, "investing_cash_flow": -374388, "net_cash_flow": 4386578, "operating_cash_flow": 4494837, "quarter": 2 }, { "change_in_working_capital": 33941, "financing_cash_flow": -158883, "investing_cash_flow": -439816, "net_cash_flow": 4207808, "operating_cash_flow": 4314101, "quarter": 3 }, { "change_in_working_capital": 27748, "financing_cash_flow": -63841, "investing_cash_flow": -112209, "net_cash_flow": 4103539, "operating_cash_flow": 4477312, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8065422532960979, "current_ratio": 1.9372787029643672, "debt_to_equity_ratio": 0.7661978700102616, "profit_margin": 0.17560033287694815, "quarter": 1, "return_on_assets": 0.14162908815811862, "return_on_equity": 0.2191123162777357 }, { "asset_turnover_ratio": 0.7773266398437442, "current_ratio": 1.9745973049168257, "debt_to_equity_ratio": 0.7859081830929266, "profit_margin": 0.17326454694922094, "quarter": 2, "return_on_assets": 0.13468314808408657, "return_on_equity": 0.21198141233896411 }, { "asset_turnover_ratio": 0.7491693327822591, "current_ratio": 1.9265785841227918, "debt_to_equity_ratio": 0.8026713498926297, "profit_margin": 0.17438820150450918, "quarter": 3, "return_on_assets": 0.13064629256623128, "return_on_equity": 0.20829885537792067 }, { "asset_turnover_ratio": 0.7220319836472648, "current_ratio": 1.5834621317449844, "debt_to_equity_ratio": 0.8234314406513727, "profit_margin": 0.17175300793238898, "quarter": 4, "return_on_assets": 0.12401116501480723, "return_on_equity": 0.2011775899724503 } ], "income_statement": [ { "depreciation": 1073583, "expenses": 15380942, "income_tax": 1016064, "marketing_expense": 1974458, "net_income": 4508690, "net_profit": 3492626, "operational_expense": 10665546, "product_revenue": 6752871, "quarter": 1, "rd_expense": 2233771, "revenue": 19889632, "salaries_expense": 7493718, "service_revenue": 13136761 }, { "depreciation": 1124376, "expenses": 15044803, "income_tax": 1037423, "marketing_expense": 1578890, "net_income": 4407884, "net_profit": 3370461, "operational_expense": 8023033, "product_revenue": 6767822, "quarter": 2, "rd_expense": 1880900, "revenue": 19452687, "salaries_expense": 4856940, "service_revenue": 12684865 }, { "depreciation": 996306, "expenses": 14716010, "income_tax": 991536, "marketing_expense": 2201357, "net_income": 4309331, "net_profit": 3317795, "operational_expense": 8017428, "product_revenue": 4610391, "quarter": 3, "rd_expense": 2453715, "revenue": 19025341, "salaries_expense": 7133325, "service_revenue": 14414950 }, { "depreciation": 1281438, "expenses": 14394403, "income_tax": 1017106, "marketing_expense": 2639815, "net_income": 4212980, "net_profit": 3195874, "operational_expense": 8988714, "product_revenue": 5294927, "quarter": 4, "rd_expense": 1542474, "revenue": 18607383, "salaries_expense": 5101560, "service_revenue": 13312456 } ], "market_conditions": { "gdp_growth": [ 0.06238878645731168, 0.05214548323658575, 0.046420442502559105, 0.05378750883044542 ], "inflation_rate": [ 0.0072417546150845835, 0.004538894380032224, 0.0063828566788217125, 0.010590757382718651 ], "interest_rate": [ 0.008554087121281745, 0.012932758099871794, 0.015065828872568288, 0.01809564336557407 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 164968, "billable_hours_per_employee": 125, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 14902670, "net_revenue": 12290641, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 40563 }, { "average_project_size": 170337, "billable_hours_per_employee": 159, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 15211418, "net_revenue": 12223544, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 40342 }, { "average_project_size": 196624, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 13372966, "net_revenue": 12156813, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 40121 }, { "average_project_size": 176758, "billable_hours_per_employee": 130, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 13727846, "net_revenue": 12090447, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 39902 } ], "balance_sheet": [ { "assets": 18285448, "current_assets": 6889831, "current_liabilities": 4946855, "equity": 9444989, "fixed_assets": 11395617, "liabilities": 10860299, "long_term_liabilities": 5913444, "quarter": 1 }, { "assets": 18672528, "current_assets": 7281103, "current_liabilities": 4513589, "equity": 9583477, "fixed_assets": 11391425, "liabilities": 10999729, "long_term_liabilities": 6486140, "quarter": 2 }, { "assets": 19067802, "current_assets": 6749891, "current_liabilities": 4971908, "equity": 9841748, "fixed_assets": 12317911, "liabilities": 11140948, "long_term_liabilities": 6169040, "quarter": 3 }, { "assets": 19471443, "current_assets": 8044086, "current_liabilities": 6087102, "equity": 10090689, "fixed_assets": 11427357, "liabilities": 11283981, "long_term_liabilities": 5196879, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67349, "financing_cash_flow": 179506, "investing_cash_flow": -437665, "net_cash_flow": 2000909, "operating_cash_flow": 2598506, "quarter": 1 }, { "change_in_working_capital": 84052, "financing_cash_flow": -182950, "investing_cash_flow": -285256, "net_cash_flow": 2148724, "operating_cash_flow": 2436882, "quarter": 2 }, { "change_in_working_capital": 6350, "financing_cash_flow": -193190, "investing_cash_flow": -177812, "net_cash_flow": 2479070, "operating_cash_flow": 2414967, "quarter": 3 }, { "change_in_working_capital": -64348, "financing_cash_flow": 18277, "investing_cash_flow": -387372, "net_cash_flow": 2257127, "operating_cash_flow": 2526668, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6721542179332987, "current_ratio": 1.3927699518178722, "debt_to_equity_ratio": 1.1498477128983422, "profit_margin": 0.16433967927303383, "quarter": 1, "return_on_assets": 0.1104616085971752, "return_on_equity": 0.213853081247633 }, { "asset_turnover_ratio": 0.6546271613570481, "current_ratio": 1.6131515297471701, "debt_to_equity_ratio": 1.1477806019673236, "profit_margin": 0.156311295643882, "quarter": 2, "return_on_assets": 0.10232561975539681, "return_on_equity": 0.19937210680424233 }, { "asset_turnover_ratio": 0.637557123783853, "current_ratio": 1.357605772270927, "debt_to_equity_ratio": 1.132009069933512, "profit_margin": 0.15751611873934393, "quarter": 3, "return_on_assets": 0.10042552361305199, "return_on_equity": 0.19456848519185818 }, { "asset_turnover_ratio": 0.6209322544816016, "current_ratio": 1.3214968305114652, "debt_to_equity_ratio": 1.1182567414375768, "profit_margin": 0.15741576800262225, "quarter": 4, "return_on_assets": 0.09774452771682099, "return_on_equity": 0.1886121948659799 } ], "income_statement": [ { "depreciation": 578666, "expenses": 9725421, "income_tax": 545380, "marketing_expense": 1893999, "net_income": 2565220, "net_profit": 2019840, "operational_expense": 5311934, "product_revenue": 2553919, "quarter": 1, "rd_expense": 1446131, "revenue": 12290641, "salaries_expense": 3205179, "service_revenue": 9736722 }, { "depreciation": 526204, "expenses": 9679844, "income_tax": 633022, "marketing_expense": 1166392, "net_income": 2543700, "net_profit": 1910678, "operational_expense": 5789961, "product_revenue": 2477311, "quarter": 2, "rd_expense": 1822293, "revenue": 12223544, "salaries_expense": 3881150, "service_revenue": 9746233 }, { "depreciation": 500073, "expenses": 9634480, "income_tax": 607439, "marketing_expense": 1570897, "net_income": 2522333, "net_profit": 1914894, "operational_expense": 5553410, "product_revenue": 2691505, "quarter": 3, "rd_expense": 1573791, "revenue": 12156813, "salaries_expense": 4186914, "service_revenue": 9465308 }, { "depreciation": 623441, "expenses": 9589330, "income_tax": 597890, "marketing_expense": 1183378, "net_income": 2501117, "net_profit": 1903227, "operational_expense": 5122221, "product_revenue": 3838445, "quarter": 4, "rd_expense": 1368321, "revenue": 12090447, "salaries_expense": 4158903, "service_revenue": 8252002 } ], "market_conditions": { "gdp_growth": [ 0.06687846659795994, 0.057050811678834516, 0.05999560066257901, 0.049713399972237365 ], "inflation_rate": [ 0.005755268296375833, 0.005694124783056195, 0.005771008563608532, 0.009832495071474098 ], "interest_rate": [ 0.019918797502029035, 0.013194742199740527, 0.013817063987121427, 0.020471648580406978 ], "year": 1991 }, "random_event": { "description": "Gutierrez, Rodriguez and Douglas Economic Slowdown Impact in 1991", "impact": -0.09, "type": "Economic Slowdown Impact" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 138307, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 10197192, "net_revenue": 8085207, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 26684 }, { "average_project_size": 139045, "billable_hours_per_employee": 135, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 9790106, "net_revenue": 7971532, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 26309 }, { "average_project_size": 181107, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 9354081, "net_revenue": 7859455, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 25939 }, { "average_project_size": 158704, "billable_hours_per_employee": 151, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 8674551, "net_revenue": 7748954, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 25574 } ], "balance_sheet": [ { "assets": 8719896, "current_assets": 2805617, "current_liabilities": 2209325, "equity": 6462366, "fixed_assets": 5914279, "liabilities": 4364149, "long_term_liabilities": 2154824, "quarter": 1 }, { "assets": 9004928, "current_assets": 2974417, "current_liabilities": 2146242, "equity": 6901875, "fixed_assets": 6030511, "liabilities": 4435210, "long_term_liabilities": 2288968, "quarter": 2 }, { "assets": 9299278, "current_assets": 4377430, "current_liabilities": 2235268, "equity": 6968133, "fixed_assets": 4921848, "liabilities": 4507429, "long_term_liabilities": 2272161, "quarter": 3 }, { "assets": 9603249, "current_assets": 3158627, "current_liabilities": 1852253, "equity": 7302185, "fixed_assets": 6444622, "liabilities": 4580823, "long_term_liabilities": 2728570, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2721, "financing_cash_flow": 29317, "investing_cash_flow": -289783, "net_cash_flow": 2342600, "operating_cash_flow": 2516294, "quarter": 1 }, { "change_in_working_capital": 59022, "financing_cash_flow": 152844, "investing_cash_flow": -206170, "net_cash_flow": 2657648, "operating_cash_flow": 2778481, "quarter": 2 }, { "change_in_working_capital": -15736, "financing_cash_flow": -56671, "investing_cash_flow": -418124, "net_cash_flow": 2220067, "operating_cash_flow": 2587255, "quarter": 3 }, { "change_in_working_capital": 31088, "financing_cash_flow": -185708, "investing_cash_flow": -410304, "net_cash_flow": 2664738, "operating_cash_flow": 2659418, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.927213696126651, "current_ratio": 1.2698978194697474, "debt_to_equity_ratio": 0.6753175230248488, "profit_margin": 0.26055226539036047, "quarter": 1, "return_on_assets": 0.2415876290267682, "return_on_equity": 0.32598261998778777 }, { "asset_turnover_ratio": 0.8852410591178519, "current_ratio": 1.3858721430295373, "debt_to_equity_ratio": 0.6426094358417097, "profit_margin": 0.2925607022589886, "quarter": 2, "return_on_assets": 0.2589867459240096, "return_on_equity": 0.33790194693470976 }, { "asset_turnover_ratio": 0.8451683023133624, "current_ratio": 1.9583468291050559, "debt_to_equity_ratio": 0.6468632272087803, "profit_margin": 0.27690011584772733, "quarter": 3, "return_on_assets": 0.2340272008213971, "return_on_equity": 0.31231952662212387 }, { "asset_turnover_ratio": 0.8069096198588623, "current_ratio": 1.7052891802577725, "debt_to_equity_ratio": 0.6273222330028615, "profit_margin": 0.2942021594140319, "quarter": 4, "return_on_assets": 0.23739455261443287, "return_on_equity": 0.31220230656988285 } ], "income_statement": [ { "depreciation": 409675, "expenses": 5099885, "income_tax": 878703, "marketing_expense": 709250, "net_income": 2985322, "net_profit": 2106619, "operational_expense": 3515482, "product_revenue": 1848829, "quarter": 1, "rd_expense": 545586, "revenue": 8085207, "salaries_expense": 2263516, "service_revenue": 6236378 }, { "depreciation": 446324, "expenses": 5021061, "income_tax": 618314, "marketing_expense": 926121, "net_income": 2950471, "net_profit": 2332157, "operational_expense": 2680715, "product_revenue": 2472717, "quarter": 2, "rd_expense": 526150, "revenue": 7971532, "salaries_expense": 2235469, "service_revenue": 5498815 }, { "depreciation": 410971, "expenses": 4943456, "income_tax": 739715, "marketing_expense": 629779, "net_income": 2915999, "net_profit": 2176284, "operational_expense": 3155505, "product_revenue": 1938773, "quarter": 3, "rd_expense": 594655, "revenue": 7859455, "salaries_expense": 1502180, "service_revenue": 5920682 }, { "depreciation": 379659, "expenses": 4867051, "income_tax": 602144, "marketing_expense": 502322, "net_income": 2881903, "net_profit": 2279759, "operational_expense": 2450419, "product_revenue": 2832587, "quarter": 4, "rd_expense": 724022, "revenue": 7748954, "salaries_expense": 1991538, "service_revenue": 4916367 } ], "market_conditions": { "gdp_growth": [ 0.05452742454449748, 0.040842743069241114, 0.04327398330777956, 0.04165184617392684 ], "inflation_rate": [ 0.014629532082449936, 0.005147359050238142, 0.01129171032014168, 0.006479578971122601 ], "interest_rate": [ 0.01247531814275376, 0.01838188517596398, 0.01770598827025348, 0.014668439975808002 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 193153, "billable_hours_per_employee": 142, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 5679467, "net_revenue": 5096861, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 16821 }, { "average_project_size": 166517, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 5526316, "net_revenue": 4941009, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 16307 }, { "average_project_size": 164952, "billable_hours_per_employee": 84, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 6053260, "net_revenue": 4789924, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 15808 }, { "average_project_size": 83067, "billable_hours_per_employee": 111, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 5519181, "net_revenue": 4643459, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 15325 } ], "balance_sheet": [ { "assets": 5699647, "current_assets": 2304956, "current_liabilities": 1247580, "equity": 4419840, "fixed_assets": 3394691, "liabilities": 2710744, "long_term_liabilities": 1463164, "quarter": 1 }, { "assets": 5852762, "current_assets": 2173057, "current_liabilities": 1195221, "equity": 4378421, "fixed_assets": 3679705, "liabilities": 2769581, "long_term_liabilities": 1574360, "quarter": 2 }, { "assets": 6009990, "current_assets": 1988995, "current_liabilities": 1562914, "equity": 4465731, "fixed_assets": 4020995, "liabilities": 2829695, "long_term_liabilities": 1266781, "quarter": 3 }, { "assets": 6171442, "current_assets": 2824030, "current_liabilities": 1343249, "equity": 4574398, "fixed_assets": 3347412, "liabilities": 2891114, "long_term_liabilities": 1547865, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61019, "financing_cash_flow": -89100, "investing_cash_flow": -305695, "net_cash_flow": 1388940, "operating_cash_flow": 1722199, "quarter": 1 }, { "change_in_working_capital": 14434, "financing_cash_flow": 60615, "investing_cash_flow": -211104, "net_cash_flow": 1453771, "operating_cash_flow": 1551307, "quarter": 2 }, { "change_in_working_capital": 29214, "financing_cash_flow": -195330, "investing_cash_flow": -195714, "net_cash_flow": 1139623, "operating_cash_flow": 1533879, "quarter": 3 }, { "change_in_working_capital": 4790, "financing_cash_flow": -75016, "investing_cash_flow": -335765, "net_cash_flow": 1155560, "operating_cash_flow": 1485160, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8942415205713617, "current_ratio": 1.847541640616233, "debt_to_equity_ratio": 0.61331269910223, "profit_margin": 0.28074868041329754, "quarter": 1, "return_on_assets": 0.2510571268711904, "return_on_equity": 0.3237531222849696 }, { "asset_turnover_ratio": 0.8442183365733991, "current_ratio": 1.8181215022159083, "debt_to_equity_ratio": 0.6325524658318604, "profit_margin": 0.26214078946223335, "quarter": 2, "return_on_assets": 0.2213040612278442, "return_on_equity": 0.2958235400387491 }, { "asset_turnover_ratio": 0.7969936722024495, "current_ratio": 1.2726196067090063, "debt_to_equity_ratio": 0.6336465407343165, "profit_margin": 0.268362504290256, "quarter": 3, "return_on_assets": 0.21388321777573674, "return_on_equity": 0.2878444760779366 }, { "asset_turnover_ratio": 0.7524107007730122, "current_ratio": 2.1023875692444216, "debt_to_equity_ratio": 0.6320206505861536, "profit_margin": 0.27868664286688005, "quarter": 4, "return_on_assets": 0.20968681225554742, "return_on_equity": 0.2828940551303144 } ], "income_statement": [ { "depreciation": 291262, "expenses": 3157114, "income_tax": 508810, "marketing_expense": 338657, "net_income": 1939747, "net_profit": 1430937, "operational_expense": 2126144, "product_revenue": 1855186, "quarter": 1, "rd_expense": 485082, "revenue": 5096861, "salaries_expense": 1145518, "service_revenue": 3241675 }, { "depreciation": 256067, "expenses": 3099690, "income_tax": 546079, "marketing_expense": 421721, "net_income": 1841319, "net_profit": 1295240, "operational_expense": 1900905, "product_revenue": 1740049, "quarter": 2, "rd_expense": 442252, "revenue": 4941009, "salaries_expense": 1207768, "service_revenue": 3200960 }, { "depreciation": 248443, "expenses": 3043310, "income_tax": 461178, "marketing_expense": 555302, "net_income": 1746614, "net_profit": 1285436, "operational_expense": 1713920, "product_revenue": 1815526, "quarter": 3, "rd_expense": 456113, "revenue": 4789924, "salaries_expense": 1171728, "service_revenue": 2974398 }, { "depreciation": 191090, "expenses": 2987956, "income_tax": 361433, "marketing_expense": 500999, "net_income": 1655503, "net_profit": 1294070, "operational_expense": 1816721, "product_revenue": 1394730, "quarter": 4, "rd_expense": 578593, "revenue": 4643459, "salaries_expense": 1005970, "service_revenue": 3248729 } ], "market_conditions": { "gdp_growth": [ 0.05366296466235515, 0.04959922076040615, 0.06263748204528745, 0.062404033748369225 ], "inflation_rate": [ 0.009893595643536021, 0.005445097210285791, 0.01369033438000471, 0.008663714997992704 ], "interest_rate": [ 0.013678257542993625, 0.01611881298160214, 0.012197127631506974, 0.01070267516265807 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 110052, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 21768520, "net_revenue": 17663715, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 58296 }, { "average_project_size": 194758, "billable_hours_per_employee": 112, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 21587890, "net_revenue": 17550969, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 57924 }, { "average_project_size": 151799, "billable_hours_per_employee": 121, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 21323559, "net_revenue": 17438943, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 57554 }, { "average_project_size": 115290, "billable_hours_per_employee": 85, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 19921143, "net_revenue": 17327632, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 57187 } ], "balance_sheet": [ { "assets": 20871144, "current_assets": 6357236, "current_liabilities": 4188203, "equity": 16988342, "fixed_assets": 14513908, "liabilities": 8605694, "long_term_liabilities": 4417491, "quarter": 1 }, { "assets": 21599459, "current_assets": 9217346, "current_liabilities": 5170136, "equity": 17238705, "fixed_assets": 12382113, "liabilities": 8826297, "long_term_liabilities": 3656161, "quarter": 2 }, { "assets": 22353189, "current_assets": 11115139, "current_liabilities": 4598055, "equity": 17746128, "fixed_assets": 11238050, "liabilities": 9052556, "long_term_liabilities": 4454501, "quarter": 3 }, { "assets": 23133221, "current_assets": 8379570, "current_liabilities": 4274058, "equity": 17954213, "fixed_assets": 14753651, "liabilities": 9284615, "long_term_liabilities": 5010557, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47207, "financing_cash_flow": -130950, "investing_cash_flow": -153923, "net_cash_flow": 5336565, "operating_cash_flow": 5630368, "quarter": 1 }, { "change_in_working_capital": -47478, "financing_cash_flow": 151108, "investing_cash_flow": -130722, "net_cash_flow": 5126818, "operating_cash_flow": 5592963, "quarter": 2 }, { "change_in_working_capital": 25963, "financing_cash_flow": 44486, "investing_cash_flow": -198706, "net_cash_flow": 4850516, "operating_cash_flow": 5159402, "quarter": 3 }, { "change_in_working_capital": -45379, "financing_cash_flow": 193385, "investing_cash_flow": -134599, "net_cash_flow": 4563141, "operating_cash_flow": 4775754, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8463223194665324, "current_ratio": 1.5178910859860422, "debt_to_equity_ratio": 0.5065646782952686, "profit_margin": 0.2673781817698032, "quarter": 1, "return_on_assets": 0.22628812297016399, "return_on_equity": 0.2780078244245377 }, { "asset_turnover_ratio": 0.8125652128601925, "current_ratio": 1.782805326591022, "debt_to_equity_ratio": 0.512004643040182, "profit_margin": 0.254432846414349, "quarter": 2, "return_on_assets": 0.20674328000530012, "return_on_equity": 0.25904167395404704 }, { "asset_turnover_ratio": 0.780154590022927, "current_ratio": 2.417356686686001, "debt_to_equity_ratio": 0.5101144317227961, "profit_margin": 0.2549176862382084, "quarter": 3, "return_on_assets": 0.19887520299676256, "return_on_equity": 0.2505050679224223 }, { "asset_turnover_ratio": 0.7490367208267279, "current_ratio": 1.9605653456270364, "debt_to_equity_ratio": 0.5171273728344428, "profit_margin": 0.23693987730118, "quarter": 4, "return_on_assets": 0.17747666872676313, "return_on_equity": 0.22867095316291502 } ], "income_statement": [ { "depreciation": 907476, "expenses": 11735345, "income_tax": 1205478, "marketing_expense": 2019310, "net_income": 5928370, "net_profit": 4722892, "operational_expense": 6920258, "product_revenue": 5638192, "quarter": 1, "rd_expense": 1831420, "revenue": 17663715, "salaries_expense": 4424468, "service_revenue": 12025523 }, { "depreciation": 1127420, "expenses": 11684942, "income_tax": 1400484, "marketing_expense": 1433516, "net_income": 5866027, "net_profit": 4465543, "operational_expense": 7271155, "product_revenue": 6898711, "quarter": 2, "rd_expense": 1762133, "revenue": 17550969, "salaries_expense": 5826663, "service_revenue": 10652258 }, { "depreciation": 713907, "expenses": 11634757, "income_tax": 1358691, "marketing_expense": 2005530, "net_income": 5804186, "net_profit": 4445495, "operational_expense": 7871589, "product_revenue": 3603791, "quarter": 3, "rd_expense": 1343621, "revenue": 17438943, "salaries_expense": 4624704, "service_revenue": 13835152 }, { "depreciation": 670147, "expenses": 11584786, "income_tax": 1637239, "marketing_expense": 2236732, "net_income": 5742846, "net_profit": 4105607, "operational_expense": 6067846, "product_revenue": 5014194, "quarter": 4, "rd_expense": 1721451, "revenue": 17327632, "salaries_expense": 4760993, "service_revenue": 12313438 } ], "market_conditions": { "gdp_growth": [ 0.06342650680365061, 0.05067067068010315, 0.05656686583089363, 0.05272796109382423 ], "inflation_rate": [ 0.010782628060116501, 0.010902334260917343, 0.007187045466804702, 0.006632526749787539 ], "interest_rate": [ 0.01068295394428832, 0.008058170804852098, 0.012804424943155193, 0.014238192120221281 ], "year": 1994 }, "random_event": { "description": "Gutierrez, Rodriguez and Douglas Technology Adoption in 1994", "impact": -0.03, "type": "Technology Adoption" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 125201, "billable_hours_per_employee": 127, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 13075122, "net_revenue": 10308511, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 34021 }, { "average_project_size": 156167, "billable_hours_per_employee": 137, "client_concentration": 0.1, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 12828283, "net_revenue": 10268627, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 33890 }, { "average_project_size": 50559, "billable_hours_per_employee": 94, "client_concentration": 0.15, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 11590860, "net_revenue": 10228898, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 33759 }, { "average_project_size": 101416, "billable_hours_per_employee": 134, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 13038185, "net_revenue": 10189322, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 33628 } ], "balance_sheet": [ { "assets": 12056660, "current_assets": 5951669, "current_liabilities": 2988692, "equity": 9161185, "fixed_assets": 6104991, "liabilities": 5498926, "long_term_liabilities": 2510234, "quarter": 1 }, { "assets": 12419683, "current_assets": 5532087, "current_liabilities": 2646451, "equity": 9126759, "fixed_assets": 6887596, "liabilities": 5628661, "long_term_liabilities": 2982210, "quarter": 2 }, { "assets": 12793637, "current_assets": 5173954, "current_liabilities": 3274247, "equity": 9668604, "fixed_assets": 7619683, "liabilities": 5761457, "long_term_liabilities": 2487210, "quarter": 3 }, { "assets": 13178850, "current_assets": 5954838, "current_liabilities": 3041382, "equity": 9745384, "fixed_assets": 7224012, "liabilities": 5897387, "long_term_liabilities": 2856005, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83252, "financing_cash_flow": 9323, "investing_cash_flow": -248980, "net_cash_flow": 2944798, "operating_cash_flow": 3039750, "quarter": 1 }, { "change_in_working_capital": -16203, "financing_cash_flow": 120522, "investing_cash_flow": -122428, "net_cash_flow": 2351798, "operating_cash_flow": 2744963, "quarter": 2 }, { "change_in_working_capital": 47050, "financing_cash_flow": -69960, "investing_cash_flow": -312153, "net_cash_flow": 2678182, "operating_cash_flow": 3012704, "quarter": 3 }, { "change_in_working_capital": -19283, "financing_cash_flow": 119422, "investing_cash_flow": -405951, "net_cash_flow": 2786709, "operating_cash_flow": 3002862, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.855005532212072, "current_ratio": 1.9913959016185008, "debt_to_equity_ratio": 0.6002417809486437, "profit_margin": 0.25255354531803864, "quarter": 1, "return_on_assets": 0.21593467842669528, "return_on_equity": 0.28418277766467986 }, { "asset_turnover_ratio": 0.8268026647701072, "current_ratio": 2.0903795309265125, "debt_to_equity_ratio": 0.6167206781728323, "profit_margin": 0.22746341842974724, "quarter": 2, "return_on_assets": 0.18806736049543293, "return_on_equity": 0.25592184476439006 }, { "asset_turnover_ratio": 0.799530110163357, "current_ratio": 1.5801966070366713, "debt_to_equity_ratio": 0.5958933678533116, "profit_margin": 0.25774272067235393, "quarter": 3, "return_on_assets": 0.2060730658529705, "return_on_equity": 0.272678868635017 }, { "asset_turnover_ratio": 0.7731571419357531, "current_ratio": 1.9579382004628159, "debt_to_equity_ratio": 0.6051467033007627, "profit_margin": 0.24181402845056815, "quarter": 4, "return_on_assets": 0.18696024311681217, "return_on_equity": 0.2528295447362567 } ], "income_statement": [ { "depreciation": 436299, "expenses": 6988252, "income_tax": 716808, "marketing_expense": 1008214, "net_income": 3320259, "net_profit": 2603451, "operational_expense": 4835944, "product_revenue": 3490309, "quarter": 1, "rd_expense": 1300685, "revenue": 10308511, "salaries_expense": 3388965, "service_revenue": 6818202 }, { "depreciation": 409226, "expenses": 6946290, "income_tax": 986600, "marketing_expense": 1006062, "net_income": 3322337, "net_profit": 2335737, "operational_expense": 3968794, "product_revenue": 3011997, "quarter": 2, "rd_expense": 698600, "revenue": 10268627, "salaries_expense": 2720289, "service_revenue": 7256630 }, { "depreciation": 376280, "expenses": 6904580, "income_tax": 687894, "marketing_expense": 1233281, "net_income": 3324318, "net_profit": 2636424, "operational_expense": 4587153, "product_revenue": 2992544, "quarter": 3, "rd_expense": 827795, "revenue": 10228898, "salaries_expense": 3074430, "service_revenue": 7236354 }, { "depreciation": 538941, "expenses": 6863121, "income_tax": 862280, "marketing_expense": 952252, "net_income": 3326201, "net_profit": 2463921, "operational_expense": 4619669, "product_revenue": 2380625, "quarter": 4, "rd_expense": 1297299, "revenue": 10189322, "salaries_expense": 3194662, "service_revenue": 7808697 } ], "market_conditions": { "gdp_growth": [ 0.05464424454449165, 0.0634479911621573, 0.0656286843327188, 0.0514453072905168 ], "inflation_rate": [ 0.00689082930261078, 0.009628324577652761, 0.009712464541359284, 0.009691547451312893 ], "interest_rate": [ 0.021423872239638847, 0.01768338481083271, 0.021804974201196294, 0.018102561196205205 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 77107, "billable_hours_per_employee": 155, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 11251697, "net_revenue": 8978560, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 29632 }, { "average_project_size": 178262, "billable_hours_per_employee": 156, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 10867408, "net_revenue": 8791000, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 29013 }, { "average_project_size": 146213, "billable_hours_per_employee": 132, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 10953163, "net_revenue": 8607359, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 28407 }, { "average_project_size": 72657, "billable_hours_per_employee": 88, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 10436535, "net_revenue": 8427554, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 27814 } ], "balance_sheet": [ { "assets": 9344935, "current_assets": 3179911, "current_liabilities": 2361823, "equity": 7342847, "fixed_assets": 6165024, "liabilities": 3939983, "long_term_liabilities": 1578160, "quarter": 1 }, { "assets": 9657682, "current_assets": 4577559, "current_liabilities": 2239803, "equity": 7399218, "fixed_assets": 5080123, "liabilities": 4040074, "long_term_liabilities": 1800271, "quarter": 2 }, { "assets": 9980896, "current_assets": 3670716, "current_liabilities": 1838450, "equity": 7790586, "fixed_assets": 6310180, "liabilities": 4142708, "long_term_liabilities": 2304258, "quarter": 3 }, { "assets": 10314926, "current_assets": 4702990, "current_liabilities": 1838733, "equity": 7938145, "fixed_assets": 5611936, "liabilities": 4247949, "long_term_liabilities": 2409216, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28487, "financing_cash_flow": -13879, "investing_cash_flow": -248250, "net_cash_flow": 1982360, "operating_cash_flow": 2261800, "quarter": 1 }, { "change_in_working_capital": -6728, "financing_cash_flow": 559, "investing_cash_flow": -487863, "net_cash_flow": 1817144, "operating_cash_flow": 2111550, "quarter": 2 }, { "change_in_working_capital": 86621, "financing_cash_flow": 132997, "investing_cash_flow": -346613, "net_cash_flow": 2177145, "operating_cash_flow": 2513333, "quarter": 3 }, { "change_in_working_capital": 70259, "financing_cash_flow": 64346, "investing_cash_flow": -186966, "net_cash_flow": 2095168, "operating_cash_flow": 2231250, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9607942698370828, "current_ratio": 1.3463798938362443, "debt_to_equity_ratio": 0.5365743014936849, "profit_margin": 0.2158358355905624, "quarter": 1, "return_on_assets": 0.20737383406091106, "return_on_equity": 0.26391602603186476 }, { "asset_turnover_ratio": 0.9102598325353848, "current_ratio": 2.0437328640063432, "debt_to_equity_ratio": 0.5460136463069476, "profit_margin": 0.2026629507450802, "quarter": 2, "return_on_assets": 0.18447594360634365, "return_on_equity": 0.24078355307277066 }, { "asset_turnover_ratio": 0.8623833972420913, "current_ratio": 1.9966362968805245, "debt_to_equity_ratio": 0.5317582015011451, "profit_margin": 0.2268289262711129, "quarter": 3, "return_on_assets": 0.1956135000304582, "return_on_equity": 0.25060990277239736 }, { "asset_turnover_ratio": 0.8170251536462791, "current_ratio": 2.55773404839093, "debt_to_equity_ratio": 0.5351311924889253, "profit_margin": 0.22202978468011003, "quarter": 4, "return_on_assets": 0.1814039189423172, "return_on_equity": 0.2357185463354474 } ], "income_statement": [ { "depreciation": 323905, "expenses": 6429163, "income_tax": 611502, "marketing_expense": 820790, "net_income": 2549397, "net_profit": 1937895, "operational_expense": 3406166, "product_revenue": 2333649, "quarter": 1, "rd_expense": 1098047, "revenue": 8978560, "salaries_expense": 2016604, "service_revenue": 6644911 }, { "depreciation": 329940, "expenses": 6258613, "income_tax": 750777, "marketing_expense": 1080431, "net_income": 2532387, "net_profit": 1781610, "operational_expense": 3343113, "product_revenue": 3072294, "quarter": 2, "rd_expense": 927773, "revenue": 8791000, "salaries_expense": 2728387, "service_revenue": 5718706 }, { "depreciation": 560935, "expenses": 6092588, "income_tax": 562373, "marketing_expense": 1129096, "net_income": 2514771, "net_profit": 1952398, "operational_expense": 3789017, "product_revenue": 3096175, "quarter": 3, "rd_expense": 642434, "revenue": 8607359, "salaries_expense": 2431211, "service_revenue": 5511184 }, { "depreciation": 360082, "expenses": 5930967, "income_tax": 625419, "marketing_expense": 1063298, "net_income": 2496587, "net_profit": 1871168, "operational_expense": 3211105, "product_revenue": 1958249, "quarter": 4, "rd_expense": 638886, "revenue": 8427554, "salaries_expense": 2900529, "service_revenue": 6469305 } ], "market_conditions": { "gdp_growth": [ 0.06314160291134913, 0.05513945828431352, 0.061135312387624305, 0.05265895139330383 ], "inflation_rate": [ 0.010338548501394419, 0.004851902994154937, 0.00784758434470599, 0.01204209896740735 ], "interest_rate": [ 0.011441278733944137, 0.012793804373053379, 0.015756494620594762, 0.0079508028136976 ], "year": 1996 }, "random_event": { "description": "Gutierrez, Rodriguez and Douglas Award Nomination in 1996", "impact": 0.08, "type": "Award Nomination" }, "year": 1996 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2000, "industry": "Advertising", "location": "South Nicholas", "name": "Stewart Group", "num_employees": 511, "region": "Latin America", "revenue_size": "Large", "website": "www.stewartgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 196207, "billable_hours_per_employee": 103, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 111619670, "net_revenue": 99525543, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 194766 }, { "average_project_size": 94733, "billable_hours_per_employee": 146, "client_concentration": 0.1, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 129270739, "net_revenue": 100613214, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 196895 }, { "average_project_size": 169477, "billable_hours_per_employee": 140, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 121698459, "net_revenue": 101712773, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 199047 }, { "average_project_size": 145437, "billable_hours_per_employee": 85, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 129490884, "net_revenue": 102824348, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 201222 } ], "balance_sheet": [ { "assets": 143510955, "current_assets": 54653587, "current_liabilities": 27889093, "equity": 102494742, "fixed_assets": 88857368, "liabilities": 69293737, "long_term_liabilities": 41404644, "quarter": 1 }, { "assets": 148186411, "current_assets": 65302738, "current_liabilities": 32665459, "equity": 104304433, "fixed_assets": 82883673, "liabilities": 70628031, "long_term_liabilities": 37962572, "quarter": 2 }, { "assets": 153014190, "current_assets": 60644514, "current_liabilities": 31031424, "equity": 108884675, "fixed_assets": 92369676, "liabilities": 71988017, "long_term_liabilities": 40956593, "quarter": 3 }, { "assets": 157999253, "current_assets": 64074894, "current_liabilities": 37454934, "equity": 110122785, "fixed_assets": 93924359, "liabilities": 73374191, "long_term_liabilities": 35919257, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25857, "financing_cash_flow": -15797, "investing_cash_flow": -120154, "net_cash_flow": 33888628, "operating_cash_flow": 34180117, "quarter": 1 }, { "change_in_working_capital": 35921, "financing_cash_flow": -161241, "investing_cash_flow": -236881, "net_cash_flow": 32019191, "operating_cash_flow": 32394073, "quarter": 2 }, { "change_in_working_capital": 61043, "financing_cash_flow": -38923, "investing_cash_flow": -443590, "net_cash_flow": 32643178, "operating_cash_flow": 33160013, "quarter": 3 }, { "change_in_working_capital": 77557, "financing_cash_flow": 65935, "investing_cash_flow": -105604, "net_cash_flow": 31799172, "operating_cash_flow": 32070235, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.693504847765803, "current_ratio": 1.9596760281877936, "debt_to_equity_ratio": 0.6760711393370794, "profit_margin": 0.2841232828038929, "quarter": 1, "return_on_assets": 0.1970408739876339, "return_on_equity": 0.2758924355358639 }, { "asset_turnover_ratio": 0.678963835624577, "current_ratio": 1.999137315045841, "debt_to_equity_ratio": 0.6771335500189144, "profit_margin": 0.26583042064435, "quarter": 2, "return_on_assets": 0.18048924202638256, "return_on_equity": 0.2564229748509347 }, { "asset_turnover_ratio": 0.6647277157759028, "current_ratio": 1.9542936218460358, "debt_to_equity_ratio": 0.6611400272811578, "profit_margin": 0.27389384025544167, "quarter": 3, "return_on_assets": 0.18206482679808977, "return_on_equity": 0.25585328697541687 }, { "asset_turnover_ratio": 0.6507900894949168, "current_ratio": 1.7107197145241264, "debt_to_equity_ratio": 0.6662943640591726, "profit_margin": 0.24797359279146608, "quarter": 4, "return_on_assets": 0.16137875664513426, "return_on_equity": 0.23153903163636844 } ], "income_statement": [ { "depreciation": 5902593, "expenses": 63021775, "income_tax": 8226244, "marketing_expense": 7994874, "net_income": 36503768, "net_profit": 28277524, "operational_expense": 38931568, "product_revenue": 39246094, "quarter": 1, "rd_expense": 6611576, "revenue": 99525543, "salaries_expense": 30644610, "service_revenue": 60279449 }, { "depreciation": 5648020, "expenses": 64394759, "income_tax": 9472402, "marketing_expense": 11439115, "net_income": 36218455, "net_profit": 26746053, "operational_expense": 35286728, "product_revenue": 39973875, "quarter": 2, "rd_expense": 8730872, "revenue": 100613214, "salaries_expense": 24462046, "service_revenue": 60639339 }, { "depreciation": 5301511, "expenses": 65797656, "income_tax": 8056615, "marketing_expense": 9623039, "net_income": 35915117, "net_profit": 27858502, "operational_expense": 45053100, "product_revenue": 23542625, "quarter": 3, "rd_expense": 8111015, "revenue": 101712773, "salaries_expense": 23783372, "service_revenue": 78170148 }, { "depreciation": 6572512, "expenses": 67231115, "income_tax": 10095510, "marketing_expense": 9246666, "net_income": 35593233, "net_profit": 25497723, "operational_expense": 33740294, "product_revenue": 26672232, "quarter": 4, "rd_expense": 8373754, "revenue": 102824348, "salaries_expense": 28919159, "service_revenue": 76152116 } ], "market_conditions": { "gdp_growth": [ 0.018654135743792127, 0.021525855622418384, 0.005837026290896824, 0.00981646419591541 ], "inflation_rate": [ 0.012080776208541269, 0.010868417829990139, 0.01723509606905278, 0.013234727665802437 ], "interest_rate": [ 0.03100265309420735, 0.034187375635152444, 0.02786336071787249, 0.031948570408283056 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 124720, "billable_hours_per_employee": 144, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 56978712, "net_revenue": 49885372, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 97623 }, { "average_project_size": 138502, "billable_hours_per_employee": 126, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 66749097, "net_revenue": 51846160, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 101460 }, { "average_project_size": 83863, "billable_hours_per_employee": 134, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 66491331, "net_revenue": 53884020, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 105448 }, { "average_project_size": 112938, "billable_hours_per_employee": 82, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 69001000, "net_revenue": 56001979, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 109593 } ], "balance_sheet": [ { "assets": 53295892, "current_assets": 24479723, "current_liabilities": 11247620, "equity": 40093004, "fixed_assets": 28816169, "liabilities": 21810297, "long_term_liabilities": 10562677, "quarter": 1 }, { "assets": 54665245, "current_assets": 25191985, "current_liabilities": 11998776, "equity": 40926845, "fixed_assets": 29473260, "liabilities": 22128054, "long_term_liabilities": 10129278, "quarter": 2 }, { "assets": 56069781, "current_assets": 21810748, "current_liabilities": 11300845, "equity": 42264634, "fixed_assets": 34259033, "liabilities": 22450440, "long_term_liabilities": 11149595, "quarter": 3 }, { "assets": 57510405, "current_assets": 21198226, "current_liabilities": 10603833, "equity": 43468828, "fixed_assets": 36312179, "liabilities": 22777523, "long_term_liabilities": 12173690, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54222, "financing_cash_flow": -82305, "investing_cash_flow": -218766, "net_cash_flow": 11755523, "operating_cash_flow": 11931933, "quarter": 1 }, { "change_in_working_capital": 17353, "financing_cash_flow": -158829, "investing_cash_flow": -130804, "net_cash_flow": 10368727, "operating_cash_flow": 10578416, "quarter": 2 }, { "change_in_working_capital": -80874, "financing_cash_flow": 186999, "investing_cash_flow": -315285, "net_cash_flow": 10559409, "operating_cash_flow": 10753711, "quarter": 3 }, { "change_in_working_capital": -64873, "financing_cash_flow": -1096, "investing_cash_flow": -204999, "net_cash_flow": 11024235, "operating_cash_flow": 11227419, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9360078258939732, "current_ratio": 2.1764358148657226, "debt_to_equity_ratio": 0.5439925878340272, "profit_margin": 0.1725437468923756, "quarter": 1, "return_on_assets": 0.16150229740033248, "return_on_equity": 0.21468605844550834 }, { "asset_turnover_ratio": 0.9484300308175697, "current_ratio": 2.0995462370495126, "debt_to_equity_ratio": 0.5406733404443954, "profit_margin": 0.16181823301860734, "quarter": 2, "return_on_assets": 0.15347327172868247, "return_on_equity": 0.2049914670920761 }, { "asset_turnover_ratio": 0.9610171297084253, "current_ratio": 1.9300103664814445, "debt_to_equity_ratio": 0.5311873752414371, "profit_margin": 0.1604426135986142, "quarter": 3, "return_on_assets": 0.1541881000034582, "return_on_equity": 0.20455146967556848 }, { "asset_turnover_ratio": 0.973771250611085, "current_ratio": 1.999109755877898, "debt_to_equity_ratio": 0.5239967132309157, "profit_margin": 0.1559935230146063, "quarter": 4, "return_on_assets": 0.15190200799316228, "return_on_equity": 0.2009703597253646 } ], "income_statement": [ { "depreciation": 3324524, "expenses": 38663361, "income_tax": 2614602, "marketing_expense": 7711214, "net_income": 11222011, "net_profit": 8607409, "operational_expense": 26508393, "product_revenue": 18369556, "quarter": 1, "rd_expense": 6983160, "revenue": 49885372, "salaries_expense": 15929215, "service_revenue": 31515816 }, { "depreciation": 2188762, "expenses": 40271020, "income_tax": 3185486, "marketing_expense": 6116417, "net_income": 11575140, "net_profit": 8389654, "operational_expense": 25827354, "product_revenue": 15150717, "quarter": 2, "rd_expense": 6610021, "revenue": 51846160, "salaries_expense": 16330329, "service_revenue": 36695443 }, { "depreciation": 2108418, "expenses": 41945527, "income_tax": 3293200, "marketing_expense": 7056333, "net_income": 11938493, "net_profit": 8645293, "operational_expense": 24521860, "product_revenue": 15702539, "quarter": 3, "rd_expense": 4270284, "revenue": 53884020, "salaries_expense": 18097332, "service_revenue": 38181481 }, { "depreciation": 2491473, "expenses": 43689661, "income_tax": 3576372, "marketing_expense": 6165769, "net_income": 12312318, "net_profit": 8735946, "operational_expense": 26217069, "product_revenue": 18014579, "quarter": 4, "rd_expense": 5993201, "revenue": 56001979, "salaries_expense": 13181688, "service_revenue": 37987400 } ], "market_conditions": { "gdp_growth": [ 0.01594628112883891, 0.01522220787952265, 0.018042824278232582, 0.012311717439620347 ], "inflation_rate": [ 0.01918913387783495, 0.01576270158946903, 0.014536713379937411, 0.019583724053642892 ], "interest_rate": [ 0.0281063149210931, 0.031599616495854826, 0.02962791090332425, 0.02409316318515266 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 90708, "billable_hours_per_employee": 143, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 56101897, "net_revenue": 44554170, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 87190 }, { "average_project_size": 178875, "billable_hours_per_employee": 147, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 52327425, "net_revenue": 45399064, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 88844 }, { "average_project_size": 142733, "billable_hours_per_employee": 86, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 55168948, "net_revenue": 46259981, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 90528 }, { "average_project_size": 159733, "billable_hours_per_employee": 103, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 54402065, "net_revenue": 47137224, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 92245 } ], "balance_sheet": [ { "assets": 45005639, "current_assets": 19400566, "current_liabilities": 13561069, "equity": 29005087, "fixed_assets": 25605073, "liabilities": 23314770, "long_term_liabilities": 9753701, "quarter": 1 }, { "assets": 46570939, "current_assets": 16560023, "current_liabilities": 13295791, "equity": 30419820, "fixed_assets": 30010916, "liabilities": 23669528, "long_term_liabilities": 10373737, "quarter": 2 }, { "assets": 48190681, "current_assets": 18920477, "current_liabilities": 10329694, "equity": 31307039, "fixed_assets": 29270204, "liabilities": 24029685, "long_term_liabilities": 13699991, "quarter": 3 }, { "assets": 49866757, "current_assets": 21170476, "current_liabilities": 12612809, "equity": 33263157, "fixed_assets": 28696281, "liabilities": 24395321, "long_term_liabilities": 11782512, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82983, "financing_cash_flow": 62936, "investing_cash_flow": -283137, "net_cash_flow": 10601201, "operating_cash_flow": 10625557, "quarter": 1 }, { "change_in_working_capital": 48219, "financing_cash_flow": 121139, "investing_cash_flow": -185909, "net_cash_flow": 9291623, "operating_cash_flow": 9408593, "quarter": 2 }, { "change_in_working_capital": 30116, "financing_cash_flow": -166028, "investing_cash_flow": -213484, "net_cash_flow": 9153393, "operating_cash_flow": 9533506, "quarter": 3 }, { "change_in_working_capital": -82594, "financing_cash_flow": -20604, "investing_cash_flow": -469265, "net_cash_flow": 10705112, "operating_cash_flow": 11071003, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9899686125998567, "current_ratio": 1.4306074248276446, "debt_to_equity_ratio": 0.8038165856906411, "profit_margin": 0.16416461130349863, "quarter": 1, "return_on_assets": 0.1625178124901193, "return_on_equity": 0.25217017966538074 }, { "asset_turnover_ratio": 0.9748367753546906, "current_ratio": 1.2455086726318125, "debt_to_equity_ratio": 0.7780955968838738, "profit_margin": 0.16560713674625538, "quarter": 2, "return_on_assets": 0.1614399271614429, "return_on_equity": 0.2471549470049461 }, { "asset_turnover_ratio": 0.9599362374646667, "current_ratio": 1.8316590017090535, "debt_to_equity_ratio": 0.7675489528089833, "profit_margin": 0.15447570114652662, "quarter": 3, "return_on_assets": 0.14828682333831306, "return_on_equity": 0.2282567508220755 }, { "asset_turnover_ratio": 0.9452634748235182, "current_ratio": 1.6784901761376074, "debt_to_equity_ratio": 0.7334036573858579, "profit_margin": 0.16529868199281314, "quarter": 4, "return_on_assets": 0.15625080652427428, "return_on_equity": 0.23424478319962233 } ], "income_statement": [ { "depreciation": 3311339, "expenses": 35036347, "income_tax": 2203605, "marketing_expense": 3708970, "net_income": 9517823, "net_profit": 7314218, "operational_expense": 23063063, "product_revenue": 15442327, "quarter": 1, "rd_expense": 5401763, "revenue": 44554170, "salaries_expense": 11887664, "service_revenue": 29111843 }, { "depreciation": 1890184, "expenses": 35571229, "income_tax": 2309426, "marketing_expense": 4076507, "net_income": 9827835, "net_profit": 7518409, "operational_expense": 20296450, "product_revenue": 12866757, "quarter": 2, "rd_expense": 5782593, "revenue": 45399064, "salaries_expense": 13616435, "service_revenue": 32532307 }, { "depreciation": 2387463, "expenses": 36114277, "income_tax": 2999661, "marketing_expense": 4519069, "net_income": 10145704, "net_profit": 7146043, "operational_expense": 18302859, "product_revenue": 14027917, "quarter": 3, "rd_expense": 5950243, "revenue": 46259981, "salaries_expense": 14477819, "service_revenue": 32232064 }, { "depreciation": 3279282, "expenses": 36665616, "income_tax": 2679887, "marketing_expense": 4481197, "net_income": 10471608, "net_profit": 7791721, "operational_expense": 24437260, "product_revenue": 17820689, "quarter": 4, "rd_expense": 7245216, "revenue": 47137224, "salaries_expense": 16659511, "service_revenue": 29316535 } ], "market_conditions": { "gdp_growth": [ 0.034636313085597066, 0.028441489790342736, 0.019173630547303817, 0.030054820575633835 ], "inflation_rate": [ 0.017505589273846826, 0.01383019238319432, 0.0128937113599182, 0.017686607672655837 ], "interest_rate": [ 0.03149700520282754, 0.037474019328733406, 0.036848197592163186, 0.03460378576696248 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 112508, "billable_hours_per_employee": 154, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 110330873, "net_revenue": 88682518, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 173547 }, { "average_project_size": 127724, "billable_hours_per_employee": 106, "client_concentration": 0.17, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 115789589, "net_revenue": 92193913, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 180419 }, { "average_project_size": 145474, "billable_hours_per_employee": 137, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 110482480, "net_revenue": 95844344, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 187562 }, { "average_project_size": 106352, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 120549403, "net_revenue": 99639313, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 194989 } ], "balance_sheet": [ { "assets": 108041037, "current_assets": 39250483, "current_liabilities": 31768615, "equity": 75807247, "fixed_assets": 68790554, "liabilities": 58525394, "long_term_liabilities": 26756779, "quarter": 1 }, { "assets": 110453140, "current_assets": 36348574, "current_liabilities": 27295418, "equity": 76372486, "fixed_assets": 74104566, "liabilities": 59285955, "long_term_liabilities": 31990537, "quarter": 2 }, { "assets": 112919096, "current_assets": 52206180, "current_liabilities": 27469562, "equity": 79838519, "fixed_assets": 60712916, "liabilities": 60056399, "long_term_liabilities": 32586837, "quarter": 3 }, { "assets": 115440107, "current_assets": 42904421, "current_liabilities": 34475435, "equity": 83178191, "fixed_assets": 72535686, "liabilities": 60836856, "long_term_liabilities": 26361421, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56108, "financing_cash_flow": -33814, "investing_cash_flow": -249683, "net_cash_flow": 28530261, "operating_cash_flow": 29030738, "quarter": 1 }, { "change_in_working_capital": -61188, "financing_cash_flow": 97596, "investing_cash_flow": -135254, "net_cash_flow": 29052180, "operating_cash_flow": 29119149, "quarter": 2 }, { "change_in_working_capital": 32717, "financing_cash_flow": 139962, "investing_cash_flow": -113090, "net_cash_flow": 30409979, "operating_cash_flow": 30543857, "quarter": 3 }, { "change_in_working_capital": -35723, "financing_cash_flow": 97875, "investing_cash_flow": -294584, "net_cash_flow": 31320008, "operating_cash_flow": 31851960, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8208225361628101, "current_ratio": 1.235511305733662, "debt_to_equity_ratio": 0.7720290119492138, "profit_margin": 0.29646884857283823, "quarter": 1, "return_on_assets": 0.24334831217882516, "return_on_equity": 0.3468217754959496 }, { "asset_turnover_ratio": 0.8346880224500635, "current_ratio": 1.3316731035223568, "debt_to_equity_ratio": 0.7762737355439758, "profit_margin": 0.2733944159632318, "quarter": 2, "return_on_assets": 0.22819904440923997, "return_on_equity": 0.3300311711733464 }, { "asset_turnover_ratio": 0.8487877373726053, "current_ratio": 1.9005100991417336, "debt_to_equity_ratio": 0.7522233597544564, "profit_margin": 0.281454500851923, "quarter": 3, "return_on_assets": 0.23889512895143972, "return_on_equity": 0.3378797895787621 }, { "asset_turnover_ratio": 0.8631256119677713, "current_ratio": 1.2444925205439756, "debt_to_equity_ratio": 0.7314039325524644, "profit_margin": 0.2867837918553292, "quarter": 4, "return_on_assets": 0.24753043584756898, "return_on_equity": 0.34353884902353793 } ], "income_statement": [ { "depreciation": 2739134, "expenses": 54653292, "income_tax": 7737622, "marketing_expense": 10370145, "net_income": 34029226, "net_profit": 26291604, "operational_expense": 33690065, "product_revenue": 25921865, "quarter": 1, "rd_expense": 5957038, "revenue": 88682518, "salaries_expense": 25332672, "service_revenue": 62760653 }, { "depreciation": 3913848, "expenses": 56809125, "income_tax": 10179487, "marketing_expense": 10215154, "net_income": 35384788, "net_profit": 25205301, "operational_expense": 28537852, "product_revenue": 35557104, "quarter": 2, "rd_expense": 5939638, "revenue": 92193913, "salaries_expense": 21015220, "service_revenue": 56636809 }, { "depreciation": 3568035, "expenses": 59049996, "income_tax": 9818526, "marketing_expense": 9302832, "net_income": 36794348, "net_profit": 26975822, "operational_expense": 41049215, "product_revenue": 28391584, "quarter": 3, "rd_expense": 10096537, "revenue": 95844344, "salaries_expense": 20772670, "service_revenue": 67452760 }, { "depreciation": 3277020, "expenses": 61379260, "income_tax": 9685113, "marketing_expense": 10337009, "net_income": 38260053, "net_profit": 28574940, "operational_expense": 31637581, "product_revenue": 32158060, "quarter": 4, "rd_expense": 11125606, "revenue": 99639313, "salaries_expense": 23573202, "service_revenue": 67481253 } ], "market_conditions": { "gdp_growth": [ 0.026458497275049946, 0.03091720039322901, 0.031428272617732164, 0.030459113474354094 ], "inflation_rate": [ 0.00991212921593438, 0.01726787170671037, 0.007734074032810681, 0.011809632530306653 ], "interest_rate": [ 0.035626020109414326, 0.03993911911525617, 0.0417664482079317, 0.04026408108234109 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 135986, "billable_hours_per_employee": 156, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 120222786, "net_revenue": 99663002, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 195035 }, { "average_project_size": 73440, "billable_hours_per_employee": 123, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 114516306, "net_revenue": 101432957, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 198499 }, { "average_project_size": 67593, "billable_hours_per_employee": 149, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 130078029, "net_revenue": 103234346, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 202024 }, { "average_project_size": 191975, "billable_hours_per_employee": 146, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 122711814, "net_revenue": 105067727, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 205612 } ], "balance_sheet": [ { "assets": 137464938, "current_assets": 43334523, "current_liabilities": 30794806, "equity": 87350958, "fixed_assets": 94130415, "liabilities": 65213284, "long_term_liabilities": 34418478, "quarter": 1 }, { "assets": 140413776, "current_assets": 62102589, "current_liabilities": 29070378, "equity": 89561913, "fixed_assets": 78311187, "liabilities": 66872541, "long_term_liabilities": 37802163, "quarter": 2 }, { "assets": 143425871, "current_assets": 70984022, "current_liabilities": 35354124, "equity": 90128520, "fixed_assets": 72441849, "liabilities": 68574016, "long_term_liabilities": 33219892, "quarter": 3 }, { "assets": 146502580, "current_assets": 47164584, "current_liabilities": 35962078, "equity": 92645531, "fixed_assets": 99337996, "liabilities": 70318782, "long_term_liabilities": 34356704, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61652, "financing_cash_flow": -58120, "investing_cash_flow": -371206, "net_cash_flow": 19577567, "operating_cash_flow": 19779299, "quarter": 1 }, { "change_in_working_capital": 62794, "financing_cash_flow": 180820, "investing_cash_flow": -211816, "net_cash_flow": 21696912, "operating_cash_flow": 21655197, "quarter": 2 }, { "change_in_working_capital": 85126, "financing_cash_flow": -5363, "investing_cash_flow": -288852, "net_cash_flow": 20266325, "operating_cash_flow": 20391341, "quarter": 3 }, { "change_in_working_capital": -58111, "financing_cash_flow": 129607, "investing_cash_flow": -200832, "net_cash_flow": 21468941, "operating_cash_flow": 21573520, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.725006706801119, "current_ratio": 1.4072023379527054, "debt_to_equity_ratio": 0.746566328442557, "profit_margin": 0.15150360411579816, "quarter": 1, "return_on_assets": 0.10984112908849528, "return_on_equity": 0.17285790958354458 }, { "asset_turnover_ratio": 0.7223860784144143, "current_ratio": 2.136284192795842, "debt_to_equity_ratio": 0.7466627136470387, "profit_margin": 0.15794351731262257, "quarter": 2, "return_on_assets": 0.11409619808244456, "return_on_equity": 0.1788782470512884 }, { "asset_turnover_ratio": 0.7197749281926968, "current_ratio": 2.007800334693627, "debt_to_equity_ratio": 0.7608470215643173, "profit_margin": 0.14798045022729162, "quarter": 3, "return_on_assets": 0.10651261793627176, "return_on_equity": 0.1694986781098813 }, { "asset_turnover_ratio": 0.7171732197480755, "current_ratio": 1.3115088621964504, "debt_to_equity_ratio": 0.759008893801904, "profit_margin": 0.15667734964895547, "quarter": 4, "return_on_assets": 0.11236479930933639, "return_on_equity": 0.177685127629092 } ], "income_statement": [ { "depreciation": 4679995, "expenses": 79494685, "income_tax": 5069013, "marketing_expense": 9155431, "net_income": 20168317, "net_profit": 15099304, "operational_expense": 51800224, "product_revenue": 26247386, "quarter": 1, "rd_expense": 14618331, "revenue": 99663002, "salaries_expense": 26698932, "service_revenue": 73415616 }, { "depreciation": 5634519, "expenses": 81019158, "income_tax": 4393121, "marketing_expense": 15328772, "net_income": 20413799, "net_profit": 16020678, "operational_expense": 53712877, "product_revenue": 39677732, "quarter": 2, "rd_expense": 9569663, "revenue": 101432957, "salaries_expense": 30116560, "service_revenue": 61755225 }, { "depreciation": 5114676, "expenses": 82572866, "income_tax": 5384815, "marketing_expense": 9650945, "net_income": 20661480, "net_profit": 15276665, "operational_expense": 55643902, "product_revenue": 23047238, "quarter": 3, "rd_expense": 16139091, "revenue": 103234346, "salaries_expense": 40397712, "service_revenue": 80187108 }, { "depreciation": 5111787, "expenses": 84156370, "income_tax": 4449624, "marketing_expense": 9059756, "net_income": 20911357, "net_profit": 16461733, "operational_expense": 47816290, "product_revenue": 25708721, "quarter": 4, "rd_expense": 10576825, "revenue": 105067727, "salaries_expense": 32762886, "service_revenue": 79359006 } ], "market_conditions": { "gdp_growth": [ 0.034493633568659025, 0.03476483065555643, 0.023382312781847804, 0.02629289464497169 ], "inflation_rate": [ 0.016272777524557375, 0.009601656905993461, 0.015186280266983841, 0.017185793176712448 ], "interest_rate": [ 0.042911794406615834, 0.03543659634499664, 0.0442527905151582, 0.03973734028503982 ], "year": 2004 }, "random_event": { "description": "Stewart Group Data Privacy Regulation Impact in 2004", "impact": -0.05, "type": "Data Privacy Regulation Impact" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 83925, "billable_hours_per_employee": 141, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 79336270, "net_revenue": 69853173, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 136699 }, { "average_project_size": 154180, "billable_hours_per_employee": 155, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 81076054, "net_revenue": 70459989, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 137886 }, { "average_project_size": 158407, "billable_hours_per_employee": 133, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 85980319, "net_revenue": 71072077, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 139084 }, { "average_project_size": 144157, "billable_hours_per_employee": 149, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 85433725, "net_revenue": 71689482, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 140293 } ], "balance_sheet": [ { "assets": 96943010, "current_assets": 29708584, "current_liabilities": 23370336, "equity": 70273840, "fixed_assets": 67234426, "liabilities": 40844743, "long_term_liabilities": 17474407, "quarter": 1 }, { "assets": 99032901, "current_assets": 34366235, "current_liabilities": 24047335, "equity": 70629141, "fixed_assets": 64666666, "liabilities": 41890368, "long_term_liabilities": 17843033, "quarter": 2 }, { "assets": 101167846, "current_assets": 41592637, "current_liabilities": 24372694, "equity": 71969559, "fixed_assets": 59575209, "liabilities": 42962760, "long_term_liabilities": 18590066, "quarter": 3 }, { "assets": 103348816, "current_assets": 41426034, "current_liabilities": 22886320, "equity": 72325958, "fixed_assets": 61922782, "liabilities": 44062606, "long_term_liabilities": 21176286, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6556, "financing_cash_flow": 40156, "investing_cash_flow": -214142, "net_cash_flow": 17805011, "operating_cash_flow": 18178710, "quarter": 1 }, { "change_in_working_capital": -3273, "financing_cash_flow": -161636, "investing_cash_flow": -426384, "net_cash_flow": 17491878, "operating_cash_flow": 17682045, "quarter": 2 }, { "change_in_working_capital": -30779, "financing_cash_flow": -182723, "investing_cash_flow": -203145, "net_cash_flow": 17251521, "operating_cash_flow": 17748289, "quarter": 3 }, { "change_in_working_capital": -47008, "financing_cash_flow": 127840, "investing_cash_flow": -433297, "net_cash_flow": 15699219, "operating_cash_flow": 16367098, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7205591511961512, "current_ratio": 1.2712091088463597, "debt_to_equity_ratio": 0.5812225858157175, "profit_margin": 0.20293384525281336, "quarter": 1, "return_on_assets": 0.1462258392843383, "return_on_equity": 0.20171906074863705 }, { "asset_turnover_ratio": 0.7114806118827116, "current_ratio": 1.4291078408480606, "debt_to_equity_ratio": 0.5931031781909962, "profit_margin": 0.19140803442362161, "quarter": 2, "return_on_assets": 0.13618310545098541, "return_on_equity": 0.1909496251695883 }, { "asset_turnover_ratio": 0.7025164596269056, "current_ratio": 1.7065260409866878, "debt_to_equity_ratio": 0.5969573886092591, "profit_margin": 0.19366920992051492, "quarter": 3, "return_on_assets": 0.13605580769210013, "return_on_equity": 0.19125409674943264 }, { "asset_turnover_ratio": 0.6936652472148302, "current_ratio": 1.8100784223938142, "debt_to_equity_ratio": 0.6092225698552102, "profit_margin": 0.18189206611926698, "quarter": 4, "return_on_assets": 0.12617220501103757, "return_on_equity": 0.18029139690068122 } ], "income_statement": [ { "depreciation": 4003137, "expenses": 50950166, "income_tax": 4727434, "marketing_expense": 10184653, "net_income": 18903007, "net_profit": 14175573, "operational_expense": 27582494, "product_revenue": 23834340, "quarter": 1, "rd_expense": 8683953, "revenue": 69853173, "salaries_expense": 19249042, "service_revenue": 46018833 }, { "depreciation": 4195437, "expenses": 51753477, "income_tax": 5219904, "marketing_expense": 8403572, "net_income": 18706512, "net_profit": 13486608, "operational_expense": 28997876, "product_revenue": 14188967, "quarter": 2, "rd_expense": 8023181, "revenue": 70459989, "salaries_expense": 16461430, "service_revenue": 56271022 }, { "depreciation": 3983816, "expenses": 52569454, "income_tax": 4738150, "marketing_expense": 7827973, "net_income": 18502623, "net_profit": 13764473, "operational_expense": 30738745, "product_revenue": 23816664, "quarter": 3, "rd_expense": 7805970, "revenue": 71072077, "salaries_expense": 16740302, "service_revenue": 47255413 }, { "depreciation": 3327350, "expenses": 53398296, "income_tax": 5251438, "marketing_expense": 7900769, "net_income": 18291186, "net_profit": 13039748, "operational_expense": 29478270, "product_revenue": 15829535, "quarter": 4, "rd_expense": 8267001, "revenue": 71689482, "salaries_expense": 20948129, "service_revenue": 55859947 } ], "market_conditions": { "gdp_growth": [ 0.034164250582595215, 0.02637415353513729, 0.035740383691529744, 0.02361136216037938 ], "inflation_rate": [ 0.008942955126901133, 0.00981581688827016, 0.014146311187174668, 0.014199522585548227 ], "interest_rate": [ 0.02549234690884221, 0.023067300052441137, 0.024580250383240153, 0.01864423726762366 ], "year": 2005 }, "random_event": { "description": "Stewart Group Technology Adoption in 2005", "impact": 0.07, "type": "Technology Adoption" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 93155, "billable_hours_per_employee": 105, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 93916010, "net_revenue": 85352838, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 167031 }, { "average_project_size": 190733, "billable_hours_per_employee": 109, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 101646550, "net_revenue": 88413460, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 173020 }, { "average_project_size": 194054, "billable_hours_per_employee": 155, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 100878961, "net_revenue": 91583831, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 179225 }, { "average_project_size": 58456, "billable_hours_per_employee": 96, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 121560853, "net_revenue": 94867887, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 185651 } ], "balance_sheet": [ { "assets": 110875593, "current_assets": 46752266, "current_liabilities": 26526230, "equity": 76744375, "fixed_assets": 64123327, "liabilities": 51157917, "long_term_liabilities": 24631687, "quarter": 1 }, { "assets": 114157529, "current_assets": 51091219, "current_liabilities": 23105566, "equity": 79297967, "fixed_assets": 63066310, "liabilities": 51838510, "long_term_liabilities": 28732944, "quarter": 2 }, { "assets": 117536611, "current_assets": 44615079, "current_liabilities": 30069032, "equity": 83382899, "fixed_assets": 72921532, "liabilities": 52528158, "long_term_liabilities": 22459126, "quarter": 3 }, { "assets": 121015714, "current_assets": 48754849, "current_liabilities": 26276423, "equity": 86210148, "fixed_assets": 72260865, "liabilities": 53226980, "long_term_liabilities": 26950557, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50455, "financing_cash_flow": 27892, "investing_cash_flow": -433268, "net_cash_flow": 20267669, "operating_cash_flow": 20488200, "quarter": 1 }, { "change_in_working_capital": -41219, "financing_cash_flow": 119959, "investing_cash_flow": -484480, "net_cash_flow": 20810160, "operating_cash_flow": 20990327, "quarter": 2 }, { "change_in_working_capital": 17093, "financing_cash_flow": -37829, "investing_cash_flow": -465562, "net_cash_flow": 24718315, "operating_cash_flow": 25047352, "quarter": 3 }, { "change_in_working_capital": 31512, "financing_cash_flow": -59554, "investing_cash_flow": -223847, "net_cash_flow": 22742944, "operating_cash_flow": 23216679, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7698072739958198, "current_ratio": 1.7624919183766408, "debt_to_equity_ratio": 0.6666015196553493, "profit_margin": 0.1994860323215029, "quarter": 1, "return_on_assets": 0.15356579874165813, "return_on_equity": 0.2218625013233869 }, { "asset_turnover_ratio": 0.7744864554662881, "current_ratio": 2.2112082863497045, "debt_to_equity_ratio": 0.6537180202866991, "profit_margin": 0.19204030698493194, "quarter": 2, "return_on_assets": 0.1487326166634178, "return_on_equity": 0.2141158045073211 }, { "asset_turnover_ratio": 0.7791940759632758, "current_ratio": 1.4837550806424364, "debt_to_equity_ratio": 0.6299632014473375, "profit_margin": 0.2006298033110233, "quarter": 3, "return_on_assets": 0.15632955420162659, "return_on_equity": 0.22036228315832482 }, { "asset_turnover_ratio": 0.7839303166859801, "current_ratio": 1.8554598926954404, "debt_to_equity_ratio": 0.617409681282533, "profit_margin": 0.19417965955118194, "quarter": 4, "return_on_assets": 0.1522233220059339, "return_on_equity": 0.21368034306123682 } ], "income_statement": [ { "depreciation": 3461501, "expenses": 63865488, "income_tax": 4460651, "marketing_expense": 9486349, "net_income": 21487350, "net_profit": 17026699, "operational_expense": 37013561, "product_revenue": 30732549, "quarter": 1, "rd_expense": 11575173, "revenue": 85352838, "salaries_expense": 19786457, "service_revenue": 54620289 }, { "depreciation": 4011379, "expenses": 66025196, "income_tax": 5409316, "marketing_expense": 6866275, "net_income": 22388264, "net_profit": 16978948, "operational_expense": 43234825, "product_revenue": 18028641, "quarter": 2, "rd_expense": 8652435, "revenue": 88413460, "salaries_expense": 30349002, "service_revenue": 70384819 }, { "depreciation": 6672906, "expenses": 68257938, "income_tax": 4951447, "marketing_expense": 8152385, "net_income": 23325893, "net_profit": 18374446, "operational_expense": 34136533, "product_revenue": 27962863, "quarter": 3, "rd_expense": 7702290, "revenue": 91583831, "salaries_expense": 20870801, "service_revenue": 63620968 }, { "depreciation": 4795265, "expenses": 70566183, "income_tax": 5880290, "marketing_expense": 13567544, "net_income": 24301704, "net_profit": 18421414, "operational_expense": 47447675, "product_revenue": 36486468, "quarter": 4, "rd_expense": 9848604, "revenue": 94867887, "salaries_expense": 21972898, "service_revenue": 58381419 } ], "market_conditions": { "gdp_growth": [ 0.03169832646855515, 0.03094631829507842, 0.030787833831874233, 0.02297190337852526 ], "inflation_rate": [ 0.012281327234377786, 0.011212988069122997, 0.015195381137958121, 0.01439896910329811 ], "interest_rate": [ 0.025176102371774298, 0.02296927379711353, 0.020678901714351685, 0.022658609305200934 ], "year": 2006 }, "random_event": { "description": "Stewart Group Data Privacy Regulation Impact in 2006", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 54946, "billable_hours_per_employee": 112, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 62672382, "net_revenue": 54984766, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 107602 }, { "average_project_size": 51816, "billable_hours_per_employee": 158, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 64959645, "net_revenue": 55756558, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 109113 }, { "average_project_size": 124191, "billable_hours_per_employee": 90, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 73107179, "net_revenue": 56539183, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 110644 }, { "average_project_size": 152002, "billable_hours_per_employee": 125, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 69870657, "net_revenue": 57332793, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 112197 } ], "balance_sheet": [ { "assets": 66225255, "current_assets": 20824802, "current_liabilities": 17782142, "equity": 44710000, "fixed_assets": 45400453, "liabilities": 34402096, "long_term_liabilities": 16619954, "quarter": 1 }, { "assets": 68201859, "current_assets": 33513126, "current_liabilities": 19804022, "equity": 47729925, "fixed_assets": 34688733, "liabilities": 35163901, "long_term_liabilities": 15359879, "quarter": 2 }, { "assets": 70237458, "current_assets": 23637135, "current_liabilities": 20843643, "equity": 47373732, "fixed_assets": 46600323, "liabilities": 35942575, "long_term_liabilities": 15098932, "quarter": 3 }, { "assets": 72333812, "current_assets": 23322245, "current_liabilities": 16181009, "equity": 48798918, "fixed_assets": 49011567, "liabilities": 36738492, "long_term_liabilities": 20557483, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70157, "financing_cash_flow": -182732, "investing_cash_flow": -472445, "net_cash_flow": 15775524, "operating_cash_flow": 16261482, "quarter": 1 }, { "change_in_working_capital": 70855, "financing_cash_flow": -91371, "investing_cash_flow": -283292, "net_cash_flow": 16426986, "operating_cash_flow": 16940470, "quarter": 2 }, { "change_in_working_capital": -64418, "financing_cash_flow": 59426, "investing_cash_flow": -147728, "net_cash_flow": 15680985, "operating_cash_flow": 16198015, "quarter": 3 }, { "change_in_working_capital": -50067, "financing_cash_flow": 60451, "investing_cash_flow": -377749, "net_cash_flow": 16032070, "operating_cash_flow": 16553978, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8302688453219244, "current_ratio": 1.1711076202180817, "debt_to_equity_ratio": 0.7694496980541266, "profit_margin": 0.234371116537988, "quarter": 1, "return_on_assets": 0.19459103630480548, "return_on_equity": 0.28823173786624917 }, { "asset_turnover_ratio": 0.81752255462714, "current_ratio": 1.6922383746089558, "debt_to_equity_ratio": 0.7367265085792614, "profit_margin": 0.26350204401067945, "quarter": 2, "return_on_assets": 0.2154188641690837, "return_on_equity": 0.3078145838276511 }, { "asset_turnover_ratio": 0.8049719424640909, "current_ratio": 1.134021293686521, "debt_to_equity_ratio": 0.7587026287057139, "profit_margin": 0.23132362913698276, "quarter": 3, "return_on_assets": 0.18620903108423997, "return_on_equity": 0.27607808057005095 }, { "asset_turnover_ratio": 0.792614012932154, "current_ratio": 1.4413344062783724, "debt_to_equity_ratio": 0.7528546432115565, "profit_margin": 0.2302974843733847, "quarter": 4, "return_on_assets": 0.18253701325736849, "return_on_equity": 0.2705715319343761 } ], "income_statement": [ { "depreciation": 3374641, "expenses": 36590085, "income_tax": 5507840, "marketing_expense": 4862165, "net_income": 18394681, "net_profit": 12886841, "operational_expense": 20520046, "product_revenue": 20003457, "quarter": 1, "rd_expense": 5768367, "revenue": 54984766, "salaries_expense": 13284549, "service_revenue": 34981309 }, { "depreciation": 2248503, "expenses": 37280103, "income_tax": 3784488, "marketing_expense": 6206216, "net_income": 18476455, "net_profit": 14691967, "operational_expense": 18841633, "product_revenue": 16976987, "quarter": 2, "rd_expense": 5035417, "revenue": 55756558, "salaries_expense": 12214544, "service_revenue": 38779571 }, { "depreciation": 3119166, "expenses": 37983134, "income_tax": 5477200, "marketing_expense": 6899324, "net_income": 18556049, "net_profit": 13078849, "operational_expense": 23993630, "product_revenue": 20735405, "quarter": 3, "rd_expense": 3922628, "revenue": 56539183, "salaries_expense": 16545180, "service_revenue": 35803778 }, { "depreciation": 3350380, "expenses": 38699423, "income_tax": 5429772, "marketing_expense": 6722746, "net_income": 18633370, "net_profit": 13203598, "operational_expense": 22704634, "product_revenue": 12709404, "quarter": 4, "rd_expense": 7734698, "revenue": 57332793, "salaries_expense": 12615520, "service_revenue": 44623389 } ], "market_conditions": { "gdp_growth": [ 0.0235801400859874, 0.015552912186454357, 0.02266533195497589, 0.014840006842636668 ], "inflation_rate": [ 0.011672436206852543, 0.012629118401503256, 0.00947033761478745, 0.014802479410121003 ], "interest_rate": [ 0.03666013366882841, 0.03971376808310882, 0.04118947147963529, 0.03812966814505463 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 189104, "billable_hours_per_employee": 158, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 105513736, "net_revenue": 83836841, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 164064 }, { "average_project_size": 55854, "billable_hours_per_employee": 158, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.6, "gross_billings": 109566244, "net_revenue": 86256613, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 168800 }, { "average_project_size": 139346, "billable_hours_per_employee": 88, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 114524164, "net_revenue": 88746226, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 173672 }, { "average_project_size": 163733, "billable_hours_per_employee": 97, "client_concentration": 0.4, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 117002678, "net_revenue": 91307698, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 178684 } ], "balance_sheet": [ { "assets": 89884640, "current_assets": 33976500, "current_liabilities": 20540545, "equity": 62939657, "fixed_assets": 55908140, "liabilities": 50233095, "long_term_liabilities": 29692550, "quarter": 1 }, { "assets": 92311801, "current_assets": 34731663, "current_liabilities": 26260103, "equity": 68111832, "fixed_assets": 57580138, "liabilities": 50884998, "long_term_liabilities": 24624895, "quarter": 2 }, { "assets": 94804502, "current_assets": 34583234, "current_liabilities": 21367258, "equity": 69125098, "fixed_assets": 60221268, "liabilities": 51545362, "long_term_liabilities": 30178104, "quarter": 3 }, { "assets": 97364514, "current_assets": 32460636, "current_liabilities": 23301229, "equity": 70624313, "fixed_assets": 64903878, "liabilities": 52214296, "long_term_liabilities": 28913067, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41687, "financing_cash_flow": -33541, "investing_cash_flow": -270314, "net_cash_flow": 25617277, "operating_cash_flow": 25996665, "quarter": 1 }, { "change_in_working_capital": 38208, "financing_cash_flow": 170159, "investing_cash_flow": -103686, "net_cash_flow": 31529343, "operating_cash_flow": 31659413, "quarter": 2 }, { "change_in_working_capital": 95760, "financing_cash_flow": 159486, "investing_cash_flow": -420056, "net_cash_flow": 28424414, "operating_cash_flow": 28797945, "quarter": 3 }, { "change_in_working_capital": -23045, "financing_cash_flow": -78941, "investing_cash_flow": -430041, "net_cash_flow": 27868690, "operating_cash_flow": 28398254, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9327159901847524, "current_ratio": 1.6541187198294884, "debt_to_equity_ratio": 0.7981151692644274, "profit_margin": 0.2777789778601033, "quarter": 1, "return_on_assets": 0.25908889438729465, "return_on_equity": 0.37000697350479683 }, { "asset_turnover_ratio": 0.934405049685901, "current_ratio": 1.3226019334349146, "debt_to_equity_ratio": 0.747080154884103, "profit_margin": 0.3093679205790285, "quarter": 2, "return_on_assets": 0.28907494719987104, "return_on_equity": 0.3917825760434692 }, { "asset_turnover_ratio": 0.9360971697314543, "current_ratio": 1.6185153003721862, "debt_to_equity_ratio": 0.7456822990688563, "profit_margin": 0.29145980810496663, "quarter": 3, "return_on_assets": 0.272834701457532, "return_on_equity": 0.3741905436430629 }, { "asset_turnover_ratio": 0.9377923665289388, "current_ratio": 1.3930868624998278, "debt_to_equity_ratio": 0.7393246572182586, "profit_margin": 0.27899175598534964, "quarter": 4, "return_on_assets": 0.2616363390875653, "return_on_equity": 0.36069865911474425 } ], "income_statement": [ { "depreciation": 2708553, "expenses": 50728896, "income_tax": 9819833, "marketing_expense": 5111368, "net_income": 33107945, "net_profit": 23288112, "operational_expense": 29442241, "product_revenue": 28012247, "quarter": 1, "rd_expense": 8401685, "revenue": 83836841, "salaries_expense": 25320937, "service_revenue": 55824594 }, { "depreciation": 4974384, "expenses": 52361359, "income_tax": 7210225, "marketing_expense": 9240814, "net_income": 33895254, "net_profit": 26685029, "operational_expense": 31444287, "product_revenue": 30911088, "quarter": 2, "rd_expense": 5376215, "revenue": 86256613, "salaries_expense": 24126532, "service_revenue": 55345525 }, { "depreciation": 2931987, "expenses": 54046356, "income_tax": 8833912, "marketing_expense": 6759226, "net_income": 34699870, "net_profit": 25865958, "operational_expense": 37762829, "product_revenue": 17833154, "quarter": 3, "rd_expense": 9225170, "revenue": 88746226, "salaries_expense": 23903055, "service_revenue": 70913072 }, { "depreciation": 2924159, "expenses": 55785577, "income_tax": 10048026, "marketing_expense": 7016738, "net_income": 35522121, "net_profit": 25474095, "operational_expense": 34643050, "product_revenue": 20812257, "quarter": 4, "rd_expense": 8347323, "revenue": 91307698, "salaries_expense": 23742374, "service_revenue": 70495441 } ], "market_conditions": { "gdp_growth": [ 0.01128184146015912, 0.012754856926039526, 0.020999668135605692, 0.020672130537835808 ], "inflation_rate": [ 0.01861076575625535, 0.01680156740439056, 0.021136135984395517, 0.022120601728262235 ], "interest_rate": [ 0.03169389279205015, 0.034016965800425354, 0.04076783952624826, 0.037489559330857104 ], "year": 2008 }, "random_event": { "description": "Stewart Group Technology Adoption in 2008", "impact": -0.01, "type": "Technology Adoption" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 88159, "billable_hours_per_employee": 108, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 98745254, "net_revenue": 84216196, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 164807 }, { "average_project_size": 190972, "billable_hours_per_employee": 114, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 98273490, "net_revenue": 85709334, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 167729 }, { "average_project_size": 176469, "billable_hours_per_employee": 156, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 100926709, "net_revenue": 87228946, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 170702 }, { "average_project_size": 121056, "billable_hours_per_employee": 143, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 114717169, "net_revenue": 88775501, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 173729 } ], "balance_sheet": [ { "assets": 98590928, "current_assets": 35166300, "current_liabilities": 23530402, "equity": 63401113, "fixed_assets": 63424628, "liabilities": 54166746, "long_term_liabilities": 30636344, "quarter": 1 }, { "assets": 100943066, "current_assets": 44266551, "current_liabilities": 22127012, "equity": 67903790, "fixed_assets": 56676515, "liabilities": 54587549, "long_term_liabilities": 32460537, "quarter": 2 }, { "assets": 103351321, "current_assets": 36131470, "current_liabilities": 23805668, "equity": 69075517, "fixed_assets": 67219851, "liabilities": 55011621, "long_term_liabilities": 31205953, "quarter": 3 }, { "assets": 105817031, "current_assets": 51056167, "current_liabilities": 28211318, "equity": 72661935, "fixed_assets": 54760864, "liabilities": 55438987, "long_term_liabilities": 27227669, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24196, "financing_cash_flow": 62597, "investing_cash_flow": -326580, "net_cash_flow": 21653722, "operating_cash_flow": 22140854, "quarter": 1 }, { "change_in_working_capital": 26280, "financing_cash_flow": -180244, "investing_cash_flow": -300800, "net_cash_flow": 25882273, "operating_cash_flow": 26498942, "quarter": 2 }, { "change_in_working_capital": -81523, "financing_cash_flow": 94057, "investing_cash_flow": -176705, "net_cash_flow": 23884788, "operating_cash_flow": 24171991, "quarter": 3 }, { "change_in_working_capital": 92944, "financing_cash_flow": 116765, "investing_cash_flow": -412353, "net_cash_flow": 27470807, "operating_cash_flow": 27593182, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8541982280560337, "current_ratio": 1.4945048537632293, "debt_to_equity_ratio": 0.8543500805735067, "profit_margin": 0.22533588432324822, "quarter": 1, "return_on_assets": 0.19248151310635803, "return_on_equity": 0.2993154236898018 }, { "asset_turnover_ratio": 0.8490858995703578, "current_ratio": 2.000566140606784, "debt_to_equity_ratio": 0.8038954673958553, "profit_margin": 0.2514110423492498, "quarter": 2, "return_on_assets": 0.21346957105503414, "return_on_equity": 0.3173353505010545 }, { "asset_turnover_ratio": 0.8440041709771663, "current_ratio": 1.5177675333454201, "debt_to_equity_ratio": 0.7963982520753338, "profit_margin": 0.23771715641273483, "quarter": 3, "return_on_assets": 0.20063427152517962, "return_on_equity": 0.30019054363357134 }, { "asset_turnover_ratio": 0.8389528619452572, "current_ratio": 1.8097760267705323, "debt_to_equity_ratio": 0.7629715200950814, "profit_margin": 0.25101397062236797, "quarter": 4, "return_on_assets": 0.21058888904187834, "return_on_equity": 0.30667901976461265 } ], "income_statement": [ { "depreciation": 3163923, "expenses": 57611458, "income_tax": 7627807, "marketing_expense": 8875882, "net_income": 26604738, "net_profit": 18976931, "operational_expense": 32549374, "product_revenue": 26533788, "quarter": 1, "rd_expense": 9818753, "revenue": 84216196, "salaries_expense": 27708819, "service_revenue": 57682408 }, { "depreciation": 4950669, "expenses": 58530371, "income_tax": 5630690, "marketing_expense": 8141725, "net_income": 27178963, "net_profit": 21548273, "operational_expense": 36531889, "product_revenue": 28495247, "quarter": 2, "rd_expense": 11093677, "revenue": 85709334, "salaries_expense": 18246840, "service_revenue": 57214087 }, { "depreciation": 3436174, "expenses": 59463940, "income_tax": 7029189, "marketing_expense": 8251978, "net_income": 27765006, "net_profit": 20735817, "operational_expense": 41144280, "product_revenue": 31999271, "quarter": 3, "rd_expense": 8493527, "revenue": 87228946, "salaries_expense": 22555041, "service_revenue": 55229675 }, { "depreciation": 5309291, "expenses": 60412401, "income_tax": 6079209, "marketing_expense": 11677415, "net_income": 28363100, "net_profit": 22283891, "operational_expense": 38605274, "product_revenue": 30216795, "quarter": 4, "rd_expense": 7019691, "revenue": 88775501, "salaries_expense": 24858543, "service_revenue": 58558706 } ], "market_conditions": { "gdp_growth": [ 0.018913084163968173, 0.027399791168639318, 0.020541122266579916, 0.016036206699253534 ], "inflation_rate": [ 0.017409388115425244, 0.015764028830140286, 0.019535736682834464, 0.01908296417398876 ], "interest_rate": [ 0.04229309204741027, 0.04344586297063217, 0.04091004559214962, 0.044348224561464755 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 2006, "industry": "Advertising", "location": "Lake Karen", "name": "Cole, Wilcox and Ellis", "num_employees": 771, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.cole,wilcoxandellis.com" }

[ { "advertising_kpis": [ { "average_project_size": 77401, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 2853429, "net_revenue": 2334395, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 3028 }, { "average_project_size": 101237, "billable_hours_per_employee": 108, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 2917290, "net_revenue": 2271600, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 2946 }, { "average_project_size": 164952, "billable_hours_per_employee": 131, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 2644777, "net_revenue": 2210494, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 2867 }, { "average_project_size": 104342, "billable_hours_per_employee": 97, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 2549370, "net_revenue": 2151032, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2790 } ], "balance_sheet": [ { "assets": 3437772, "current_assets": 1630247, "current_liabilities": 907878, "equity": 2251319, "fixed_assets": 1807525, "liabilities": 1821154, "long_term_liabilities": 913276, "quarter": 1 }, { "assets": 3482115, "current_assets": 1539136, "current_liabilities": 989955, "equity": 2247267, "fixed_assets": 1942979, "liabilities": 1843536, "long_term_liabilities": 853581, "quarter": 2 }, { "assets": 3527030, "current_assets": 1344035, "current_liabilities": 1016065, "equity": 2250109, "fixed_assets": 2182995, "liabilities": 1866192, "long_term_liabilities": 850127, "quarter": 3 }, { "assets": 3572524, "current_assets": 1611706, "current_liabilities": 790038, "equity": 2284231, "fixed_assets": 1960818, "liabilities": 1889127, "long_term_liabilities": 1099089, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14182, "financing_cash_flow": 143177, "investing_cash_flow": -427515, "net_cash_flow": 411224, "operating_cash_flow": 745022, "quarter": 1 }, { "change_in_working_capital": 99560, "financing_cash_flow": 16824, "investing_cash_flow": -283013, "net_cash_flow": 435901, "operating_cash_flow": 685932, "quarter": 2 }, { "change_in_working_capital": 24313, "financing_cash_flow": 3213, "investing_cash_flow": -246036, "net_cash_flow": 456832, "operating_cash_flow": 660212, "quarter": 3 }, { "change_in_working_capital": 44768, "financing_cash_flow": -171983, "investing_cash_flow": -144784, "net_cash_flow": 613893, "operating_cash_flow": 714029, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6790429964523534, "current_ratio": 1.7956674795512173, "debt_to_equity_ratio": 0.8089275664621495, "profit_margin": 0.2718910038789494, "quarter": 1, "return_on_assets": 0.18462568198240023, "return_on_equity": 0.28192406318251656 }, { "asset_turnover_ratio": 0.6523621419740588, "current_ratio": 1.5547534988964145, "debt_to_equity_ratio": 0.8203457800074491, "profit_margin": 0.2679556259904913, "quarter": 2, "return_on_assets": 0.1748041061251567, "return_on_equity": 0.2708570009705122 }, { "asset_turnover_ratio": 0.6267295713390586, "current_ratio": 1.3227844675291442, "debt_to_equity_ratio": 0.8293784878865869, "profit_margin": 0.26657887331971947, "quarter": 3, "return_on_assets": 0.16707286300371701, "return_on_equity": 0.26188553532295544 }, { "asset_turnover_ratio": 0.6021042825744488, "current_ratio": 2.0400360488989135, "debt_to_equity_ratio": 0.8270297531204156, "profit_margin": 0.27932359909104093, "quarter": 4, "return_on_assets": 0.16818193523682415, "return_on_equity": 0.26303556864432714 } ], "income_statement": [ { "depreciation": 110321, "expenses": 1476048, "income_tax": 223646, "marketing_expense": 199414, "net_income": 858347, "net_profit": 634701, "operational_expense": 738100, "product_revenue": 831912, "quarter": 1, "rd_expense": 231202, "revenue": 2334395, "salaries_expense": 542513, "service_revenue": 1502483 }, { "depreciation": 77244, "expenses": 1434748, "income_tax": 228164, "marketing_expense": 171428, "net_income": 836852, "net_profit": 608688, "operational_expense": 958977, "product_revenue": 541725, "quarter": 2, "rd_expense": 247600, "revenue": 2271600, "salaries_expense": 614661, "service_revenue": 1729875 }, { "depreciation": 70941, "expenses": 1394604, "income_tax": 226619, "marketing_expense": 193087, "net_income": 815890, "net_profit": 589271, "operational_expense": 907512, "product_revenue": 799552, "quarter": 3, "rd_expense": 179603, "revenue": 2210494, "salaries_expense": 418675, "service_revenue": 1410942 }, { "depreciation": 113195, "expenses": 1355584, "income_tax": 194614, "marketing_expense": 178467, "net_income": 795448, "net_profit": 600834, "operational_expense": 901623, "product_revenue": 641676, "quarter": 4, "rd_expense": 139923, "revenue": 2151032, "salaries_expense": 670985, "service_revenue": 1509356 } ], "market_conditions": { "gdp_growth": [ 0.03526517648189298, 0.04592610024097522, 0.03535324886833919, 0.04675285263229856 ], "inflation_rate": [ 0.010873882994204772, 0.0011997087556228471, 0.005871248532477634, 0.0027580443897062905 ], "interest_rate": [ 0.016747068227212777, 0.02397774852474613, 0.016743870512483973, 0.023496783821274188 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 196352, "billable_hours_per_employee": 115, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 2485523, "net_revenue": 2050192, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2659 }, { "average_project_size": 167876, "billable_hours_per_employee": 101, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 2615610, "net_revenue": 2064311, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 2677 }, { "average_project_size": 53091, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 2631674, "net_revenue": 2078529, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 2696 }, { "average_project_size": 82375, "billable_hours_per_employee": 120, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 2634365, "net_revenue": 2092844, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 2714 } ], "balance_sheet": [ { "assets": 2475896, "current_assets": 775514, "current_liabilities": 696890, "equity": 1733243, "fixed_assets": 1700382, "liabilities": 1244711, "long_term_liabilities": 547821, "quarter": 1 }, { "assets": 2532798, "current_assets": 962265, "current_liabilities": 573258, "equity": 1775004, "fixed_assets": 1570533, "liabilities": 1272794, "long_term_liabilities": 699536, "quarter": 2 }, { "assets": 2591009, "current_assets": 1062561, "current_liabilities": 723192, "equity": 1816020, "fixed_assets": 1528448, "liabilities": 1301511, "long_term_liabilities": 578319, "quarter": 3 }, { "assets": 2650557, "current_assets": 1120254, "current_liabilities": 743930, "equity": 1832660, "fixed_assets": 1530303, "liabilities": 1330876, "long_term_liabilities": 586946, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7860, "financing_cash_flow": 4666, "investing_cash_flow": -425599, "net_cash_flow": 265726, "operating_cash_flow": 605581, "quarter": 1 }, { "change_in_working_capital": 50779, "financing_cash_flow": 45330, "investing_cash_flow": -445327, "net_cash_flow": 600079, "operating_cash_flow": 609375, "quarter": 2 }, { "change_in_working_capital": 6999, "financing_cash_flow": 158198, "investing_cash_flow": -216289, "net_cash_flow": 326917, "operating_cash_flow": 654125, "quarter": 3 }, { "change_in_working_capital": 22243, "financing_cash_flow": -47755, "investing_cash_flow": -118175, "net_cash_flow": 337801, "operating_cash_flow": 588016, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8280606293640767, "current_ratio": 1.112821248690611, "debt_to_equity_ratio": 0.7181399261384583, "profit_margin": 0.2448834060419707, "quarter": 1, "return_on_assets": 0.202778307327933, "return_on_equity": 0.28966394210159796 }, { "asset_turnover_ratio": 0.8150318343586815, "current_ratio": 1.6785897449316014, "debt_to_equity_ratio": 0.7170654263314337, "profit_margin": 0.24947791296950894, "quarter": 2, "return_on_assets": 0.2033324410395144, "return_on_equity": 0.29014019123337187 }, { "asset_turnover_ratio": 0.8022083288788268, "current_ratio": 1.4692654232900806, "debt_to_equity_ratio": 0.7166831863085208, "profit_margin": 0.2533147240187652, "quarter": 3, "return_on_assets": 0.20321118143549483, "return_on_equity": 0.28993182894461517 }, { "asset_turnover_ratio": 0.7895864906885609, "current_ratio": 1.5058594222574704, "debt_to_equity_ratio": 0.7261990767518253, "profit_margin": 0.2451109590585825, "quarter": 4, "return_on_assets": 0.19353630199237368, "return_on_equity": 0.27990953040935035 } ], "income_statement": [ { "depreciation": 103523, "expenses": 1350161, "income_tax": 197973, "marketing_expense": 143102, "net_income": 700031, "net_profit": 502058, "operational_expense": 893291, "product_revenue": 418173, "quarter": 1, "rd_expense": 171568, "revenue": 2050192, "salaries_expense": 571184, "service_revenue": 1632019 }, { "depreciation": 94375, "expenses": 1358395, "income_tax": 190916, "marketing_expense": 140717, "net_income": 705916, "net_profit": 515000, "operational_expense": 775905, "product_revenue": 747709, "quarter": 2, "rd_expense": 155753, "revenue": 2064311, "salaries_expense": 583704, "service_revenue": 1316602 }, { "depreciation": 127603, "expenses": 1366680, "income_tax": 185327, "marketing_expense": 183251, "net_income": 711849, "net_profit": 526522, "operational_expense": 783502, "product_revenue": 651150, "quarter": 3, "rd_expense": 174063, "revenue": 2078529, "salaries_expense": 589185, "service_revenue": 1427379 }, { "depreciation": 75037, "expenses": 1375016, "income_tax": 204849, "marketing_expense": 240371, "net_income": 717828, "net_profit": 512979, "operational_expense": 782787, "product_revenue": 747994, "quarter": 4, "rd_expense": 182994, "revenue": 2092844, "salaries_expense": 470444, "service_revenue": 1344850 } ], "market_conditions": { "gdp_growth": [ 0.05966962401713603, 0.04725903133603157, 0.05187415375656352, 0.06555599490149833 ], "inflation_rate": [ 0.008422214866503137, 0.0031255335613239225, 0.002749810859832738, 0.0028383720558510166 ], "interest_rate": [ 0.008342192057100628, 0.011795932513235699, 0.006313878154779333, 0.006489526145522867 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 145114, "billable_hours_per_employee": 143, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 716370, "net_revenue": 595622, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 773 }, { "average_project_size": 176744, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 730043, "net_revenue": 598451, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 776 }, { "average_project_size": 195562, "billable_hours_per_employee": 150, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 774502, "net_revenue": 601293, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 780 }, { "average_project_size": 101290, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 749029, "net_revenue": 604149, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 784 } ], "balance_sheet": [ { "assets": 865498, "current_assets": 317456, "current_liabilities": 222488, "equity": 583856, "fixed_assets": 548042, "liabilities": 448736, "long_term_liabilities": 226248, "quarter": 1 }, { "assets": 877514, "current_assets": 425784, "current_liabilities": 262266, "equity": 583824, "fixed_assets": 451730, "liabilities": 457468, "long_term_liabilities": 195202, "quarter": 2 }, { "assets": 889698, "current_assets": 366841, "current_liabilities": 193420, "equity": 586079, "fixed_assets": 522857, "liabilities": 466369, "long_term_liabilities": 272949, "quarter": 3 }, { "assets": 902050, "current_assets": 333744, "current_liabilities": 253935, "equity": 586182, "fixed_assets": 568306, "liabilities": 475443, "long_term_liabilities": 221508, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82761, "financing_cash_flow": 27084, "investing_cash_flow": -301303, "net_cash_flow": -142206, "operating_cash_flow": 187537, "quarter": 1 }, { "change_in_working_capital": -74489, "financing_cash_flow": -175578, "investing_cash_flow": -241735, "net_cash_flow": -202202, "operating_cash_flow": 195295, "quarter": 2 }, { "change_in_working_capital": 93916, "financing_cash_flow": -97737, "investing_cash_flow": -187056, "net_cash_flow": -93108, "operating_cash_flow": 182010, "quarter": 3 }, { "change_in_working_capital": -32876, "financing_cash_flow": 7286, "investing_cash_flow": -434451, "net_cash_flow": -68112, "operating_cash_flow": 186382, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.688184143695306, "current_ratio": 1.4268454927906224, "debt_to_equity_ratio": 0.7685730728124743, "profit_margin": 0.2805369848662407, "quarter": 1, "return_on_assets": 0.19306110470503687, "return_on_equity": 0.2861904305171138 }, { "asset_turnover_ratio": 0.681984560930082, "current_ratio": 1.6234815035117018, "debt_to_equity_ratio": 0.7835717613527364, "profit_margin": 0.2736698576825839, "quarter": 2, "return_on_assets": 0.186638617731455, "return_on_equity": 0.28052632300145247 }, { "asset_turnover_ratio": 0.675839442147785, "current_ratio": 1.8966032468203908, "debt_to_equity_ratio": 0.7957442597329029, "profit_margin": 0.2706667132329829, "quarter": 3, "return_on_assets": 0.18292724047935366, "return_on_equity": 0.2776929390065162 }, { "asset_turnover_ratio": 0.6697511224433236, "current_ratio": 1.3142890897276862, "debt_to_equity_ratio": 0.8110842707554992, "profit_margin": 0.2641318615109849, "quarter": 4, "return_on_assets": 0.1769026107200266, "return_on_equity": 0.27222773814276113 } ], "income_statement": [ { "depreciation": 20443, "expenses": 371927, "income_tax": 56601, "marketing_expense": 63605, "net_income": 223695, "net_profit": 167094, "operational_expense": 249819, "product_revenue": 196939, "quarter": 1, "rd_expense": 41216, "revenue": 595622, "salaries_expense": 134203, "service_revenue": 398683 }, { "depreciation": 31517, "expenses": 374920, "income_tax": 59753, "marketing_expense": 46868, "net_income": 223531, "net_profit": 163778, "operational_expense": 239101, "product_revenue": 138680, "quarter": 2, "rd_expense": 59951, "revenue": 598451, "salaries_expense": 183453, "service_revenue": 459771 }, { "depreciation": 19260, "expenses": 377938, "income_tax": 60605, "marketing_expense": 72839, "net_income": 223355, "net_profit": 162750, "operational_expense": 252520, "product_revenue": 123189, "quarter": 3, "rd_expense": 59570, "revenue": 601293, "salaries_expense": 132448, "service_revenue": 478104 }, { "depreciation": 26807, "expenses": 380980, "income_tax": 63594, "marketing_expense": 53079, "net_income": 223169, "net_profit": 159575, "operational_expense": 200639, "product_revenue": 210280, "quarter": 4, "rd_expense": 50536, "revenue": 604149, "salaries_expense": 170818, "service_revenue": 393869 } ], "market_conditions": { "gdp_growth": [ 0.04357621526825566, 0.0462927840130898, 0.043559336769776566, 0.05094212354483635 ], "inflation_rate": [ 0.006879010322001964, 0.008163847388354439, 0.010500061109889743, 0.010164426996046432 ], "interest_rate": [ 0.018377802315790795, 0.018131371404616105, 0.01815744723050401, 0.01749395138852787 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 164183, "billable_hours_per_employee": 93, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 1022803, "net_revenue": 912465, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 1183 }, { "average_project_size": 64783, "billable_hours_per_employee": 129, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 1006129, "net_revenue": 898589, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 1165 }, { "average_project_size": 82342, "billable_hours_per_employee": 134, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 1126530, "net_revenue": 884924, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 1148 }, { "average_project_size": 166433, "billable_hours_per_employee": 117, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 1093663, "net_revenue": 871467, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 1130 } ], "balance_sheet": [ { "assets": 1148653, "current_assets": 531243, "current_liabilities": 351478, "equity": 685777, "fixed_assets": 617410, "liabilities": 665000, "long_term_liabilities": 313522, "quarter": 1 }, { "assets": 1185485, "current_assets": 451766, "current_liabilities": 318536, "equity": 703332, "fixed_assets": 733719, "liabilities": 675773, "long_term_liabilities": 357237, "quarter": 2 }, { "assets": 1223498, "current_assets": 505662, "current_liabilities": 347767, "equity": 724381, "fixed_assets": 717836, "liabilities": 686720, "long_term_liabilities": 338953, "quarter": 3 }, { "assets": 1262730, "current_assets": 517545, "current_liabilities": 354381, "equity": 767075, "fixed_assets": 745185, "liabilities": 697845, "long_term_liabilities": 343464, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38600, "financing_cash_flow": -66997, "investing_cash_flow": -244916, "net_cash_flow": -436808, "operating_cash_flow": 247427, "quarter": 1 }, { "change_in_working_capital": 6636, "financing_cash_flow": 97656, "investing_cash_flow": -213430, "net_cash_flow": 5359, "operating_cash_flow": 246595, "quarter": 2 }, { "change_in_working_capital": 62465, "financing_cash_flow": 110719, "investing_cash_flow": -106374, "net_cash_flow": 33801, "operating_cash_flow": 250662, "quarter": 3 }, { "change_in_working_capital": 33895, "financing_cash_flow": 82507, "investing_cash_flow": -357796, "net_cash_flow": 57456, "operating_cash_flow": 233350, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7943782848257916, "current_ratio": 1.5114544864827955, "debt_to_equity_ratio": 0.9697029792483562, "profit_margin": 0.22151424986163853, "quarter": 1, "return_on_assets": 0.17596610986956027, "return_on_equity": 0.2947372104926237 }, { "asset_turnover_ratio": 0.757992720279042, "current_ratio": 1.4182572770424693, "debt_to_equity_ratio": 0.960816513396234, "profit_margin": 0.21547114420497024, "quarter": 2, "return_on_assets": 0.1633255587375631, "return_on_equity": 0.2752896214021259 }, { "asset_turnover_ratio": 0.7232737609705941, "current_ratio": 1.4540252525397752, "debt_to_equity_ratio": 0.9480094038910463, "profit_margin": 0.2119989965239953, "quarter": 3, "return_on_assets": 0.15333331153790197, "return_on_equity": 0.25898387726900624 }, { "asset_turnover_ratio": 0.6901451616735169, "current_ratio": 1.4604197177613925, "debt_to_equity_ratio": 0.9097480689632695, "profit_margin": 0.2320110801671205, "quarter": 4, "return_on_assets": 0.16012132443198468, "return_on_equity": 0.26358569892122674 } ], "income_statement": [ { "depreciation": 45303, "expenses": 658408, "income_tax": 51933, "marketing_expense": 67965, "net_income": 254057, "net_profit": 202124, "operational_expense": 349940, "product_revenue": 249569, "quarter": 1, "rd_expense": 129903, "revenue": 912465, "salaries_expense": 202876, "service_revenue": 662896 }, { "depreciation": 52975, "expenses": 644569, "income_tax": 60400, "marketing_expense": 77397, "net_income": 254020, "net_profit": 193620, "operational_expense": 391972, "product_revenue": 279211, "quarter": 2, "rd_expense": 69093, "revenue": 898589, "salaries_expense": 242871, "service_revenue": 619378 }, { "depreciation": 63059, "expenses": 631021, "income_tax": 66300, "marketing_expense": 98412, "net_income": 253903, "net_profit": 187603, "operational_expense": 384003, "product_revenue": 184185, "quarter": 3, "rd_expense": 65944, "revenue": 884924, "salaries_expense": 241051, "service_revenue": 700739 }, { "depreciation": 31160, "expenses": 617758, "income_tax": 51519, "marketing_expense": 74890, "net_income": 253709, "net_profit": 202190, "operational_expense": 407337, "product_revenue": 228130, "quarter": 4, "rd_expense": 81237, "revenue": 871467, "salaries_expense": 278871, "service_revenue": 643337 } ], "market_conditions": { "gdp_growth": [ 0.052255502584745976, 0.03649615503385755, 0.03940874817473992, 0.051055503421879596 ], "inflation_rate": [ 0.011436513197987993, 0.0034902369898656086, 0.004885403824872448, 0.010491928087824547 ], "interest_rate": [ 0.017891720098252933, 0.013129311649854635, 0.018355287748378878, 0.019325636441081387 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 54236, "billable_hours_per_employee": 152, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 4429750, "net_revenue": 4008870, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 5200 }, { "average_project_size": 190609, "billable_hours_per_employee": 124, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 4424756, "net_revenue": 3952814, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 5127 }, { "average_project_size": 106573, "billable_hours_per_employee": 88, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 4765193, "net_revenue": 3897543, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 5055 }, { "average_project_size": 181081, "billable_hours_per_employee": 101, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 4625218, "net_revenue": 3843044, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 4984 } ], "balance_sheet": [ { "assets": 4480558, "current_assets": 1860478, "current_liabilities": 1369482, "equity": 2379139, "fixed_assets": 2620080, "liabilities": 2672493, "long_term_liabilities": 1303011, "quarter": 1 }, { "assets": 4634423, "current_assets": 2294863, "current_liabilities": 1426587, "equity": 2566594, "fixed_assets": 2339560, "liabilities": 2702994, "long_term_liabilities": 1276407, "quarter": 2 }, { "assets": 4793571, "current_assets": 1897140, "current_liabilities": 1435979, "equity": 2635293, "fixed_assets": 2896431, "liabilities": 2733842, "long_term_liabilities": 1297863, "quarter": 3 }, { "assets": 4958185, "current_assets": 1591693, "current_liabilities": 1548087, "equity": 2754963, "fixed_assets": 3366492, "liabilities": 2765043, "long_term_liabilities": 1216956, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7977, "financing_cash_flow": 18677, "investing_cash_flow": -368380, "net_cash_flow": 390093, "operating_cash_flow": 759013, "quarter": 1 }, { "change_in_working_capital": -24976, "financing_cash_flow": -76735, "investing_cash_flow": -447723, "net_cash_flow": 805457, "operating_cash_flow": 899015, "quarter": 2 }, { "change_in_working_capital": 3245, "financing_cash_flow": 48292, "investing_cash_flow": -484495, "net_cash_flow": 423481, "operating_cash_flow": 793185, "quarter": 3 }, { "change_in_working_capital": 40358, "financing_cash_flow": 51249, "investing_cash_flow": -470802, "net_cash_flow": 763166, "operating_cash_flow": 839737, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8947256123009679, "current_ratio": 1.3585268006443312, "debt_to_equity_ratio": 1.1233025897183813, "profit_margin": 0.14245261133436604, "quarter": 1, "return_on_assets": 0.12745599990001244, "return_on_equity": 0.24003389461481653 }, { "asset_turnover_ratio": 0.8529247330250174, "current_ratio": 1.608638659962554, "debt_to_equity_ratio": 1.0531443617494625, "profit_margin": 0.16068679173874612, "quarter": 2, "return_on_assets": 0.1370537389444166, "return_on_equity": 0.2474738895205085 }, { "asset_turnover_ratio": 0.8130771401946482, "current_ratio": 1.321147454106223, "debt_to_equity_ratio": 1.0373958417527007, "profit_margin": 0.1476735471552206, "quarter": 3, "return_on_assets": 0.1200699854033663, "return_on_equity": 0.2184060747704335 }, { "asset_turnover_ratio": 0.775090885071856, "current_ratio": 1.028167667579406, "debt_to_equity_ratio": 1.0036588513166964, "profit_margin": 0.14619166473243606, "quarter": 4, "return_on_assets": 0.11331182680759189, "return_on_equity": 0.2039305065077099 } ], "income_statement": [ { "depreciation": 187939, "expenses": 3196273, "income_tax": 241523, "marketing_expense": 347984, "net_income": 812597, "net_profit": 571074, "operational_expense": 1660248, "product_revenue": 1451670, "quarter": 1, "rd_expense": 357601, "revenue": 4008870, "salaries_expense": 1478735, "service_revenue": 2557200 }, { "depreciation": 263850, "expenses": 3144278, "income_tax": 173371, "marketing_expense": 411921, "net_income": 808536, "net_profit": 635165, "operational_expense": 1575691, "product_revenue": 1493230, "quarter": 2, "rd_expense": 340174, "revenue": 3952814, "salaries_expense": 1310156, "service_revenue": 2459584 }, { "depreciation": 217621, "expenses": 3093129, "income_tax": 228850, "marketing_expense": 618394, "net_income": 804414, "net_profit": 575564, "operational_expense": 1976875, "product_revenue": 881447, "quarter": 3, "rd_expense": 607017, "revenue": 3897543, "salaries_expense": 1532259, "service_revenue": 3016096 }, { "depreciation": 277916, "expenses": 3042812, "income_tax": 238411, "marketing_expense": 464196, "net_income": 800232, "net_profit": 561821, "operational_expense": 2081617, "product_revenue": 1028625, "quarter": 4, "rd_expense": 347783, "revenue": 3843044, "salaries_expense": 1487304, "service_revenue": 2814419 } ], "market_conditions": { "gdp_growth": [ 0.04037859940109586, 0.05085068053239128, 0.05446972673405388, 0.04445825015111549 ], "inflation_rate": [ 0.001302342457584994, 0.010040833751926857, 0.004055545052152365, 0.0033521140657978557 ], "interest_rate": [ 0.019757927376866866, 0.01823281883199328, 0.02021045364670583, 0.013216789986633188 ], "year": 2010 }, "random_event": { "description": "Cole, Wilcox and Ellis Technology Adoption in 2010", "impact": -0.01, "type": "Technology Adoption" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 112927, "billable_hours_per_employee": 104, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 2693733, "net_revenue": 2404719, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3119 }, { "average_project_size": 104230, "billable_hours_per_employee": 124, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 3015594, "net_revenue": 2383063, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3091 }, { "average_project_size": 123518, "billable_hours_per_employee": 135, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 2830591, "net_revenue": 2361603, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 3063 }, { "average_project_size": 103851, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 2932675, "net_revenue": 2340336, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 3035 } ], "balance_sheet": [ { "assets": 3021816, "current_assets": 1178251, "current_liabilities": 875393, "equity": 2094332, "fixed_assets": 1843565, "liabilities": 1460690, "long_term_liabilities": 585297, "quarter": 1 }, { "assets": 3109341, "current_assets": 1342395, "current_liabilities": 797873, "equity": 2131296, "fixed_assets": 1766946, "liabilities": 1500896, "long_term_liabilities": 703023, "quarter": 2 }, { "assets": 3199401, "current_assets": 1057942, "current_liabilities": 648056, "equity": 2163567, "fixed_assets": 2141459, "liabilities": 1542209, "long_term_liabilities": 894153, "quarter": 3 }, { "assets": 3292069, "current_assets": 1263619, "current_liabilities": 847103, "equity": 2200857, "fixed_assets": 2028450, "liabilities": 1584660, "long_term_liabilities": 737557, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63156, "financing_cash_flow": -48112, "investing_cash_flow": -210510, "net_cash_flow": 278301, "operating_cash_flow": 644318, "quarter": 1 }, { "change_in_working_capital": 59358, "financing_cash_flow": 155264, "investing_cash_flow": -360947, "net_cash_flow": 179585, "operating_cash_flow": 643690, "quarter": 2 }, { "change_in_working_capital": 33640, "financing_cash_flow": 87474, "investing_cash_flow": -220068, "net_cash_flow": 298909, "operating_cash_flow": 671697, "quarter": 3 }, { "change_in_working_capital": -62027, "financing_cash_flow": 5008, "investing_cash_flow": -470811, "net_cash_flow": 376441, "operating_cash_flow": 601532, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7957860438888403, "current_ratio": 1.3459680394976885, "debt_to_equity_ratio": 0.6974491150400223, "profit_margin": 0.22173318379403165, "quarter": 1, "return_on_assets": 0.17645217313032957, "return_on_equity": 0.25459478248911827 }, { "asset_turnover_ratio": 0.7664206016644685, "current_ratio": 1.6824670091606058, "debt_to_equity_ratio": 0.7042175277389907, "profit_margin": 0.21940292808037387, "quarter": 2, "return_on_assets": 0.16815492414630626, "return_on_equity": 0.24532068750656877 }, { "asset_turnover_ratio": 0.7381391079142627, "current_ratio": 1.6324854642191415, "debt_to_equity_ratio": 0.712808524071591, "profit_margin": 0.214420035882407, "quarter": 3, "return_on_assets": 0.15827181400518409, "return_on_equity": 0.23404636879745347 }, { "asset_turnover_ratio": 0.7109012599675159, "current_ratio": 1.4916946345367683, "debt_to_equity_ratio": 0.720019519668929, "profit_margin": 0.2108449385045566, "quarter": 4, "return_on_assets": 0.1498899324406627, "return_on_equity": 0.2242072065563551 } ], "income_statement": [ { "depreciation": 111112, "expenses": 1691789, "income_tax": 179724, "marketing_expense": 188666, "net_income": 712930, "net_profit": 533206, "operational_expense": 932957, "product_revenue": 618176, "quarter": 1, "rd_expense": 229847, "revenue": 2404719, "salaries_expense": 728508, "service_revenue": 1786543 }, { "depreciation": 120839, "expenses": 1684330, "income_tax": 175882, "marketing_expense": 282868, "net_income": 698733, "net_profit": 522851, "operational_expense": 992699, "product_revenue": 678311, "quarter": 2, "rd_expense": 246170, "revenue": 2383063, "salaries_expense": 576012, "service_revenue": 1704752 }, { "depreciation": 165322, "expenses": 1676904, "income_tax": 178324, "marketing_expense": 197394, "net_income": 684699, "net_profit": 506375, "operational_expense": 866453, "product_revenue": 665872, "quarter": 3, "rd_expense": 328918, "revenue": 2361603, "salaries_expense": 554979, "service_revenue": 1695731 }, { "depreciation": 108084, "expenses": 1669512, "income_tax": 177376, "marketing_expense": 316894, "net_income": 670824, "net_profit": 493448, "operational_expense": 878121, "product_revenue": 912719, "quarter": 4, "rd_expense": 215940, "revenue": 2340336, "salaries_expense": 620070, "service_revenue": 1427617 } ], "market_conditions": { "gdp_growth": [ 0.04757795235590982, 0.041393231236445914, 0.04085416209395003, 0.04153294772767862 ], "inflation_rate": [ 0.013435656224800953, 0.014320819600974834, 0.007252041279560241, 0.010222697823217374 ], "interest_rate": [ 0.009284602883817609, 0.011256445011236276, 0.011287603136468427, 0.01431611021595822 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 1991, "industry": "Advertising", "location": "Carneybury", "name": "Martin, Johnston and Miller", "num_employees": 85, "region": "North America", "revenue_size": "Medium", "website": "www.martin,johnstonandmiller.com" }

[ { "advertising_kpis": [ { "average_project_size": 115651, "billable_hours_per_employee": 87, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 9305201, "net_revenue": 7329092, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 86225 }, { "average_project_size": 163571, "billable_hours_per_employee": 98, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 8769019, "net_revenue": 7441543, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 87548 }, { "average_project_size": 96658, "billable_hours_per_employee": 137, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 9276623, "net_revenue": 7555721, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 88891 }, { "average_project_size": 163896, "billable_hours_per_employee": 111, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 9116465, "net_revenue": 7671650, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 90255 } ], "balance_sheet": [ { "assets": 10881949, "current_assets": 3665025, "current_liabilities": 2875838, "equity": 7511198, "fixed_assets": 7216924, "liabilities": 5044759, "long_term_liabilities": 2168921, "quarter": 1 }, { "assets": 11062650, "current_assets": 5446642, "current_liabilities": 2416666, "equity": 7779537, "fixed_assets": 5616008, "liabilities": 5109327, "long_term_liabilities": 2692661, "quarter": 2 }, { "assets": 11246351, "current_assets": 4232865, "current_liabilities": 2214696, "equity": 7767605, "fixed_assets": 7013486, "liabilities": 5174723, "long_term_liabilities": 2960027, "quarter": 3 }, { "assets": 11433103, "current_assets": 5050169, "current_liabilities": 2100279, "equity": 8004414, "fixed_assets": 6382934, "liabilities": 5240955, "long_term_liabilities": 3140676, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4985, "financing_cash_flow": 109586, "investing_cash_flow": -199260, "net_cash_flow": 1883942, "operating_cash_flow": 2079163, "quarter": 1 }, { "change_in_working_capital": -69618, "financing_cash_flow": 159935, "investing_cash_flow": -308593, "net_cash_flow": 1940400, "operating_cash_flow": 2287299, "quarter": 2 }, { "change_in_working_capital": 12121, "financing_cash_flow": 189056, "investing_cash_flow": -463758, "net_cash_flow": 1814254, "operating_cash_flow": 2127410, "quarter": 3 }, { "change_in_working_capital": -10102, "financing_cash_flow": 189676, "investing_cash_flow": -363676, "net_cash_flow": 1780244, "operating_cash_flow": 2269691, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6735091296605048, "current_ratio": 1.274419838669633, "debt_to_equity_ratio": 0.6716317423665306, "profit_margin": 0.2284059198601955, "quarter": 1, "return_on_assets": 0.15383347229434727, "return_on_equity": 0.2228683094228111 }, { "asset_turnover_ratio": 0.6726727321211464, "current_ratio": 2.2537835182851085, "debt_to_equity_ratio": 0.6567649205858909, "profit_margin": 0.2454079752008421, "quarter": 2, "return_on_assets": 0.16507925316266897, "return_on_equity": 0.23474584670013138 }, { "asset_turnover_ratio": 0.6718375586890362, "current_ratio": 1.9112623132023536, "debt_to_equity_ratio": 0.6661928612487376, "profit_margin": 0.22446262904625514, "quarter": 3, "return_on_assets": 0.1508024247153588, "return_on_equity": 0.2183397585227364 }, { "asset_turnover_ratio": 0.6710033137985375, "current_ratio": 2.404522922906909, "debt_to_equity_ratio": 0.6547581122115873, "profit_margin": 0.23622897290674105, "quarter": 4, "return_on_assets": 0.15851042363564816, "return_on_equity": 0.2264083292043615 } ], "income_statement": [ { "depreciation": 405155, "expenses": 5082258, "income_tax": 572826, "marketing_expense": 931027, "net_income": 2246834, "net_profit": 1674008, "operational_expense": 3460111, "product_revenue": 1544667, "quarter": 1, "rd_expense": 925466, "revenue": 7329092, "salaries_expense": 2188324, "service_revenue": 5784425 }, { "depreciation": 461085, "expenses": 5112434, "income_tax": 502895, "marketing_expense": 761984, "net_income": 2329109, "net_profit": 1826214, "operational_expense": 3360539, "product_revenue": 1630231, "quarter": 2, "rd_expense": 932985, "revenue": 7441543, "salaries_expense": 1718523, "service_revenue": 5811312 }, { "depreciation": 431433, "expenses": 5142789, "income_tax": 716955, "marketing_expense": 905245, "net_income": 2412932, "net_profit": 1695977, "operational_expense": 3317617, "product_revenue": 2625916, "quarter": 3, "rd_expense": 533824, "revenue": 7555721, "salaries_expense": 1593995, "service_revenue": 4929805 }, { "depreciation": 457425, "expenses": 5173324, "income_tax": 686060, "marketing_expense": 668072, "net_income": 2498326, "net_profit": 1812266, "operational_expense": 3215492, "product_revenue": 2707545, "quarter": 4, "rd_expense": 583623, "revenue": 7671650, "salaries_expense": 1980260, "service_revenue": 4964105 } ], "market_conditions": { "gdp_growth": [ 0.041869812542815424, 0.03638336728934353, 0.03503187566808026, 0.044223919944103456 ], "inflation_rate": [ 0.007299560245179589, 0.0027482150549666016, 0.007836287428140597, 0.006019371149299504 ], "interest_rate": [ 0.021050272295840777, 0.02128786632224772, 0.021126446964104772, 0.01843071238103172 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 160317, "billable_hours_per_employee": 122, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 15613840, "net_revenue": 12125783, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 142656 }, { "average_project_size": 120112, "billable_hours_per_employee": 106, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 14234970, "net_revenue": 11937415, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 140440 }, { "average_project_size": 173278, "billable_hours_per_employee": 151, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 14609380, "net_revenue": 11751973, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 138259 }, { "average_project_size": 80926, "billable_hours_per_employee": 122, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 14600226, "net_revenue": 11569412, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 136111 } ], "balance_sheet": [ { "assets": 12770649, "current_assets": 4687503, "current_liabilities": 2810085, "equity": 10370507, "fixed_assets": 8083146, "liabilities": 5345437, "long_term_liabilities": 2535352, "quarter": 1 }, { "assets": 13170621, "current_assets": 4272646, "current_liabilities": 2274749, "equity": 10334797, "fixed_assets": 8897975, "liabilities": 5394119, "long_term_liabilities": 3119370, "quarter": 2 }, { "assets": 13583119, "current_assets": 6333218, "current_liabilities": 3185108, "equity": 10871258, "fixed_assets": 7249901, "liabilities": 5443245, "long_term_liabilities": 2258137, "quarter": 3 }, { "assets": 14008537, "current_assets": 6630598, "current_liabilities": 2432614, "equity": 10981031, "fixed_assets": 7377939, "liabilities": 5492818, "long_term_liabilities": 3060204, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22808, "financing_cash_flow": 101680, "investing_cash_flow": -445036, "net_cash_flow": 3479131, "operating_cash_flow": 3724854, "quarter": 1 }, { "change_in_working_capital": -62238, "financing_cash_flow": 17331, "investing_cash_flow": -406330, "net_cash_flow": 2809643, "operating_cash_flow": 3192307, "quarter": 2 }, { "change_in_working_capital": 2716, "financing_cash_flow": 178326, "investing_cash_flow": -182286, "net_cash_flow": 3064743, "operating_cash_flow": 3416341, "quarter": 3 }, { "change_in_working_capital": -84106, "financing_cash_flow": 112360, "investing_cash_flow": -210849, "net_cash_flow": 2413764, "operating_cash_flow": 2984483, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9495040541792356, "current_ratio": 1.6681000752646273, "debt_to_equity_ratio": 0.5154460625695542, "profit_margin": 0.2428952423113625, "quarter": 1, "return_on_assets": 0.23063001731548646, "return_on_equity": 0.28400684749549854 }, { "asset_turnover_ratio": 0.9063669055544153, "current_ratio": 1.8782933853361403, "debt_to_equity_ratio": 0.5219375861954522, "profit_margin": 0.21430896052453569, "quarter": 2, "return_on_assets": 0.19424254938320676, "return_on_equity": 0.24754187237543224 }, { "asset_turnover_ratio": 0.8651895783288065, "current_ratio": 1.988384067353446, "debt_to_equity_ratio": 0.5007005628971366, "profit_margin": 0.23241918612304505, "quarter": 3, "return_on_assets": 0.20108665763732173, "return_on_equity": 0.25124819961038547 }, { "asset_turnover_ratio": 0.8258829597980146, "current_ratio": 2.725709052073202, "debt_to_equity_ratio": 0.500209679765042, "profit_margin": 0.21308878964635367, "quarter": 4, "return_on_assets": 0.1759864002929071, "return_on_equity": 0.22450642385036523 } ], "income_statement": [ { "depreciation": 779559, "expenses": 8402389, "income_tax": 778099, "marketing_expense": 1082621, "net_income": 3723394, "net_profit": 2945295, "operational_expense": 4778804, "product_revenue": 3827706, "quarter": 1, "rd_expense": 1226752, "revenue": 12125783, "salaries_expense": 3711117, "service_revenue": 8298077 }, { "depreciation": 634012, "expenses": 8331673, "income_tax": 1047447, "marketing_expense": 1268455, "net_income": 3605742, "net_profit": 2558295, "operational_expense": 5180397, "product_revenue": 3173157, "quarter": 2, "rd_expense": 1460969, "revenue": 11937415, "salaries_expense": 3214135, "service_revenue": 8764258 }, { "depreciation": 684957, "expenses": 8261553, "income_tax": 759036, "marketing_expense": 1018475, "net_income": 3490420, "net_profit": 2731384, "operational_expense": 5160641, "product_revenue": 3818372, "quarter": 3, "rd_expense": 1017522, "revenue": 11751973, "salaries_expense": 2921554, "service_revenue": 7933601 }, { "depreciation": 519171, "expenses": 8192023, "income_tax": 912077, "marketing_expense": 944024, "net_income": 3377389, "net_profit": 2465312, "operational_expense": 4330926, "product_revenue": 2722107, "quarter": 4, "rd_expense": 878965, "revenue": 11569412, "salaries_expense": 3567059, "service_revenue": 8847305 } ], "market_conditions": { "gdp_growth": [ 0.058224623468998656, 0.04986508389821558, 0.06003395622804615, 0.048528952829907365 ], "inflation_rate": [ 0.010797616796689693, 0.011652394629738116, 0.005919516818395523, 0.004313450550794299 ], "interest_rate": [ 0.0196741369704737, 0.01587338814772515, 0.015656510249126322, 0.016086180144976727 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 160368, "billable_hours_per_employee": 81, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 16194853, "net_revenue": 12699248, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 149403 }, { "average_project_size": 102240, "billable_hours_per_employee": 140, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 14214990, "net_revenue": 12875571, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 151477 }, { "average_project_size": 61152, "billable_hours_per_employee": 106, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 16360606, "net_revenue": 13054343, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 153581 }, { "average_project_size": 108213, "billable_hours_per_employee": 121, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 15761202, "net_revenue": 13235598, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 155713 } ], "balance_sheet": [ { "assets": 17326216, "current_assets": 5765647, "current_liabilities": 4351528, "equity": 11416240, "fixed_assets": 11560569, "liabilities": 7871293, "long_term_liabilities": 3519765, "quarter": 1 }, { "assets": 17814155, "current_assets": 7954907, "current_liabilities": 3942425, "equity": 11904977, "fixed_assets": 9859248, "liabilities": 7988610, "long_term_liabilities": 4046185, "quarter": 2 }, { "assets": 18315836, "current_assets": 7961528, "current_liabilities": 3669735, "equity": 12323326, "fixed_assets": 10354308, "liabilities": 8107675, "long_term_liabilities": 4437940, "quarter": 3 }, { "assets": 18831645, "current_assets": 6761189, "current_liabilities": 4814594, "equity": 12615395, "fixed_assets": 12070456, "liabilities": 8228515, "long_term_liabilities": 3413921, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68723, "financing_cash_flow": -160614, "investing_cash_flow": -291489, "net_cash_flow": 2353647, "operating_cash_flow": 2524313, "quarter": 1 }, { "change_in_working_capital": 72602, "financing_cash_flow": 127161, "investing_cash_flow": -238195, "net_cash_flow": 2609565, "operating_cash_flow": 2864389, "quarter": 2 }, { "change_in_working_capital": -27209, "financing_cash_flow": 174397, "investing_cash_flow": -423513, "net_cash_flow": 2403664, "operating_cash_flow": 2779896, "quarter": 3 }, { "change_in_working_capital": -14701, "financing_cash_flow": -76787, "investing_cash_flow": -113588, "net_cash_flow": 2652374, "operating_cash_flow": 3052856, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7329498835752711, "current_ratio": 1.3249706769668035, "debt_to_equity_ratio": 0.6894820886736789, "profit_margin": 0.15444355445298807, "quarter": 1, "return_on_assets": 0.11319938525526867, "return_on_equity": 0.1718006103585769 }, { "asset_turnover_ratio": 0.7227719192967614, "current_ratio": 2.017770027330894, "debt_to_equity_ratio": 0.6710311158097996, "profit_margin": 0.16150211901281894, "quarter": 2, "return_on_assets": 0.11672919652938912, "return_on_equity": 0.17466913207812163 }, { "asset_turnover_ratio": 0.7127353073045642, "current_ratio": 2.1695103324899483, "debt_to_equity_ratio": 0.6579128881277668, "profit_margin": 0.16202768687784594, "quarter": 3, "return_on_assets": 0.11548285319872922, "return_on_equity": 0.17163913378579776 }, { "asset_turnover_ratio": 0.7028381216829438, "current_ratio": 1.4043113500328377, "debt_to_equity_ratio": 0.6522597984446781, "profit_margin": 0.15203430929225864, "quarter": 4, "return_on_assets": 0.1068555083743348, "return_on_equity": 0.1595086796727332 } ], "income_statement": [ { "depreciation": 562996, "expenses": 9979044, "income_tax": 758887, "marketing_expense": 1991583, "net_income": 2720204, "net_profit": 1961317, "operational_expense": 6576119, "product_revenue": 4601373, "quarter": 1, "rd_expense": 1746345, "revenue": 12699248, "salaries_expense": 3494467, "service_revenue": 8097875 }, { "depreciation": 784957, "expenses": 10140242, "income_tax": 655897, "marketing_expense": 1305018, "net_income": 2735329, "net_profit": 2079432, "operational_expense": 6080510, "product_revenue": 3990992, "quarter": 2, "rd_expense": 1939969, "revenue": 12875571, "salaries_expense": 4757994, "service_revenue": 8884579 }, { "depreciation": 664731, "expenses": 10304044, "income_tax": 635134, "marketing_expense": 1789774, "net_income": 2750299, "net_profit": 2115165, "operational_expense": 5876984, "product_revenue": 3214532, "quarter": 3, "rd_expense": 1747925, "revenue": 13054343, "salaries_expense": 5116951, "service_revenue": 9839811 }, { "depreciation": 1040591, "expenses": 10470492, "income_tax": 752841, "marketing_expense": 1108991, "net_income": 2765106, "net_profit": 2012265, "operational_expense": 6115191, "product_revenue": 3667224, "quarter": 4, "rd_expense": 1624691, "revenue": 13235598, "salaries_expense": 4114611, "service_revenue": 9568374 } ], "market_conditions": { "gdp_growth": [ 0.040985422990291925, 0.053089844226402096, 0.04169167563406275, 0.05338216631206496 ], "inflation_rate": [ 0.007533563545644006, 0.009384452506747007, 0.008114192013762393, 0.003292627664383707 ], "interest_rate": [ 0.021365960753963985, 0.017197863051619695, 0.018866044247548633, 0.019895052506866545 ], "year": 1993 }, "random_event": { "description": "Martin, Johnston and Miller Expansion to New Market in 1993", "impact": 0.08, "type": "Expansion to New Market" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 97738, "billable_hours_per_employee": 101, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 14207633, "net_revenue": 11526898, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 135611 }, { "average_project_size": 190025, "billable_hours_per_employee": 127, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 12973819, "net_revenue": 11532181, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 135673 }, { "average_project_size": 190159, "billable_hours_per_employee": 139, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 13525027, "net_revenue": 11537466, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 135735 }, { "average_project_size": 155469, "billable_hours_per_employee": 159, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 14329130, "net_revenue": 11542754, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 135797 } ], "balance_sheet": [ { "assets": 15733044, "current_assets": 6793367, "current_liabilities": 3788703, "equity": 10817923, "fixed_assets": 8939677, "liabilities": 7325315, "long_term_liabilities": 3536612, "quarter": 1 }, { "assets": 16079597, "current_assets": 6897541, "current_liabilities": 3704081, "equity": 11308912, "fixed_assets": 9182056, "liabilities": 7458805, "long_term_liabilities": 3754724, "quarter": 2 }, { "assets": 16433783, "current_assets": 5616038, "current_liabilities": 3538228, "equity": 11583124, "fixed_assets": 10817745, "liabilities": 7594728, "long_term_liabilities": 4056500, "quarter": 3 }, { "assets": 16795771, "current_assets": 8031819, "current_liabilities": 3720519, "equity": 11629214, "fixed_assets": 8763952, "liabilities": 7733128, "long_term_liabilities": 4012609, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69152, "financing_cash_flow": 37907, "investing_cash_flow": -340208, "net_cash_flow": 2863783, "operating_cash_flow": 3111372, "quarter": 1 }, { "change_in_working_capital": 96500, "financing_cash_flow": -15025, "investing_cash_flow": -319859, "net_cash_flow": 3052390, "operating_cash_flow": 3341794, "quarter": 2 }, { "change_in_working_capital": 77293, "financing_cash_flow": -132009, "investing_cash_flow": -174103, "net_cash_flow": 3456210, "operating_cash_flow": 3447507, "quarter": 3 }, { "change_in_working_capital": -96076, "financing_cash_flow": -67819, "investing_cash_flow": -183136, "net_cash_flow": 2661755, "operating_cash_flow": 3138487, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7326552954406026, "current_ratio": 1.7930587327642205, "debt_to_equity_ratio": 0.6771461582782573, "profit_margin": 0.20909302745630265, "quarter": 1, "return_on_assets": 0.15319311380556744, "return_on_equity": 0.22279637227959562 }, { "asset_turnover_ratio": 0.7171934097602073, "current_ratio": 1.8621463731489674, "debt_to_equity_ratio": 0.6595510691037298, "profit_margin": 0.23309727795635535, "quarter": 2, "return_on_assets": 0.1671758315833413, "return_on_equity": 0.23769925877927073 }, { "asset_turnover_ratio": 0.702057828072818, "current_ratio": 1.587245932144565, "debt_to_equity_ratio": 0.6556718204864249, "profit_margin": 0.23783983415422416, "quarter": 3, "return_on_assets": 0.16697731739551386, "return_on_equity": 0.23690232445064044 }, { "asset_turnover_ratio": 0.6872416872080478, "current_ratio": 2.1587899430160147, "debt_to_equity_ratio": 0.6649742622330279, "profit_margin": 0.22235343489084147, "quarter": 4, "return_on_assets": 0.1528105497508867, "return_on_equity": 0.22070029840365823 } ], "income_statement": [ { "depreciation": 701178, "expenses": 8091616, "income_tax": 1025088, "marketing_expense": 1447407, "net_income": 3435282, "net_profit": 2410194, "operational_expense": 5531549, "product_revenue": 3518662, "quarter": 1, "rd_expense": 1040875, "revenue": 11526898, "salaries_expense": 3609547, "service_revenue": 8008236 }, { "depreciation": 653674, "expenses": 8094546, "income_tax": 749515, "marketing_expense": 1120370, "net_income": 3437635, "net_profit": 2688120, "operational_expense": 5239026, "product_revenue": 4429563, "quarter": 2, "rd_expense": 1092516, "revenue": 11532181, "salaries_expense": 3556041, "service_revenue": 7102618 }, { "depreciation": 703438, "expenses": 8097477, "income_tax": 695920, "marketing_expense": 1296187, "net_income": 3439989, "net_profit": 2744069, "operational_expense": 5469023, "product_revenue": 3183560, "quarter": 3, "rd_expense": 1154355, "revenue": 11537466, "salaries_expense": 3547843, "service_revenue": 8353906 }, { "depreciation": 571916, "expenses": 8100409, "income_tax": 875774, "marketing_expense": 1300213, "net_income": 3442345, "net_profit": 2566571, "operational_expense": 4496766, "product_revenue": 4578822, "quarter": 4, "rd_expense": 839134, "revenue": 11542754, "salaries_expense": 2788364, "service_revenue": 6963932 } ], "market_conditions": { "gdp_growth": [ 0.05469517931134677, 0.06268494590673906, 0.05788578437177107, 0.05671924794649031 ], "inflation_rate": [ 0.0066852054202941056, 0.004458086929436767, 0.0050120919935212754, 0.008483712369469515 ], "interest_rate": [ 0.019379247203050804, 0.018726821842773977, 0.012961593882928052, 0.01329023895217954 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 53483, "billable_hours_per_employee": 123, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 15812727, "net_revenue": 12611400, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 148369 }, { "average_project_size": 153102, "billable_hours_per_employee": 117, "client_concentration": 0.4, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 15407436, "net_revenue": 12278015, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 144447 }, { "average_project_size": 71722, "billable_hours_per_employee": 99, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 13816431, "net_revenue": 11953444, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 140629 }, { "average_project_size": 112515, "billable_hours_per_employee": 123, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 14746319, "net_revenue": 11637453, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 136911 } ], "balance_sheet": [ { "assets": 13090192, "current_assets": 5487270, "current_liabilities": 2339312, "equity": 10196476, "fixed_assets": 7602922, "liabilities": 5543811, "long_term_liabilities": 3204499, "quarter": 1 }, { "assets": 13269940, "current_assets": 5919233, "current_liabilities": 2849865, "equity": 10300190, "fixed_assets": 7350707, "liabilities": 5623229, "long_term_liabilities": 2773364, "quarter": 2 }, { "assets": 13452156, "current_assets": 6704057, "current_liabilities": 2989947, "equity": 10158216, "fixed_assets": 6748099, "liabilities": 5703785, "long_term_liabilities": 2713838, "quarter": 3 }, { "assets": 13636874, "current_assets": 4169931, "current_liabilities": 2810792, "equity": 10237316, "fixed_assets": 9466943, "liabilities": 5785494, "long_term_liabilities": 2974702, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93303, "financing_cash_flow": 5059, "investing_cash_flow": -256765, "net_cash_flow": 3166919, "operating_cash_flow": 3353868, "quarter": 1 }, { "change_in_working_capital": -54188, "financing_cash_flow": 136327, "investing_cash_flow": -265739, "net_cash_flow": 2856238, "operating_cash_flow": 3477530, "quarter": 2 }, { "change_in_working_capital": -13843, "financing_cash_flow": -198098, "investing_cash_flow": -484636, "net_cash_flow": 2719646, "operating_cash_flow": 3224843, "quarter": 3 }, { "change_in_working_capital": 68485, "financing_cash_flow": -199142, "investing_cash_flow": -117436, "net_cash_flow": 2993825, "operating_cash_flow": 3028278, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9634236075376129, "current_ratio": 2.3456768485777015, "debt_to_equity_ratio": 0.5436987249320255, "profit_margin": 0.21013487796755317, "quarter": 1, "return_on_assets": 0.2024489022009761, "return_on_equity": 0.2599030292426521 }, { "asset_turnover_ratio": 0.9252502272052473, "current_ratio": 2.0770222449133557, "debt_to_equity_ratio": 0.5459344924705273, "profit_margin": 0.2161162858980055, "quarter": 2, "return_on_assets": 0.19996164262988378, "return_on_equity": 0.25761456827495416 }, { "asset_turnover_ratio": 0.8885894573330847, "current_ratio": 2.2421992764420238, "debt_to_equity_ratio": 0.5614947545907667, "profit_margin": 0.2016025674274293, "quarter": 3, "return_on_assets": 0.179141915987296, "return_on_equity": 0.23723112404776586 }, { "asset_turnover_ratio": 0.8533812807832646, "current_ratio": 1.4835430725574856, "debt_to_equity_ratio": 0.5651377763468471, "profit_margin": 0.20502218140000222, "quarter": 4, "return_on_assets": 0.1749620917521127, "return_on_equity": 0.23306265040563368 } ], "income_statement": [ { "depreciation": 703773, "expenses": 8947634, "income_tax": 1013671, "marketing_expense": 924582, "net_income": 3663766, "net_profit": 2650095, "operational_expense": 5539389, "product_revenue": 4361996, "quarter": 1, "rd_expense": 1277930, "revenue": 12611400, "salaries_expense": 3925117, "service_revenue": 8249404 }, { "depreciation": 824051, "expenses": 8786698, "income_tax": 837838, "marketing_expense": 1118124, "net_income": 3491317, "net_profit": 2653479, "operational_expense": 5880663, "product_revenue": 2537304, "quarter": 2, "rd_expense": 1067740, "revenue": 12278015, "salaries_expense": 2910907, "service_revenue": 9740711 }, { "depreciation": 814998, "expenses": 8628657, "income_tax": 914942, "marketing_expense": 1297075, "net_income": 3324787, "net_profit": 2409845, "operational_expense": 5356643, "product_revenue": 4168490, "quarter": 3, "rd_expense": 1489930, "revenue": 11953444, "salaries_expense": 4030114, "service_revenue": 7784954 }, { "depreciation": 642342, "expenses": 8473459, "income_tax": 778058, "marketing_expense": 1156624, "net_income": 3163994, "net_profit": 2385936, "operational_expense": 5018154, "product_revenue": 3512981, "quarter": 4, "rd_expense": 1486577, "revenue": 11637453, "salaries_expense": 2721622, "service_revenue": 8124472 } ], "market_conditions": { "gdp_growth": [ 0.06015421341461505, 0.06326256019753897, 0.05037200482512347, 0.04844791902572283 ], "inflation_rate": [ 0.010936838100963985, 0.010479345101826866, 0.008328425852799217, 0.006676724707110209 ], "interest_rate": [ 0.016261384905488042, 0.02186458811889497, 0.018861869478424144, 0.016375520672286696 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 142406, "billable_hours_per_employee": 158, "client_concentration": 0.31, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 11394433, "net_revenue": 9238355, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 108687 }, { "average_project_size": 183031, "billable_hours_per_employee": 96, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 10404720, "net_revenue": 9039412, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 106346 }, { "average_project_size": 183071, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 11271468, "net_revenue": 8844753, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 104056 }, { "average_project_size": 197819, "billable_hours_per_employee": 92, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 11175161, "net_revenue": 8654286, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 101815 } ], "balance_sheet": [ { "assets": 11943335, "current_assets": 5596579, "current_liabilities": 3446991, "equity": 6698172, "fixed_assets": 6346756, "liabilities": 7083925, "long_term_liabilities": 3636934, "quarter": 1 }, { "assets": 12281510, "current_assets": 5768950, "current_liabilities": 3341033, "equity": 6754622, "fixed_assets": 6512560, "liabilities": 7221682, "long_term_liabilities": 3880649, "quarter": 2 }, { "assets": 12629260, "current_assets": 5797678, "current_liabilities": 3134568, "equity": 7051350, "fixed_assets": 6831582, "liabilities": 7362118, "long_term_liabilities": 4227550, "quarter": 3 }, { "assets": 12986857, "current_assets": 4517237, "current_liabilities": 4149333, "equity": 7159058, "fixed_assets": 8469620, "liabilities": 7505284, "long_term_liabilities": 3355951, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11496, "financing_cash_flow": -84974, "investing_cash_flow": -437994, "net_cash_flow": 2152201, "operating_cash_flow": 2191987, "quarter": 1 }, { "change_in_working_capital": -46750, "financing_cash_flow": 175099, "investing_cash_flow": -220445, "net_cash_flow": 1893651, "operating_cash_flow": 2117336, "quarter": 2 }, { "change_in_working_capital": -44770, "financing_cash_flow": -104890, "investing_cash_flow": -389293, "net_cash_flow": 1828313, "operating_cash_flow": 2173240, "quarter": 3 }, { "change_in_working_capital": 77538, "financing_cash_flow": 199325, "investing_cash_flow": -210359, "net_cash_flow": 2052263, "operating_cash_flow": 2271066, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7735155214184313, "current_ratio": 1.6236128843968551, "debt_to_equity_ratio": 1.0575907874566375, "profit_margin": 0.1990356508274471, "quarter": 1, "return_on_assets": 0.15395716523064956, "return_on_equity": 0.27451698761990584 }, { "asset_turnover_ratio": 0.7360179652176321, "current_ratio": 1.7266965037459971, "debt_to_equity_ratio": 1.0691467264933552, "profit_margin": 0.1874894074968593, "quarter": 2, "return_on_assets": 0.13799557220569783, "return_on_equity": 0.2509087851252076 }, { "asset_turnover_ratio": 0.7003381829180807, "current_ratio": 1.8495939472361103, "debt_to_equity_ratio": 1.0440721280322207, "profit_margin": 0.20172502273381743, "quarter": 3, "return_on_assets": 0.14127573587051023, "return_on_equity": 0.2530306962496543 }, { "asset_turnover_ratio": 0.6663880259865801, "current_ratio": 1.0886658168915342, "debt_to_equity_ratio": 1.0483619492955638, "profit_margin": 0.19383285923298582, "quarter": 4, "return_on_assets": 0.12916789643560408, "return_on_equity": 0.23431644219113743 } ], "income_statement": [ { "depreciation": 353225, "expenses": 6830283, "income_tax": 569310, "marketing_expense": 844943, "net_income": 2408072, "net_profit": 1838762, "operational_expense": 4578001, "product_revenue": 2062848, "quarter": 1, "rd_expense": 738541, "revenue": 9238355, "salaries_expense": 2351492, "service_revenue": 7175507 }, { "depreciation": 422542, "expenses": 6661591, "income_tax": 683027, "marketing_expense": 837711, "net_income": 2377821, "net_profit": 1694794, "operational_expense": 4500740, "product_revenue": 3428482, "quarter": 2, "rd_expense": 841069, "revenue": 9039412, "salaries_expense": 2557063, "service_revenue": 5610930 }, { "depreciation": 389032, "expenses": 6497066, "income_tax": 563479, "marketing_expense": 1276946, "net_income": 2347687, "net_profit": 1784208, "operational_expense": 3772794, "product_revenue": 3370436, "quarter": 3, "rd_expense": 708551, "revenue": 8844753, "salaries_expense": 3032399, "service_revenue": 5474317 }, { "depreciation": 593581, "expenses": 6336604, "income_tax": 640197, "marketing_expense": 892443, "net_income": 2317682, "net_profit": 1677485, "operational_expense": 3315611, "product_revenue": 2893140, "quarter": 4, "rd_expense": 1007507, "revenue": 8654286, "salaries_expense": 3147769, "service_revenue": 5761146 } ], "market_conditions": { "gdp_growth": [ 0.055842371723068385, 0.06493396145243481, 0.06644987948624638, 0.06132272210876592 ], "inflation_rate": [ 0.013008845803010313, 0.013233013183380823, 0.012676461021617874, 0.007295283075978172 ], "interest_rate": [ 0.021657045142453868, 0.014277780789844792, 0.018535913597572458, 0.015380240731903722 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 2005, "industry": "Advertising", "location": "East Pamela", "name": "Steele-Adams", "num_employees": 849, "region": "Europe", "revenue_size": "Small", "website": "www.steele-adams.com" }

[ { "advertising_kpis": [ { "average_project_size": 70463, "billable_hours_per_employee": 99, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 5167058, "net_revenue": 4573951, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 5387 }, { "average_project_size": 170391, "billable_hours_per_employee": 87, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 5841975, "net_revenue": 4510130, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 5312 }, { "average_project_size": 135274, "billable_hours_per_employee": 120, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 5393728, "net_revenue": 4447201, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 5238 }, { "average_project_size": 79417, "billable_hours_per_employee": 95, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 5459413, "net_revenue": 4385149, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 5165 } ], "balance_sheet": [ { "assets": 5769636, "current_assets": 2019350, "current_liabilities": 1629709, "equity": 3761362, "fixed_assets": 3750286, "liabilities": 3298227, "long_term_liabilities": 1668518, "quarter": 1 }, { "assets": 5846415, "current_assets": 2473095, "current_liabilities": 1845634, "equity": 3914785, "fixed_assets": 3373320, "liabilities": 3355263, "long_term_liabilities": 1509629, "quarter": 2 }, { "assets": 5924215, "current_assets": 1960587, "current_liabilities": 1456818, "equity": 3904997, "fixed_assets": 3963628, "liabilities": 3413285, "long_term_liabilities": 1956467, "quarter": 3 }, { "assets": 6003051, "current_assets": 2866081, "current_liabilities": 1854801, "equity": 3887604, "fixed_assets": 3136970, "liabilities": 3472311, "long_term_liabilities": 1617510, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54855, "financing_cash_flow": -161135, "investing_cash_flow": -232703, "net_cash_flow": 1357173, "operating_cash_flow": 1509547, "quarter": 1 }, { "change_in_working_capital": -46683, "financing_cash_flow": -143031, "investing_cash_flow": -181708, "net_cash_flow": 1166272, "operating_cash_flow": 1676222, "quarter": 2 }, { "change_in_working_capital": 2560, "financing_cash_flow": 52513, "investing_cash_flow": -270602, "net_cash_flow": 1024665, "operating_cash_flow": 1625900, "quarter": 3 }, { "change_in_working_capital": 60189, "financing_cash_flow": 75864, "investing_cash_flow": -208811, "net_cash_flow": 1338477, "operating_cash_flow": 1492100, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7927624896960571, "current_ratio": 1.2390862417769062, "debt_to_equity_ratio": 0.8768703996052494, "profit_margin": 0.28202160451653285, "quarter": 1, "return_on_assets": 0.22357614934460338, "return_on_equity": 0.342948378805337 }, { "asset_turnover_ratio": 0.7714351444432186, "current_ratio": 1.3399704383425965, "debt_to_equity_ratio": 0.8570746541636386, "profit_margin": 0.31565232044309144, "quarter": 2, "return_on_assets": 0.24350529341485339, "return_on_equity": 0.3636554753326172 }, { "asset_turnover_ratio": 0.75068190469117, "current_ratio": 1.3458009167926261, "debt_to_equity_ratio": 0.8740813373224102, "profit_margin": 0.3134706526644512, "quarter": 3, "return_on_assets": 0.2353167466069344, "return_on_equity": 0.3569956647854019 }, { "asset_turnover_ratio": 0.73048671417251, "current_ratio": 1.5452229107057847, "debt_to_equity_ratio": 0.8931750764738384, "profit_margin": 0.30942255325873763, "quarter": 4, "return_on_assets": 0.2260290642208437, "return_on_equity": 0.3490232029805505 } ], "income_statement": [ { "depreciation": 219594, "expenses": 2793789, "income_tax": 490209, "marketing_expense": 352481, "net_income": 1780162, "net_profit": 1289953, "operational_expense": 1824326, "product_revenue": 943075, "quarter": 1, "rd_expense": 366060, "revenue": 4573951, "salaries_expense": 1218810, "service_revenue": 3630876 }, { "depreciation": 252589, "expenses": 2723032, "income_tax": 363465, "marketing_expense": 429315, "net_income": 1787098, "net_profit": 1423633, "operational_expense": 1738097, "product_revenue": 1191061, "quarter": 2, "rd_expense": 511144, "revenue": 4510130, "salaries_expense": 998641, "service_revenue": 3319069 }, { "depreciation": 231833, "expenses": 2654067, "income_tax": 399067, "marketing_expense": 302341, "net_income": 1793134, "net_profit": 1394067, "operational_expense": 1516150, "product_revenue": 1759917, "quarter": 3, "rd_expense": 316639, "revenue": 4447201, "salaries_expense": 901171, "service_revenue": 2687284 }, { "depreciation": 135236, "expenses": 2586850, "income_tax": 441435, "marketing_expense": 283262, "net_income": 1798299, "net_profit": 1356864, "operational_expense": 1441365, "product_revenue": 1077720, "quarter": 4, "rd_expense": 392669, "revenue": 4385149, "salaries_expense": 1001828, "service_revenue": 3307429 } ], "market_conditions": { "gdp_growth": [ 0.0001235502609908904, -0.005519964093237486, -0.014902948944457536, -0.007245820967046559 ], "inflation_rate": [ 0.020914046582748702, 0.022306323709711792, 0.027903687726269836, 0.02706825760612184 ], "interest_rate": [ 0.04670217445659788, 0.04123496517698299, 0.039671163541817364, 0.04167663409461349 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 64299, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 4264774, "net_revenue": 3436325, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 4047 }, { "average_project_size": 183824, "billable_hours_per_employee": 83, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 4166058, "net_revenue": 3395884, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 4000 }, { "average_project_size": 63520, "billable_hours_per_employee": 100, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 4108533, "net_revenue": 3355920, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 3953 }, { "average_project_size": 93232, "billable_hours_per_employee": 112, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 4099810, "net_revenue": 3316426, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 3906 } ], "balance_sheet": [ { "assets": 3821719, "current_assets": 1623720, "current_liabilities": 988812, "equity": 2234051, "fixed_assets": 2197999, "liabilities": 2146556, "long_term_liabilities": 1157744, "quarter": 1 }, { "assets": 3919415, "current_assets": 1600867, "current_liabilities": 882314, "equity": 2232402, "fixed_assets": 2318548, "liabilities": 2202256, "long_term_liabilities": 1319942, "quarter": 2 }, { "assets": 4019609, "current_assets": 1872812, "current_liabilities": 1121336, "equity": 2332121, "fixed_assets": 2146797, "liabilities": 2259401, "long_term_liabilities": 1138065, "quarter": 3 }, { "assets": 4122364, "current_assets": 1731353, "current_liabilities": 1065790, "equity": 2391451, "fixed_assets": 2391011, "liabilities": 2318029, "long_term_liabilities": 1252239, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22483, "financing_cash_flow": -23842, "investing_cash_flow": -405758, "net_cash_flow": 380667, "operating_cash_flow": 712126, "quarter": 1 }, { "change_in_working_capital": -69007, "financing_cash_flow": -188825, "investing_cash_flow": -284450, "net_cash_flow": 646708, "operating_cash_flow": 780765, "quarter": 2 }, { "change_in_working_capital": 29125, "financing_cash_flow": 106151, "investing_cash_flow": -484944, "net_cash_flow": 697209, "operating_cash_flow": 821212, "quarter": 3 }, { "change_in_working_capital": 88200, "financing_cash_flow": -63536, "investing_cash_flow": -145100, "net_cash_flow": 472320, "operating_cash_flow": 773382, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.899156897720633, "current_ratio": 1.6420917221878375, "debt_to_equity_ratio": 0.960835719506851, "profit_margin": 0.16264119371712513, "quarter": 1, "return_on_assets": 0.14623995118427074, "return_on_equity": 0.25016796841253847 }, { "asset_turnover_ratio": 0.8664262396301489, "current_ratio": 1.8143960086771829, "debt_to_equity_ratio": 0.9864961597418386, "profit_margin": 0.15172573621478236, "quarter": 2, "return_on_assets": 0.1314591590836898, "return_on_equity": 0.23080206880302023 }, { "asset_turnover_ratio": 0.834887174349545, "current_ratio": 1.6701613075830972, "debt_to_equity_ratio": 0.9688180844818943, "profit_margin": 0.1704191399079835, "quarter": 3, "return_on_assets": 0.14228075417285613, "return_on_equity": 0.2452329874822104 }, { "asset_turnover_ratio": 0.8044961580297131, "current_ratio": 1.6244785558130588, "debt_to_equity_ratio": 0.969298137406955, "profit_margin": 0.1770327454916829, "quarter": 4, "return_on_assets": 0.1424221635935109, "return_on_equity": 0.24550618013917075 } ], "income_statement": [ { "depreciation": 153238, "expenses": 2714444, "income_tax": 162993, "marketing_expense": 436604, "net_income": 721881, "net_profit": 558888, "operational_expense": 1507680, "product_revenue": 1009332, "quarter": 1, "rd_expense": 360096, "revenue": 3436325, "salaries_expense": 1040975, "service_revenue": 2426993 }, { "depreciation": 265522, "expenses": 2663474, "income_tax": 217167, "marketing_expense": 297906, "net_income": 732410, "net_profit": 515243, "operational_expense": 1739073, "product_revenue": 976430, "quarter": 2, "rd_expense": 526875, "revenue": 3395884, "salaries_expense": 1227616, "service_revenue": 2419454 }, { "depreciation": 249299, "expenses": 2613462, "income_tax": 170545, "marketing_expense": 517948, "net_income": 742458, "net_profit": 571913, "operational_expense": 1561868, "product_revenue": 1250607, "quarter": 3, "rd_expense": 405658, "revenue": 3355920, "salaries_expense": 1100581, "service_revenue": 2105313 }, { "depreciation": 186266, "expenses": 2564389, "income_tax": 164921, "marketing_expense": 413969, "net_income": 752037, "net_profit": 587116, "operational_expense": 1495071, "product_revenue": 1167565, "quarter": 4, "rd_expense": 358635, "revenue": 3316426, "salaries_expense": 866240, "service_revenue": 2148861 } ], "market_conditions": { "gdp_growth": [ -0.007414070263025074, -0.014067994562082534, -0.021507723228817083, -0.023476168865294626 ], "inflation_rate": [ 0.03349254191412024, 0.03463814179264394, 0.03365516132546034, 0.03504495207122078 ], "interest_rate": [ 0.05401749423276114, 0.05403035218739276, 0.045696395265815565, 0.05092679587288534 ], "year": 2006 }, "random_event": { "description": "Steele-Adams Data Privacy Regulation Impact in 2006", "impact": 0.06, "type": "Data Privacy Regulation Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 159258, "billable_hours_per_employee": 154, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 2599339, "net_revenue": 2169076, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 2555 }, { "average_project_size": 73971, "billable_hours_per_employee": 92, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 2575618, "net_revenue": 2118552, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 2495 }, { "average_project_size": 117744, "billable_hours_per_employee": 149, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 2281071, "net_revenue": 2069205, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2437 }, { "average_project_size": 54833, "billable_hours_per_employee": 120, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 2560791, "net_revenue": 2021007, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 2380 } ], "balance_sheet": [ { "assets": 3027992, "current_assets": 1182527, "current_liabilities": 872264, "equity": 1864537, "fixed_assets": 1845465, "liabilities": 1536200, "long_term_liabilities": 663936, "quarter": 1 }, { "assets": 3088740, "current_assets": 1151178, "current_liabilities": 716800, "equity": 1851065, "fixed_assets": 1937562, "liabilities": 1569645, "long_term_liabilities": 852845, "quarter": 2 }, { "assets": 3150707, "current_assets": 1404388, "current_liabilities": 665569, "equity": 1885471, "fixed_assets": 1746319, "liabilities": 1603817, "long_term_liabilities": 938248, "quarter": 3 }, { "assets": 3213917, "current_assets": 1207021, "current_liabilities": 882400, "equity": 1887418, "fixed_assets": 2006896, "liabilities": 1638734, "long_term_liabilities": 756334, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80379, "financing_cash_flow": -96518, "investing_cash_flow": -149118, "net_cash_flow": 92833, "operating_cash_flow": 534104, "quarter": 1 }, { "change_in_working_capital": -8480, "financing_cash_flow": -97078, "investing_cash_flow": -245101, "net_cash_flow": 5425, "operating_cash_flow": 470226, "quarter": 2 }, { "change_in_working_capital": 2380, "financing_cash_flow": -57487, "investing_cash_flow": -285149, "net_cash_flow": 211482, "operating_cash_flow": 433213, "quarter": 3 }, { "change_in_working_capital": -44115, "financing_cash_flow": 50094, "investing_cash_flow": -134489, "net_cash_flow": 67553, "operating_cash_flow": 471289, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7163413905981257, "current_ratio": 1.355698504122605, "debt_to_equity_ratio": 0.8239042722134234, "profit_margin": 0.17184506213705744, "quarter": 1, "return_on_assets": 0.12309973077868105, "return_on_equity": 0.1999129006289497 }, { "asset_turnover_ratio": 0.6858952194098564, "current_ratio": 1.60599609375, "debt_to_equity_ratio": 0.8479686018589299, "profit_margin": 0.15669664940959674, "quarter": 2, "return_on_assets": 0.10747748272758471, "return_on_equity": 0.17934000156666569 }, { "asset_turnover_ratio": 0.6567430738561219, "current_ratio": 2.110056207545724, "debt_to_equity_ratio": 0.850618757859442, "profit_margin": 0.16362854332944296, "quarter": 3, "return_on_assets": 0.10746191251677797, "return_on_equity": 0.1795736980308899 }, { "asset_turnover_ratio": 0.6288298671060889, "current_ratio": 1.3678841795104262, "debt_to_equity_ratio": 0.8682411633247114, "profit_margin": 0.1544947642437656, "quarter": 4, "return_on_assets": 0.09715092206799367, "return_on_equity": 0.1654297034361228 } ], "income_statement": [ { "depreciation": 161359, "expenses": 1676981, "income_tax": 119350, "marketing_expense": 280844, "net_income": 492095, "net_profit": 372745, "operational_expense": 1096053, "product_revenue": 453900, "quarter": 1, "rd_expense": 171893, "revenue": 2169076, "salaries_expense": 746535, "service_revenue": 1715176 }, { "depreciation": 138256, "expenses": 1650536, "income_tax": 136046, "marketing_expense": 229430, "net_income": 468016, "net_profit": 331970, "operational_expense": 921184, "product_revenue": 668890, "quarter": 2, "rd_expense": 229192, "revenue": 2118552, "salaries_expense": 773105, "service_revenue": 1449662 }, { "depreciation": 94632, "expenses": 1624508, "income_tax": 106116, "marketing_expense": 315812, "net_income": 444697, "net_profit": 338581, "operational_expense": 815930, "product_revenue": 656971, "quarter": 3, "rd_expense": 171346, "revenue": 2069205, "salaries_expense": 504314, "service_revenue": 1412234 }, { "depreciation": 159054, "expenses": 1598891, "income_tax": 109881, "marketing_expense": 167382, "net_income": 422116, "net_profit": 312235, "operational_expense": 1118967, "product_revenue": 621584, "quarter": 4, "rd_expense": 200518, "revenue": 2021007, "salaries_expense": 533940, "service_revenue": 1399423 } ], "market_conditions": { "gdp_growth": [ -0.018303931930649015, -0.01080057948595521, -0.020350594452098383, -0.00947682348982514 ], "inflation_rate": [ 0.036494990845712734, 0.03753273321565628, 0.03156919485686599, 0.031906269698032716 ], "interest_rate": [ 0.04889751077013397, 0.05470094631158058, 0.04711766194333317, 0.05255091613279059 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 180012, "billable_hours_per_employee": 141, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 2620285, "net_revenue": 2342229, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 2759 }, { "average_project_size": 82594, "billable_hours_per_employee": 123, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 2826975, "net_revenue": 2345548, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 2763 }, { "average_project_size": 91483, "billable_hours_per_employee": 89, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 3011924, "net_revenue": 2348873, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 2767 }, { "average_project_size": 88398, "billable_hours_per_employee": 126, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 2783935, "net_revenue": 2352202, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 2771 } ], "balance_sheet": [ { "assets": 3124976, "current_assets": 1532359, "current_liabilities": 707258, "equity": 2310798, "fixed_assets": 1592617, "liabilities": 1519767, "long_term_liabilities": 812509, "quarter": 1 }, { "assets": 3186475, "current_assets": 1233754, "current_liabilities": 675207, "equity": 2335898, "fixed_assets": 1952721, "liabilities": 1540868, "long_term_liabilities": 865661, "quarter": 2 }, { "assets": 3249184, "current_assets": 1135612, "current_liabilities": 671610, "equity": 2327117, "fixed_assets": 2113572, "liabilities": 1562263, "long_term_liabilities": 890653, "quarter": 3 }, { "assets": 3313127, "current_assets": 1135994, "current_liabilities": 856066, "equity": 2396116, "fixed_assets": 2177133, "liabilities": 1583954, "long_term_liabilities": 727888, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8827, "financing_cash_flow": -119287, "investing_cash_flow": -285561, "net_cash_flow": 568178, "operating_cash_flow": 781611, "quarter": 1 }, { "change_in_working_capital": -10876, "financing_cash_flow": -148716, "investing_cash_flow": -375497, "net_cash_flow": 80658, "operating_cash_flow": 794826, "quarter": 2 }, { "change_in_working_capital": -36001, "financing_cash_flow": 132898, "investing_cash_flow": -359327, "net_cash_flow": 203324, "operating_cash_flow": 726215, "quarter": 3 }, { "change_in_working_capital": -11197, "financing_cash_flow": 29155, "investing_cash_flow": -210131, "net_cash_flow": 529821, "operating_cash_flow": 768658, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7495190363061989, "current_ratio": 2.166619536293686, "debt_to_equity_ratio": 0.6576805934573251, "profit_margin": 0.30124680379245583, "quarter": 1, "return_on_assets": 0.22579021406884406, "return_on_equity": 0.30534430097308374 }, { "asset_turnover_ratio": 0.7360949011054535, "current_ratio": 1.8272233552081065, "debt_to_equity_ratio": 0.6596469537625359, "profit_margin": 0.2942983899711283, "quarter": 2, "return_on_assets": 0.21663154426129186, "return_on_equity": 0.29551418769141463 }, { "asset_turnover_ratio": 0.7229116602814738, "current_ratio": 1.6908801238814193, "debt_to_equity_ratio": 0.6713298042169775, "profit_margin": 0.2725545399857719, "quarter": 3, "return_on_assets": 0.19703285501836768, "return_on_equity": 0.27510262698437593 }, { "asset_turnover_ratio": 0.7099643327889332, "current_ratio": 1.3269934794747134, "debt_to_equity_ratio": 0.6610506336087234, "profit_margin": 0.28353984904357704, "quarter": 4, "return_on_assets": 0.20130317974529802, "return_on_equity": 0.2783433690188622 } ], "income_statement": [ { "depreciation": 76022, "expenses": 1443636, "income_tax": 193004, "marketing_expense": 282875, "net_income": 898593, "net_profit": 705589, "operational_expense": 835935, "product_revenue": 604652, "quarter": 1, "rd_expense": 222662, "revenue": 2342229, "salaries_expense": 693536, "service_revenue": 1737577 }, { "depreciation": 104535, "expenses": 1441614, "income_tax": 213643, "marketing_expense": 253691, "net_income": 903934, "net_profit": 690291, "operational_expense": 813858, "product_revenue": 926163, "quarter": 2, "rd_expense": 180525, "revenue": 2345548, "salaries_expense": 447895, "service_revenue": 1419385 }, { "depreciation": 86019, "expenses": 1439595, "income_tax": 269082, "marketing_expense": 166287, "net_income": 909278, "net_profit": 640196, "operational_expense": 886409, "product_revenue": 819422, "quarter": 3, "rd_expense": 228887, "revenue": 2348873, "salaries_expense": 690638, "service_revenue": 1529451 }, { "depreciation": 101715, "expenses": 1437579, "income_tax": 247680, "marketing_expense": 158453, "net_income": 914623, "net_profit": 666943, "operational_expense": 787442, "product_revenue": 939912, "quarter": 4, "rd_expense": 163192, "revenue": 2352202, "salaries_expense": 648052, "service_revenue": 1412290 } ], "market_conditions": { "gdp_growth": [ 0.012187524252460278, 0.011493171404394492, 0.013556196735016337, -0.004950416259341754 ], "inflation_rate": [ 0.033254297129169094, 0.035563108324480196, 0.036028730816238204, 0.03670381780411679 ], "interest_rate": [ 0.05075625366381067, 0.0491117413779574, 0.05268615585859368, 0.05284587414481513 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 105921, "billable_hours_per_employee": 128, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 3537931, "net_revenue": 2943273, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 3467 }, { "average_project_size": 155708, "billable_hours_per_employee": 110, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 3639583, "net_revenue": 2940245, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 3463 }, { "average_project_size": 162199, "billable_hours_per_employee": 151, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 3807369, "net_revenue": 2937221, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 3460 }, { "average_project_size": 64535, "billable_hours_per_employee": 107, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 3792527, "net_revenue": 2934200, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 3456 } ], "balance_sheet": [ { "assets": 3907118, "current_assets": 1712757, "current_liabilities": 1033165, "equity": 2665007, "fixed_assets": 2194361, "liabilities": 2011935, "long_term_liabilities": 978770, "quarter": 1 }, { "assets": 4013778, "current_assets": 1572109, "current_liabilities": 873865, "equity": 2788778, "fixed_assets": 2441669, "liabilities": 2034310, "long_term_liabilities": 1160445, "quarter": 2 }, { "assets": 4123349, "current_assets": 1905101, "current_liabilities": 1231621, "equity": 2804193, "fixed_assets": 2218248, "liabilities": 2056935, "long_term_liabilities": 825314, "quarter": 3 }, { "assets": 4235911, "current_assets": 1486852, "current_liabilities": 921102, "equity": 2955414, "fixed_assets": 2749059, "liabilities": 2079811, "long_term_liabilities": 1158709, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46665, "financing_cash_flow": 101190, "investing_cash_flow": -206096, "net_cash_flow": 389241, "operating_cash_flow": 929440, "quarter": 1 }, { "change_in_working_capital": -37391, "financing_cash_flow": 13587, "investing_cash_flow": -246147, "net_cash_flow": 454943, "operating_cash_flow": 931599, "quarter": 2 }, { "change_in_working_capital": -63167, "financing_cash_flow": -4863, "investing_cash_flow": -436555, "net_cash_flow": 455678, "operating_cash_flow": 842330, "quarter": 3 }, { "change_in_working_capital": 47468, "financing_cash_flow": -181254, "investing_cash_flow": -437322, "net_cash_flow": 556434, "operating_cash_flow": 959678, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7533104963812202, "current_ratio": 1.6577768313870485, "debt_to_equity_ratio": 0.7549454841957263, "profit_margin": 0.2615537192778244, "quarter": 1, "return_on_assets": 0.1970311620995322, "return_on_equity": 0.28886378159607085 }, { "asset_turnover_ratio": 0.7325380227805325, "current_ratio": 1.7990295983933444, "debt_to_equity_ratio": 0.7294628686829859, "profit_margin": 0.27525257248970747, "quarter": 2, "return_on_assets": 0.20163297521686552, "return_on_equity": 0.2902023753773158 }, { "asset_turnover_ratio": 0.7123386839193093, "current_ratio": 1.5468240635715045, "debt_to_equity_ratio": 0.7335211948678283, "profit_margin": 0.2511826655195506, "quarter": 3, "return_on_assets": 0.17892712937954075, "return_on_equity": 0.263098509981303 }, { "asset_turnover_ratio": 0.6926963290777356, "current_ratio": 1.6142099354903148, "debt_to_equity_ratio": 0.7037291560505567, "profit_margin": 0.2724129234544339, "quarter": 4, "return_on_assets": 0.18869943207022055, "return_on_equity": 0.27045753995886873 } ], "income_statement": [ { "depreciation": 159616, "expenses": 1882722, "income_tax": 290727, "marketing_expense": 307220, "net_income": 1060551, "net_profit": 769824, "operational_expense": 1139838, "product_revenue": 923607, "quarter": 1, "rd_expense": 371360, "revenue": 2943273, "salaries_expense": 787849, "service_revenue": 2019666 }, { "depreciation": 122289, "expenses": 1894127, "income_tax": 236808, "marketing_expense": 261328, "net_income": 1046118, "net_profit": 809310, "operational_expense": 1295795, "product_revenue": 1164438, "quarter": 2, "rd_expense": 367882, "revenue": 2940245, "salaries_expense": 841260, "service_revenue": 1775807 }, { "depreciation": 104551, "expenses": 1905602, "income_tax": 293840, "marketing_expense": 381029, "net_income": 1031619, "net_profit": 737779, "operational_expense": 1006451, "product_revenue": 1163419, "quarter": 3, "rd_expense": 221132, "revenue": 2937221, "salaries_expense": 950070, "service_revenue": 1773802 }, { "depreciation": 160364, "expenses": 1917147, "income_tax": 217739, "marketing_expense": 320054, "net_income": 1017053, "net_profit": 799314, "operational_expense": 1184310, "product_revenue": 633490, "quarter": 4, "rd_expense": 281915, "revenue": 2934200, "salaries_expense": 891129, "service_revenue": 2300710 } ], "market_conditions": { "gdp_growth": [ 0.001510115143198005, 0.0011462335725048421, -0.004236945860997314, -0.011350302937448556 ], "inflation_rate": [ 0.026271108708733077, 0.026010074938449448, 0.02661343470971314, 0.019878545148547606 ], "interest_rate": [ 0.045058630575615766, 0.04255931512128862, 0.045372183734597574, 0.04525867207109211 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 143582, "billable_hours_per_employee": 147, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 1156712, "net_revenue": 940069, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 1107 }, { "average_project_size": 89507, "billable_hours_per_employee": 125, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 1024267, "net_revenue": 929366, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1095 }, { "average_project_size": 99402, "billable_hours_per_employee": 105, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 1099719, "net_revenue": 918785, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 1082 }, { "average_project_size": 75076, "billable_hours_per_employee": 86, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 1041904, "net_revenue": 908325, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 1070 } ], "balance_sheet": [ { "assets": 1407254, "current_assets": 507565, "current_liabilities": 375054, "equity": 979905, "fixed_assets": 899689, "liabilities": 659236, "long_term_liabilities": 284182, "quarter": 1 }, { "assets": 1433287, "current_assets": 529527, "current_liabilities": 322952, "equity": 1001423, "fixed_assets": 903760, "liabilities": 677674, "long_term_liabilities": 354722, "quarter": 2 }, { "assets": 1459801, "current_assets": 518296, "current_liabilities": 283206, "equity": 996817, "fixed_assets": 941505, "liabilities": 696627, "long_term_liabilities": 413421, "quarter": 3 }, { "assets": 1486806, "current_assets": 636502, "current_liabilities": 426929, "equity": 1011765, "fixed_assets": 850304, "liabilities": 716111, "long_term_liabilities": 289182, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64208, "financing_cash_flow": -80554, "investing_cash_flow": -238982, "net_cash_flow": 223516, "operating_cash_flow": 263104, "quarter": 1 }, { "change_in_working_capital": -40131, "financing_cash_flow": 94305, "investing_cash_flow": -498246, "net_cash_flow": -50720, "operating_cash_flow": 291191, "quarter": 2 }, { "change_in_working_capital": -93185, "financing_cash_flow": 2349, "investing_cash_flow": -189761, "net_cash_flow": -42576, "operating_cash_flow": 276743, "quarter": 3 }, { "change_in_working_capital": -4138, "financing_cash_flow": 45514, "investing_cash_flow": -179308, "net_cash_flow": -75005, "operating_cash_flow": 283524, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6680165769647839, "current_ratio": 1.35331178976894, "debt_to_equity_ratio": 0.6727550119654456, "profit_margin": 0.2466701912306437, "quarter": 1, "return_on_assets": 0.16477977678514327, "return_on_equity": 0.2366423275725708 }, { "asset_turnover_ratio": 0.648415844140078, "current_ratio": 1.6396461393643638, "debt_to_equity_ratio": 0.6767110401898099, "profit_margin": 0.26449213765082863, "quarter": 2, "return_on_assets": 0.17150089270327576, "return_on_equity": 0.24546070941050885 }, { "asset_turnover_ratio": 0.6293905813189606, "current_ratio": 1.8301024695804466, "debt_to_equity_ratio": 0.698851444146719, "profit_margin": 0.25429561867030914, "quarter": 3, "return_on_assets": 0.1600512672617706, "return_on_equity": 0.23438906037918694 }, { "asset_turnover_ratio": 0.610923684730893, "current_ratio": 1.4908849012365053, "debt_to_equity_ratio": 0.7077839221558366, "profit_margin": 0.26540060000550464, "quarter": 4, "return_on_assets": 0.16213951248515274, "return_on_equity": 0.23826679120151417 } ], "income_statement": [ { "depreciation": 31217, "expenses": 621492, "income_tax": 86690, "marketing_expense": 71643, "net_income": 318577, "net_profit": 231887, "operational_expense": 362947, "product_revenue": 325688, "quarter": 1, "rd_expense": 90274, "revenue": 940069, "salaries_expense": 223645, "service_revenue": 614381 }, { "depreciation": 45381, "expenses": 615844, "income_tax": 67712, "marketing_expense": 78723, "net_income": 313522, "net_profit": 245810, "operational_expense": 364499, "product_revenue": 330642, "quarter": 2, "rd_expense": 110248, "revenue": 929366, "salaries_expense": 243146, "service_revenue": 598724 }, { "depreciation": 43100, "expenses": 610247, "income_tax": 74895, "marketing_expense": 99115, "net_income": 308538, "net_profit": 233643, "operational_expense": 338682, "product_revenue": 317855, "quarter": 3, "rd_expense": 65043, "revenue": 918785, "salaries_expense": 301559, "service_revenue": 600930 }, { "depreciation": 42454, "expenses": 604701, "income_tax": 62554, "marketing_expense": 71303, "net_income": 303624, "net_profit": 241070, "operational_expense": 334865, "product_revenue": 322630, "quarter": 4, "rd_expense": 102383, "revenue": 908325, "salaries_expense": 260161, "service_revenue": 585695 } ], "market_conditions": { "gdp_growth": [ -0.02332635617888995, -0.006187363415031672, -0.019791528900491535, -0.01236954524865165 ], "inflation_rate": [ 0.032129406106220046, 0.0261160297313268, 0.03378971948652597, 0.02816562877004069 ], "interest_rate": [ 0.04863095654665741, 0.04999077512801419, 0.04746613646571662, 0.04972839054871397 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 170293, "billable_hours_per_employee": 154, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 5599082, "net_revenue": 4613117, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 5434 }, { "average_project_size": 151082, "billable_hours_per_employee": 103, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 5454304, "net_revenue": 4567287, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 5380 }, { "average_project_size": 92362, "billable_hours_per_employee": 116, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 5163891, "net_revenue": 4521913, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 5326 }, { "average_project_size": 62320, "billable_hours_per_employee": 153, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 4937457, "net_revenue": 4476990, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 5273 } ], "balance_sheet": [ { "assets": 5769485, "current_assets": 2394949, "current_liabilities": 1263290, "equity": 4299261, "fixed_assets": 3374536, "liabilities": 2684526, "long_term_liabilities": 1421236, "quarter": 1 }, { "assets": 5847861, "current_assets": 1924834, "current_liabilities": 1582526, "equity": 4288687, "fixed_assets": 3923027, "liabilities": 2724867, "long_term_liabilities": 1142341, "quarter": 2 }, { "assets": 5927302, "current_assets": 1833151, "current_liabilities": 1477748, "equity": 4284382, "fixed_assets": 4094151, "liabilities": 2765814, "long_term_liabilities": 1288066, "quarter": 3 }, { "assets": 6007822, "current_assets": 2008588, "current_liabilities": 1439583, "equity": 4430252, "fixed_assets": 3999234, "liabilities": 2807377, "long_term_liabilities": 1367794, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90421, "financing_cash_flow": -104157, "investing_cash_flow": -172027, "net_cash_flow": 1351282, "operating_cash_flow": 1428309, "quarter": 1 }, { "change_in_working_capital": 32847, "financing_cash_flow": -104886, "investing_cash_flow": -471986, "net_cash_flow": 969971, "operating_cash_flow": 1404334, "quarter": 2 }, { "change_in_working_capital": -65739, "financing_cash_flow": 27601, "investing_cash_flow": -366997, "net_cash_flow": 1272968, "operating_cash_flow": 1269846, "quarter": 3 }, { "change_in_working_capital": 62401, "financing_cash_flow": -75273, "investing_cash_flow": -111961, "net_cash_flow": 1168214, "operating_cash_flow": 1453709, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7995717122065488, "current_ratio": 1.8958030222672546, "debt_to_equity_ratio": 0.624415684462981, "profit_margin": 0.2632280950168834, "quarter": 1, "return_on_assets": 0.21046973863351756, "return_on_equity": 0.2824443549717033 }, { "asset_turnover_ratio": 0.7810183928790373, "current_ratio": 1.2163048190045536, "debt_to_equity_ratio": 0.6353615920210545, "profit_margin": 0.2552265710475387, "quarter": 2, "return_on_assets": 0.19933664633957612, "return_on_equity": 0.27180649928521244 }, { "asset_turnover_ratio": 0.7628956648404283, "current_ratio": 1.240503116904912, "debt_to_equity_ratio": 0.6455572822404725, "profit_margin": 0.2483227784347023, "quarter": 3, "return_on_assets": 0.18944437114896456, "return_on_equity": 0.2620900750680028 }, { "asset_turnover_ratio": 0.7451935160529057, "current_ratio": 1.3952568208988296, "debt_to_equity_ratio": 0.6336833660929446, "profit_margin": 0.274695051809363, "quarter": 4, "return_on_assets": 0.2047009715001543, "return_on_equity": 0.277593012767671 } ], "income_statement": [ { "depreciation": 214007, "expenses": 3011398, "income_tax": 387417, "marketing_expense": 580145, "net_income": 1601719, "net_profit": 1214302, "operational_expense": 1803025, "product_revenue": 1484043, "quarter": 1, "rd_expense": 463454, "revenue": 4613117, "salaries_expense": 936900, "service_revenue": 3129074 }, { "depreciation": 238641, "expenses": 2965699, "income_tax": 435895, "marketing_expense": 331470, "net_income": 1601588, "net_profit": 1165693, "operational_expense": 1864083, "product_revenue": 1011669, "quarter": 2, "rd_expense": 319886, "revenue": 4567287, "salaries_expense": 1408816, "service_revenue": 3555618 }, { "depreciation": 146952, "expenses": 2920694, "income_tax": 478325, "marketing_expense": 571753, "net_income": 1601219, "net_profit": 1122894, "operational_expense": 1996089, "product_revenue": 1045105, "quarter": 3, "rd_expense": 466464, "revenue": 4521913, "salaries_expense": 923881, "service_revenue": 3476808 }, { "depreciation": 223902, "expenses": 2876371, "income_tax": 370812, "marketing_expense": 347099, "net_income": 1600619, "net_profit": 1229807, "operational_expense": 1964707, "product_revenue": 1168941, "quarter": 4, "rd_expense": 288140, "revenue": 4476990, "salaries_expense": 1052218, "service_revenue": 3308049 } ], "market_conditions": { "gdp_growth": [ 0.006482206526815153, 0.005276993024099277, 0.007274638423799643, 0.009115390401199427 ], "inflation_rate": [ 0.03192998710508847, 0.03100698821412207, 0.03047836059444167, 0.023712908658021982 ], "interest_rate": [ 0.04608045295822365, 0.050707323330105095, 0.04694011899003303, 0.045777035835205225 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 185339, "billable_hours_per_employee": 100, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 5753124, "net_revenue": 4984237, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 5871 }, { "average_project_size": 107910, "billable_hours_per_employee": 117, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 6401904, "net_revenue": 4986843, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 5874 }, { "average_project_size": 156005, "billable_hours_per_employee": 97, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 6052046, "net_revenue": 4989450, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 5877 }, { "average_project_size": 146333, "billable_hours_per_employee": 153, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 6259022, "net_revenue": 4992059, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 5880 } ], "balance_sheet": [ { "assets": 7230433, "current_assets": 3608874, "current_liabilities": 2527262, "equity": 4435282, "fixed_assets": 3621559, "liabilities": 4263610, "long_term_liabilities": 1736348, "quarter": 1 }, { "assets": 7373740, "current_assets": 2422659, "current_liabilities": 2577692, "equity": 4461719, "fixed_assets": 4951081, "liabilities": 4311332, "long_term_liabilities": 1733640, "quarter": 2 }, { "assets": 7519888, "current_assets": 2441622, "current_liabilities": 2434480, "equity": 4561962, "fixed_assets": 5078266, "liabilities": 4359589, "long_term_liabilities": 1925109, "quarter": 3 }, { "assets": 7668932, "current_assets": 2636021, "current_liabilities": 2195708, "equity": 4625651, "fixed_assets": 5032911, "liabilities": 4408385, "long_term_liabilities": 2212677, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38734, "financing_cash_flow": 84132, "investing_cash_flow": -302819, "net_cash_flow": 1261783, "operating_cash_flow": 1644934, "quarter": 1 }, { "change_in_working_capital": -58261, "financing_cash_flow": 157798, "investing_cash_flow": -431825, "net_cash_flow": 1441882, "operating_cash_flow": 1687663, "quarter": 2 }, { "change_in_working_capital": -75719, "financing_cash_flow": 171522, "investing_cash_flow": -328238, "net_cash_flow": 1203009, "operating_cash_flow": 1569586, "quarter": 3 }, { "change_in_working_capital": 85444, "financing_cash_flow": 164336, "investing_cash_flow": -121501, "net_cash_flow": 1218242, "operating_cash_flow": 1546846, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6893414267167679, "current_ratio": 1.4279777878193871, "debt_to_equity_ratio": 0.9612940056573629, "profit_margin": 0.29462062096966896, "quarter": 1, "return_on_assets": 0.2030941991994117, "return_on_equity": 0.33108582498249267 }, { "asset_turnover_ratio": 0.6762976454282359, "current_ratio": 0.9398558865838121, "debt_to_equity_ratio": 0.9662939328989567, "profit_margin": 0.28060057234607144, "quarter": 2, "return_on_assets": 0.1897695063834635, "return_on_equity": 0.3136259813762364 }, { "asset_turnover_ratio": 0.6635005734127956, "current_ratio": 1.002933686043837, "debt_to_equity_ratio": 0.9556390430257858, "profit_margin": 0.2809253524937618, "quarter": 3, "return_on_assets": 0.1863941324658027, "return_on_equity": 0.30725003847028975 }, { "asset_turnover_ratio": 0.650945790104802, "current_ratio": 1.2005334953463758, "debt_to_equity_ratio": 0.9530301788872528, "profit_margin": 0.27345510139203083, "quarter": 4, "return_on_assets": 0.17800444703382426, "return_on_equity": 0.29511608203904705 } ], "income_statement": [ { "depreciation": 176475, "expenses": 3072713, "income_tax": 443065, "marketing_expense": 538385, "net_income": 1911524, "net_profit": 1468459, "operational_expense": 1984465, "product_revenue": 1648847, "quarter": 1, "rd_expense": 589555, "revenue": 4984237, "salaries_expense": 950532, "service_revenue": 3335390 }, { "depreciation": 288352, "expenses": 3099159, "income_tax": 488373, "marketing_expense": 527698, "net_income": 1887684, "net_profit": 1399311, "operational_expense": 1912750, "product_revenue": 1257504, "quarter": 2, "rd_expense": 413659, "revenue": 4986843, "salaries_expense": 970803, "service_revenue": 3729339 }, { "depreciation": 167923, "expenses": 3125833, "income_tax": 461954, "marketing_expense": 392020, "net_income": 1863617, "net_profit": 1401663, "operational_expense": 1639045, "product_revenue": 1099861, "quarter": 3, "rd_expense": 606741, "revenue": 4989450, "salaries_expense": 1492945, "service_revenue": 3889589 }, { "depreciation": 181742, "expenses": 3152737, "income_tax": 474218, "marketing_expense": 578958, "net_income": 1839322, "net_profit": 1365104, "operational_expense": 2008073, "product_revenue": 1499058, "quarter": 4, "rd_expense": 507207, "revenue": 4992059, "salaries_expense": 978637, "service_revenue": 3493001 } ], "market_conditions": { "gdp_growth": [ -0.020820127895264638, -0.009761390380755516, -0.00828703308582708, -0.011058036237032233 ], "inflation_rate": [ 0.01820746613811931, 0.01645024465681164, 0.017232348017574145, 0.017712962295072226 ], "interest_rate": [ 0.05847478640522966, 0.052667904074546155, 0.05492107863928637, 0.05026405715999405 ], "year": 2012 }, "random_event": { "description": "Steele-Adams Award Nomination in 2012", "impact": 0.07, "type": "Award Nomination" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 84286, "billable_hours_per_employee": 103, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 766655, "net_revenue": 663569, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 782 }, { "average_project_size": 157690, "billable_hours_per_employee": 159, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 758417, "net_revenue": 651259, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 767 }, { "average_project_size": 102787, "billable_hours_per_employee": 116, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 711721, "net_revenue": 639177, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 753 }, { "average_project_size": 102854, "billable_hours_per_employee": 138, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 772371, "net_revenue": 627319, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 739 } ], "balance_sheet": [ { "assets": 694560, "current_assets": 281159, "current_liabilities": 161229, "equity": 517851, "fixed_assets": 413401, "liabilities": 301057, "long_term_liabilities": 139828, "quarter": 1 }, { "assets": 713365, "current_assets": 337359, "current_liabilities": 178312, "equity": 522908, "fixed_assets": 376006, "liabilities": 305887, "long_term_liabilities": 127575, "quarter": 2 }, { "assets": 732680, "current_assets": 352763, "current_liabilities": 137418, "equity": 534369, "fixed_assets": 379917, "liabilities": 310794, "long_term_liabilities": 173376, "quarter": 3 }, { "assets": 752517, "current_assets": 334265, "current_liabilities": 142383, "equity": 537084, "fixed_assets": 418252, "liabilities": 315781, "long_term_liabilities": 173398, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53454, "financing_cash_flow": -158697, "investing_cash_flow": -335210, "net_cash_flow": 127484, "operating_cash_flow": 154593, "quarter": 1 }, { "change_in_working_capital": 65946, "financing_cash_flow": 7661, "investing_cash_flow": -110368, "net_cash_flow": -210705, "operating_cash_flow": 148533, "quarter": 2 }, { "change_in_working_capital": 92322, "financing_cash_flow": 187387, "investing_cash_flow": -429746, "net_cash_flow": 82254, "operating_cash_flow": 139979, "quarter": 3 }, { "change_in_working_capital": -63525, "financing_cash_flow": 108010, "investing_cash_flow": -482023, "net_cash_flow": -209365, "operating_cash_flow": 145054, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9553803847039852, "current_ratio": 1.743848811318063, "debt_to_equity_ratio": 0.5813583443886369, "profit_margin": 0.18739272027475665, "quarter": 1, "return_on_assets": 0.17903132918682332, "return_on_equity": 0.24012312421912868 }, { "asset_turnover_ratio": 0.9129393788593497, "current_ratio": 1.891959038090538, "debt_to_equity_ratio": 0.5849728824190871, "profit_margin": 0.17724131259606393, "quarter": 2, "return_on_assets": 0.16181057382966643, "return_on_equity": 0.22074628806596955 }, { "asset_turnover_ratio": 0.8723822132445269, "current_ratio": 2.5670800040751574, "debt_to_equity_ratio": 0.5816093373679985, "profit_margin": 0.17598098805182288, "quarter": 3, "return_on_assets": 0.1535226838456079, "return_on_equity": 0.21049686639756424 }, { "asset_turnover_ratio": 0.8336276788431358, "current_ratio": 2.3476468398615005, "debt_to_equity_ratio": 0.5879545843853103, "profit_margin": 0.1599632722745525, "quarter": 4, "return_on_assets": 0.13334981136638774, "return_on_equity": 0.1868385578419763 } ], "income_statement": [ { "depreciation": 30245, "expenses": 504766, "income_tax": 34455, "marketing_expense": 65997, "net_income": 158803, "net_profit": 124348, "operational_expense": 332228, "product_revenue": 206584, "quarter": 1, "rd_expense": 87416, "revenue": 663569, "salaries_expense": 211146, "service_revenue": 456985 }, { "depreciation": 33103, "expenses": 500316, "income_tax": 35513, "marketing_expense": 78475, "net_income": 150943, "net_profit": 115430, "operational_expense": 272801, "product_revenue": 143779, "quarter": 2, "rd_expense": 83900, "revenue": 651259, "salaries_expense": 204704, "service_revenue": 507480 }, { "depreciation": 27496, "expenses": 495906, "income_tax": 30788, "marketing_expense": 69294, "net_income": 143271, "net_profit": 112483, "operational_expense": 340738, "product_revenue": 196365, "quarter": 3, "rd_expense": 62295, "revenue": 639177, "salaries_expense": 162526, "service_revenue": 442812 }, { "depreciation": 44706, "expenses": 491535, "income_tax": 35436, "marketing_expense": 92807, "net_income": 135784, "net_profit": 100348, "operational_expense": 327599, "product_revenue": 156883, "quarter": 4, "rd_expense": 82720, "revenue": 627319, "salaries_expense": 180056, "service_revenue": 470436 } ], "market_conditions": { "gdp_growth": [ -0.013562692064880392, -0.006607375347278864, -0.016672224581429473, -0.0004260291930527748 ], "inflation_rate": [ 0.03177444077358943, 0.03468825226936699, 0.03154169748260444, 0.03152904411946566 ], "interest_rate": [ 0.05042586468973187, 0.052978479728634585, 0.0433409965216634, 0.04657263198912397 ], "year": 2013 }, "random_event": { "description": "Steele-Adams Technology Adoption in 2013", "impact": -0.08, "type": "Technology Adoption" }, "year": 2013 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 1995, "industry": "Advertising", "location": "Allenchester", "name": "Hoffman-Alvarado", "num_employees": 956, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.hoffman-alvarado.com" }

[ { "advertising_kpis": [ { "average_project_size": 78095, "billable_hours_per_employee": 128, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 1997653, "net_revenue": 1792941, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 1875 }, { "average_project_size": 105172, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 2237949, "net_revenue": 1807441, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1891 }, { "average_project_size": 142839, "billable_hours_per_employee": 156, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 2022460, "net_revenue": 1822059, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 1906 }, { "average_project_size": 129814, "billable_hours_per_employee": 137, "client_concentration": 0.28, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 2170536, "net_revenue": 1836796, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 1921 } ], "balance_sheet": [ { "assets": 2174688, "current_assets": 969316, "current_liabilities": 647945, "equity": 1212947, "fixed_assets": 1205372, "liabilities": 1277283, "long_term_liabilities": 629338, "quarter": 1 }, { "assets": 2216152, "current_assets": 1000168, "current_liabilities": 697441, "equity": 1211461, "fixed_assets": 1215984, "liabilities": 1303355, "long_term_liabilities": 605914, "quarter": 2 }, { "assets": 2258405, "current_assets": 1118441, "current_liabilities": 575890, "equity": 1252403, "fixed_assets": 1139964, "liabilities": 1329958, "long_term_liabilities": 754068, "quarter": 3 }, { "assets": 2301465, "current_assets": 801403, "current_liabilities": 778850, "equity": 1238765, "fixed_assets": 1500062, "liabilities": 1357105, "long_term_liabilities": 578255, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95457, "financing_cash_flow": 186071, "investing_cash_flow": -231550, "net_cash_flow": 374058, "operating_cash_flow": 427795, "quarter": 1 }, { "change_in_working_capital": -88128, "financing_cash_flow": -60735, "investing_cash_flow": -120400, "net_cash_flow": 19778, "operating_cash_flow": 417194, "quarter": 2 }, { "change_in_working_capital": -20881, "financing_cash_flow": -14597, "investing_cash_flow": -459706, "net_cash_flow": 44413, "operating_cash_flow": 453180, "quarter": 3 }, { "change_in_working_capital": 17386, "financing_cash_flow": -130584, "investing_cash_flow": -489650, "net_cash_flow": -261816, "operating_cash_flow": 415342, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8244589568710546, "current_ratio": 1.4959849987267437, "debt_to_equity_ratio": 1.0530410644488177, "profit_margin": 0.17599129028785665, "quarter": 1, "return_on_assets": 0.14509759560911725, "return_on_equity": 0.2601449197697838 }, { "asset_turnover_ratio": 0.8155762781614257, "current_ratio": 1.434053919973159, "debt_to_equity_ratio": 1.0758538657043024, "profit_margin": 0.16524135504284787, "quarter": 2, "return_on_assets": 0.1347669293441966, "return_on_equity": 0.24653207986059808 }, { "asset_turnover_ratio": 0.8067901904220014, "current_ratio": 1.9421087360433416, "debt_to_equity_ratio": 1.061924955465613, "profit_margin": 0.17779665751767643, "quarter": 3, "return_on_assets": 0.14344459917508154, "return_on_equity": 0.2586675375258603 }, { "asset_turnover_ratio": 0.798098602411942, "current_ratio": 1.028956795275085, "debt_to_equity_ratio": 1.0955306292961136, "profit_margin": 0.16028181681580317, "quarter": 4, "return_on_assets": 0.12792069399273942, "return_on_equity": 0.23766008887884305 } ], "income_statement": [ { "depreciation": 112253, "expenses": 1380811, "income_tax": 96588, "marketing_expense": 163757, "net_income": 412130, "net_profit": 315542, "operational_expense": 801151, "product_revenue": 621217, "quarter": 1, "rd_expense": 214975, "revenue": 1792941, "salaries_expense": 477560, "service_revenue": 1171724 }, { "depreciation": 118530, "expenses": 1397940, "income_tax": 110837, "marketing_expense": 220761, "net_income": 409501, "net_profit": 298664, "operational_expense": 777696, "product_revenue": 657532, "quarter": 2, "rd_expense": 238928, "revenue": 1807441, "salaries_expense": 515333, "service_revenue": 1149909 }, { "depreciation": 129224, "expenses": 1415281, "income_tax": 82822, "marketing_expense": 205493, "net_income": 406778, "net_profit": 323956, "operational_expense": 736964, "product_revenue": 725698, "quarter": 3, "rd_expense": 212241, "revenue": 1822059, "salaries_expense": 702277, "service_revenue": 1096361 }, { "depreciation": 120937, "expenses": 1432838, "income_tax": 109553, "marketing_expense": 235694, "net_income": 403958, "net_profit": 294405, "operational_expense": 769683, "product_revenue": 592214, "quarter": 4, "rd_expense": 231189, "revenue": 1836796, "salaries_expense": 693880, "service_revenue": 1244582 } ], "market_conditions": { "gdp_growth": [ 0.03009305083450978, 0.025572997831529276, 0.035218722170378816, 0.02337899861215754 ], "inflation_rate": [ 0.009052622883903298, 0.006405277721175787, 0.0073972855752463705, 0.0016258202313227882 ], "interest_rate": [ 0.007002672314527429, 0.01401941612449728, 0.014385692840411628, 0.011667354595757334 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 64797, "billable_hours_per_employee": 135, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 3044233, "net_revenue": 2756295, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 2883 }, { "average_project_size": 198835, "billable_hours_per_employee": 115, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 3522149, "net_revenue": 2727612, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2853 }, { "average_project_size": 148657, "billable_hours_per_employee": 115, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 3493490, "net_revenue": 2699228, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 2823 }, { "average_project_size": 56211, "billable_hours_per_employee": 99, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 3095223, "net_revenue": 2671140, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 2794 } ], "balance_sheet": [ { "assets": 3243133, "current_assets": 1059951, "current_liabilities": 610554, "equity": 2571455, "fixed_assets": 2183182, "liabilities": 1389910, "long_term_liabilities": 779356, "quarter": 1 }, { "assets": 3292782, "current_assets": 1584304, "current_liabilities": 850071, "equity": 2582885, "fixed_assets": 1708478, "liabilities": 1419926, "long_term_liabilities": 569855, "quarter": 2 }, { "assets": 3343191, "current_assets": 1065010, "current_liabilities": 843749, "equity": 2640756, "fixed_assets": 2278181, "liabilities": 1450590, "long_term_liabilities": 606841, "quarter": 3 }, { "assets": 3394371, "current_assets": 1082143, "current_liabilities": 727998, "equity": 2691879, "fixed_assets": 2312228, "liabilities": 1481916, "long_term_liabilities": 753918, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35611, "financing_cash_flow": -117936, "investing_cash_flow": -471919, "net_cash_flow": 792953, "operating_cash_flow": 860463, "quarter": 1 }, { "change_in_working_capital": -81112, "financing_cash_flow": -61575, "investing_cash_flow": -320462, "net_cash_flow": 512072, "operating_cash_flow": 824612, "quarter": 2 }, { "change_in_working_capital": -95407, "financing_cash_flow": 15417, "investing_cash_flow": -132316, "net_cash_flow": 534641, "operating_cash_flow": 916180, "quarter": 3 }, { "change_in_working_capital": 67342, "financing_cash_flow": -29902, "investing_cash_flow": -339996, "net_cash_flow": 966763, "operating_cash_flow": 944401, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8498865140590904, "current_ratio": 1.7360479171375505, "debt_to_equity_ratio": 0.5405150002624973, "profit_margin": 0.2605787842012557, "quarter": 1, "return_on_assets": 0.22146239454256117, "return_on_equity": 0.2793095737627141 }, { "asset_turnover_ratio": 0.8283609422063167, "current_ratio": 1.863731382437467, "debt_to_equity_ratio": 0.5497441814095478, "profit_margin": 0.2603115839056288, "quarter": 2, "return_on_assets": 0.21563194891128534, "return_on_equity": 0.2748976435265217 }, { "asset_turnover_ratio": 0.807380732958422, "current_ratio": 1.2622355700569718, "debt_to_equity_ratio": 0.5493086070806996, "profit_margin": 0.2771736955899983, "quarter": 3, "return_on_assets": 0.2237847015022474, "return_on_equity": 0.2833109155105583 }, { "asset_turnover_ratio": 0.7869322475356996, "current_ratio": 1.4864642485281554, "debt_to_equity_ratio": 0.5505136003512788, "profit_margin": 0.29179451470158807, "quarter": 4, "return_on_assets": 0.22962251327270944, "return_on_equity": 0.2895464469242488 } ], "income_statement": [ { "depreciation": 142231, "expenses": 1754220, "income_tax": 283843, "marketing_expense": 312765, "net_income": 1002075, "net_profit": 718232, "operational_expense": 1215514, "product_revenue": 774957, "quarter": 1, "rd_expense": 271078, "revenue": 2756295, "salaries_expense": 862629, "service_revenue": 1981338 }, { "depreciation": 114583, "expenses": 1725070, "income_tax": 292513, "marketing_expense": 246152, "net_income": 1002542, "net_profit": 710029, "operational_expense": 993230, "product_revenue": 596688, "quarter": 2, "rd_expense": 297207, "revenue": 2727612, "salaries_expense": 781111, "service_revenue": 2130924 }, { "depreciation": 168025, "expenses": 1696405, "income_tax": 254668, "marketing_expense": 268387, "net_income": 1002823, "net_profit": 748155, "operational_expense": 1012513, "product_revenue": 957690, "quarter": 3, "rd_expense": 215527, "revenue": 2699228, "salaries_expense": 732139, "service_revenue": 1741538 }, { "depreciation": 164977, "expenses": 1668217, "income_tax": 223499, "marketing_expense": 249323, "net_income": 1002923, "net_profit": 779424, "operational_expense": 1064080, "product_revenue": 945952, "quarter": 4, "rd_expense": 258105, "revenue": 2671140, "salaries_expense": 549668, "service_revenue": 1725188 } ], "market_conditions": { "gdp_growth": [ 0.04403546376577221, 0.05836494486992377, 0.05814552511534084, 0.05384082806743319 ], "inflation_rate": [ 0.006071358259303763, 0.011652966736689524, 0.010094953235878171, 0.0035712064486868814 ], "interest_rate": [ 0.024028971723434496, 0.022105969392197847, 0.02359480353874115, 0.01536821193770795 ], "year": 1996 }, "random_event": { "description": "Hoffman-Alvarado Industry Recognition in 1996", "impact": -0.04, "type": "Industry Recognition" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 125044, "billable_hours_per_employee": 89, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 1672994, "net_revenue": 1509567, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 1579 }, { "average_project_size": 182039, "billable_hours_per_employee": 132, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 1757094, "net_revenue": 1497925, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 1567 }, { "average_project_size": 84682, "billable_hours_per_employee": 157, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 1711166, "net_revenue": 1486374, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 1555 }, { "average_project_size": 160994, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 1877843, "net_revenue": 1474911, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1543 } ], "balance_sheet": [ { "assets": 2252646, "current_assets": 758544, "current_liabilities": 585960, "equity": 1567507, "fixed_assets": 1494102, "liabilities": 1019194, "long_term_liabilities": 433234, "quarter": 1 }, { "assets": 2313268, "current_assets": 1068597, "current_liabilities": 567965, "equity": 1609972, "fixed_assets": 1244671, "liabilities": 1046301, "long_term_liabilities": 478336, "quarter": 2 }, { "assets": 2375521, "current_assets": 767710, "current_liabilities": 577766, "equity": 1629039, "fixed_assets": 1607811, "liabilities": 1074129, "long_term_liabilities": 496363, "quarter": 3 }, { "assets": 2439450, "current_assets": 1010379, "current_liabilities": 450138, "equity": 1683804, "fixed_assets": 1429071, "liabilities": 1102698, "long_term_liabilities": 652560, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58937, "financing_cash_flow": 194517, "investing_cash_flow": -342521, "net_cash_flow": 34503, "operating_cash_flow": 408782, "quarter": 1 }, { "change_in_working_capital": -41866, "financing_cash_flow": -195601, "investing_cash_flow": -222214, "net_cash_flow": -37254, "operating_cash_flow": 396474, "quarter": 2 }, { "change_in_working_capital": -43138, "financing_cash_flow": 99621, "investing_cash_flow": -392494, "net_cash_flow": 148837, "operating_cash_flow": 410869, "quarter": 3 }, { "change_in_working_capital": 46811, "financing_cash_flow": -75918, "investing_cash_flow": -329694, "net_cash_flow": -58178, "operating_cash_flow": 403466, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6701305930891938, "current_ratio": 1.2945320499692812, "debt_to_equity_ratio": 0.6502006051647616, "profit_margin": 0.22129193338222153, "quarter": 1, "return_on_assets": 0.14829449456328248, "return_on_equity": 0.21311228594194476 }, { "asset_turnover_ratio": 0.6475362992960608, "current_ratio": 1.8814486808165996, "debt_to_equity_ratio": 0.649887699910309, "profit_margin": 0.2289867650249512, "quarter": 2, "return_on_assets": 0.14827724241203355, "return_on_equity": 0.21305028907335036 }, { "asset_turnover_ratio": 0.6257044244188958, "current_ratio": 1.3287559323324667, "debt_to_equity_ratio": 0.6593635879803983, "profit_margin": 0.22043375355058686, "quarter": 3, "return_on_assets": 0.13792637488786672, "return_on_equity": 0.20112900918885307 }, { "asset_turnover_ratio": 0.6046080059029699, "current_ratio": 2.2445983231808913, "debt_to_equity_ratio": 0.654885010369378, "profit_margin": 0.23530368951075692, "quarter": 4, "return_on_assets": 0.14226649449671033, "return_on_equity": 0.2061118752538894 } ], "income_statement": [ { "depreciation": 74727, "expenses": 1041930, "income_tax": 133582, "marketing_expense": 108563, "net_income": 467637, "net_profit": 334055, "operational_expense": 605969, "product_revenue": 387064, "quarter": 1, "rd_expense": 133368, "revenue": 1509567, "salaries_expense": 383581, "service_revenue": 1122503 }, { "depreciation": 53469, "expenses": 1041638, "income_tax": 113282, "marketing_expense": 113566, "net_income": 456287, "net_profit": 343005, "operational_expense": 651740, "product_revenue": 593562, "quarter": 2, "rd_expense": 188228, "revenue": 1497925, "salaries_expense": 418020, "service_revenue": 904363 }, { "depreciation": 83222, "expenses": 1041346, "income_tax": 117381, "marketing_expense": 143427, "net_income": 445028, "net_profit": 327647, "operational_expense": 672023, "product_revenue": 469179, "quarter": 3, "rd_expense": 141209, "revenue": 1486374, "salaries_expense": 494163, "service_revenue": 1017195 }, { "depreciation": 56414, "expenses": 1041055, "income_tax": 86804, "marketing_expense": 138623, "net_income": 433856, "net_profit": 347052, "operational_expense": 535766, "product_revenue": 388839, "quarter": 4, "rd_expense": 147433, "revenue": 1474911, "salaries_expense": 455248, "service_revenue": 1086072 } ], "market_conditions": { "gdp_growth": [ 0.05291535327589595, 0.05658785738221834, 0.05802500453242118, 0.04561798670400657 ], "inflation_rate": [ 0.011136638763806238, 0.010222060831230294, 0.0027511375918938463, 0.0033423154867506665 ], "interest_rate": [ 0.011070059688497532, 0.014772272008569579, 0.013277568933282696, 0.013553330164472285 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 166143, "billable_hours_per_employee": 125, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 3627517, "net_revenue": 3065195, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 3206 }, { "average_project_size": 172859, "billable_hours_per_employee": 150, "client_concentration": 0.33, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 3409672, "net_revenue": 3024495, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 3164 }, { "average_project_size": 168278, "billable_hours_per_employee": 142, "client_concentration": 0.14, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 3318295, "net_revenue": 2984336, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 3122 }, { "average_project_size": 152059, "billable_hours_per_employee": 126, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 3715323, "net_revenue": 2944710, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3080 } ], "balance_sheet": [ { "assets": 4041571, "current_assets": 1314369, "current_liabilities": 1344813, "equity": 2364343, "fixed_assets": 2727202, "liabilities": 2381417, "long_term_liabilities": 1036604, "quarter": 1 }, { "assets": 4096172, "current_assets": 1679900, "current_liabilities": 1425779, "equity": 2389080, "fixed_assets": 2416272, "liabilities": 2418283, "long_term_liabilities": 992504, "quarter": 2 }, { "assets": 4151510, "current_assets": 1993520, "current_liabilities": 1145911, "equity": 2336453, "fixed_assets": 2157990, "liabilities": 2455719, "long_term_liabilities": 1309808, "quarter": 3 }, { "assets": 4207596, "current_assets": 1599763, "current_liabilities": 1170437, "equity": 2372392, "fixed_assets": 2607833, "liabilities": 2493735, "long_term_liabilities": 1323298, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47718, "financing_cash_flow": -176639, "investing_cash_flow": -199096, "net_cash_flow": 560185, "operating_cash_flow": 882617, "quarter": 1 }, { "change_in_working_capital": 25395, "financing_cash_flow": -19041, "investing_cash_flow": -167401, "net_cash_flow": 546551, "operating_cash_flow": 836882, "quarter": 2 }, { "change_in_working_capital": 23435, "financing_cash_flow": 72927, "investing_cash_flow": -164963, "net_cash_flow": 558421, "operating_cash_flow": 771564, "quarter": 3 }, { "change_in_working_capital": 36705, "financing_cash_flow": 168585, "investing_cash_flow": -262187, "net_cash_flow": 587875, "operating_cash_flow": 830652, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7584167146884219, "current_ratio": 0.9773619083099286, "debt_to_equity_ratio": 1.007221456446886, "profit_margin": 0.2297370966610607, "quarter": 1, "return_on_assets": 0.1742364540917381, "return_on_equity": 0.2978370735548945 }, { "asset_turnover_ratio": 0.7383710937919599, "current_ratio": 1.178233092225373, "debt_to_equity_ratio": 1.0122235337452075, "profit_margin": 0.2351437182075024, "quarter": 2, "return_on_assets": 0.17362332441118195, "return_on_equity": 0.29768404574145696 }, { "asset_turnover_ratio": 0.7188555489448417, "current_ratio": 1.7396813539620442, "debt_to_equity_ratio": 1.0510457518298035, "profit_margin": 0.21467488915457242, "quarter": 3, "return_on_assets": 0.15432023528788322, "return_on_equity": 0.27420281940188823 }, { "asset_turnover_ratio": 0.6998556895671543, "current_ratio": 1.3668082946796796, "debt_to_equity_ratio": 1.0511479553126128, "profit_margin": 0.2236318686729763, "quarter": 4, "return_on_assets": 0.1565100356593171, "return_on_equity": 0.27758102370940385 } ], "income_statement": [ { "depreciation": 178428, "expenses": 2138079, "income_tax": 222927, "marketing_expense": 417008, "net_income": 927116, "net_profit": 704189, "operational_expense": 1243560, "product_revenue": 644481, "quarter": 1, "rd_expense": 289361, "revenue": 3065195, "salaries_expense": 854917, "service_revenue": 2420714 }, { "depreciation": 125691, "expenses": 2110007, "income_tax": 203297, "marketing_expense": 300881, "net_income": 914488, "net_profit": 711191, "operational_expense": 1250038, "product_revenue": 1145211, "quarter": 2, "rd_expense": 218030, "revenue": 3024495, "salaries_expense": 725365, "service_revenue": 1879284 }, { "depreciation": 130902, "expenses": 2082305, "income_tax": 261369, "marketing_expense": 328194, "net_income": 902031, "net_profit": 640662, "operational_expense": 1404972, "product_revenue": 1092556, "quarter": 3, "rd_expense": 333159, "revenue": 2984336, "salaries_expense": 924422, "service_revenue": 1891780 }, { "depreciation": 172121, "expenses": 2054966, "income_tax": 231213, "marketing_expense": 307314, "net_income": 889744, "net_profit": 658531, "operational_expense": 1259855, "product_revenue": 1116911, "quarter": 4, "rd_expense": 361979, "revenue": 2944710, "salaries_expense": 816516, "service_revenue": 1827799 } ], "market_conditions": { "gdp_growth": [ 0.056313917550767, 0.04869030538644525, 0.05860778043550259, 0.04895373672914042 ], "inflation_rate": [ 0.004038784164533797, 0.008827870274609817, 0.002807596169985933, 0.007795191085373411 ], "interest_rate": [ 0.015689816953539562, 0.011296460257834248, 0.013463538175903985, 0.010231492252888236 ], "year": 1998 }, "random_event": { "description": "Hoffman-Alvarado Senior Leadership Change in 1998", "impact": 0.1, "type": "Senior Leadership Change" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 165365, "billable_hours_per_employee": 101, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 1046178, "net_revenue": 892394, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 933 }, { "average_project_size": 172026, "billable_hours_per_employee": 96, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 1117097, "net_revenue": 881775, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 922 }, { "average_project_size": 150018, "billable_hours_per_employee": 119, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 976134, "net_revenue": 871283, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 911 }, { "average_project_size": 146038, "billable_hours_per_employee": 80, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 1014798, "net_revenue": 860916, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 901 } ], "balance_sheet": [ { "assets": 1176122, "current_assets": 418224, "current_liabilities": 295171, "equity": 730426, "fixed_assets": 757898, "liabilities": 673844, "long_term_liabilities": 378673, "quarter": 1 }, { "assets": 1213117, "current_assets": 539421, "current_liabilities": 335377, "equity": 740453, "fixed_assets": 673696, "liabilities": 690793, "long_term_liabilities": 355416, "quarter": 2 }, { "assets": 1251275, "current_assets": 498655, "current_liabilities": 340008, "equity": 766422, "fixed_assets": 752620, "liabilities": 708169, "long_term_liabilities": 368161, "quarter": 3 }, { "assets": 1290634, "current_assets": 522997, "current_liabilities": 391176, "equity": 793460, "fixed_assets": 767637, "liabilities": 725982, "long_term_liabilities": 334806, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68279, "financing_cash_flow": 25363, "investing_cash_flow": -355941, "net_cash_flow": -306268, "operating_cash_flow": 274763, "quarter": 1 }, { "change_in_working_capital": 9977, "financing_cash_flow": 180617, "investing_cash_flow": -320289, "net_cash_flow": -40073, "operating_cash_flow": 255697, "quarter": 2 }, { "change_in_working_capital": -86651, "financing_cash_flow": -153145, "investing_cash_flow": -273450, "net_cash_flow": 18483, "operating_cash_flow": 277554, "quarter": 3 }, { "change_in_working_capital": -11697, "financing_cash_flow": 55050, "investing_cash_flow": -456921, "net_cash_flow": -252097, "operating_cash_flow": 275547, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7587597205051857, "current_ratio": 1.4168871603240156, "debt_to_equity_ratio": 0.9225356162020519, "profit_margin": 0.2556583751123383, "quarter": 1, "return_on_assets": 0.1939832772450477, "return_on_equity": 0.3123492318181445 }, { "asset_turnover_ratio": 0.7268672353944425, "current_ratio": 1.6084018880245217, "debt_to_equity_ratio": 0.9329329478035743, "profit_margin": 0.2473748972243486, "quarter": 2, "return_on_assets": 0.17980870765144666, "return_on_equity": 0.29458858293504114 }, { "asset_turnover_ratio": 0.6963161575193303, "current_ratio": 1.466597844756594, "debt_to_equity_ratio": 0.9239935701219433, "profit_margin": 0.25630707818240456, "quarter": 3, "return_on_assets": 0.1784707598249785, "return_on_equity": 0.29137472567332356 }, { "asset_turnover_ratio": 0.6670489077461155, "current_ratio": 1.3369864204347914, "debt_to_equity_ratio": 0.9149572757290853, "profit_margin": 0.2657727350868145, "quarter": 4, "return_on_assets": 0.1772834126483573, "return_on_equity": 0.28836740352380713 } ], "income_statement": [ { "depreciation": 46615, "expenses": 584178, "income_tax": 80068, "marketing_expense": 64882, "net_income": 308216, "net_profit": 228148, "operational_expense": 400324, "product_revenue": 178625, "quarter": 1, "rd_expense": 84444, "revenue": 892394, "salaries_expense": 278098, "service_revenue": 713769 }, { "depreciation": 37568, "expenses": 578987, "income_tax": 84659, "marketing_expense": 60294, "net_income": 302788, "net_profit": 218129, "operational_expense": 341923, "product_revenue": 338225, "quarter": 2, "rd_expense": 96360, "revenue": 881775, "salaries_expense": 194655, "service_revenue": 543550 }, { "depreciation": 54238, "expenses": 573842, "income_tax": 74125, "marketing_expense": 110986, "net_income": 297441, "net_profit": 223316, "operational_expense": 309988, "product_revenue": 179976, "quarter": 3, "rd_expense": 65719, "revenue": 871283, "salaries_expense": 221494, "service_revenue": 691307 }, { "depreciation": 46739, "expenses": 568743, "income_tax": 63365, "marketing_expense": 64375, "net_income": 292173, "net_profit": 228808, "operational_expense": 335143, "product_revenue": 313045, "quarter": 4, "rd_expense": 79424, "revenue": 860916, "salaries_expense": 270927, "service_revenue": 547871 } ], "market_conditions": { "gdp_growth": [ 0.052491831949445115, 0.05703721277576192, 0.060518200427668783, 0.048203470219550716 ], "inflation_rate": [ 0.005172716032457571, 0.010392714935797794, 0.00327762338249061, 0.009987358698999384 ], "interest_rate": [ 0.01579371718447741, 0.012950839068541326, 0.019650538491186562, 0.011087366731533117 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 83816, "billable_hours_per_employee": 156, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 2062683, "net_revenue": 1743060, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 1823 }, { "average_project_size": 177780, "billable_hours_per_employee": 111, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 2190833, "net_revenue": 1754555, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 1835 }, { "average_project_size": 135457, "billable_hours_per_employee": 133, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 2196645, "net_revenue": 1766126, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 1847 }, { "average_project_size": 92742, "billable_hours_per_employee": 156, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 2233945, "net_revenue": 1777773, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1860 } ], "balance_sheet": [ { "assets": 2341979, "current_assets": 1064123, "current_liabilities": 625296, "equity": 1346501, "fixed_assets": 1277856, "liabilities": 1320605, "long_term_liabilities": 695309, "quarter": 1 }, { "assets": 2380817, "current_assets": 1152921, "current_liabilities": 576340, "equity": 1363029, "fixed_assets": 1227896, "liabilities": 1351450, "long_term_liabilities": 775110, "quarter": 2 }, { "assets": 2420300, "current_assets": 773068, "current_liabilities": 822053, "equity": 1391688, "fixed_assets": 1647232, "liabilities": 1383016, "long_term_liabilities": 560963, "quarter": 3 }, { "assets": 2460437, "current_assets": 1050397, "current_liabilities": 726335, "equity": 1382690, "fixed_assets": 1410040, "liabilities": 1415320, "long_term_liabilities": 688985, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98207, "financing_cash_flow": -28200, "investing_cash_flow": -179769, "net_cash_flow": 139268, "operating_cash_flow": 424274, "quarter": 1 }, { "change_in_working_capital": 80101, "financing_cash_flow": -139641, "investing_cash_flow": -100648, "net_cash_flow": -77675, "operating_cash_flow": 399564, "quarter": 2 }, { "change_in_working_capital": -61508, "financing_cash_flow": -81803, "investing_cash_flow": -378765, "net_cash_flow": 201941, "operating_cash_flow": 450653, "quarter": 3 }, { "change_in_working_capital": -41569, "financing_cash_flow": 98655, "investing_cash_flow": -203686, "net_cash_flow": 167351, "operating_cash_flow": 428315, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7442679887394379, "current_ratio": 1.70179083186203, "debt_to_equity_ratio": 0.9807679311043958, "profit_margin": 0.18652656821910893, "quarter": 1, "return_on_assets": 0.13882575377490575, "return_on_equity": 0.2414606450347976 }, { "asset_turnover_ratio": 0.7369550032614854, "current_ratio": 2.000418155949613, "debt_to_equity_ratio": 0.991504949637902, "profit_margin": 0.1901690172151913, "quarter": 2, "return_on_assets": 0.1401460087020548, "return_on_equity": 0.2447944981361365 }, { "asset_turnover_ratio": 0.7297136718588605, "current_ratio": 0.9404113846674119, "debt_to_equity_ratio": 0.9937687182759354, "profit_margin": 0.20066744954776727, "quarter": 3, "return_on_assets": 0.14642978143205387, "return_on_equity": 0.2546576531521433 }, { "asset_turnover_ratio": 0.7225435969301388, "current_ratio": 1.4461605182181776, "debt_to_equity_ratio": 1.0235989267297803, "profit_margin": 0.18988532281680506, "quarter": 4, "return_on_assets": 0.1372004241522949, "return_on_equity": 0.244142215536382 } ], "income_statement": [ { "depreciation": 99147, "expenses": 1293932, "income_tax": 124001, "marketing_expense": 244292, "net_income": 449128, "net_profit": 325127, "operational_expense": 843378, "product_revenue": 565590, "quarter": 1, "rd_expense": 223660, "revenue": 1743060, "salaries_expense": 552467, "service_revenue": 1177470 }, { "depreciation": 65902, "expenses": 1303260, "income_tax": 117633, "marketing_expense": 209561, "net_income": 451295, "net_profit": 333662, "operational_expense": 871497, "product_revenue": 514105, "quarter": 2, "rd_expense": 212922, "revenue": 1754555, "salaries_expense": 502083, "service_revenue": 1240450 }, { "depreciation": 96249, "expenses": 1312655, "income_tax": 99067, "marketing_expense": 234036, "net_income": 453471, "net_profit": 354404, "operational_expense": 793448, "product_revenue": 505461, "quarter": 3, "rd_expense": 189134, "revenue": 1766126, "salaries_expense": 506978, "service_revenue": 1260665 }, { "depreciation": 90742, "expenses": 1322118, "income_tax": 118082, "marketing_expense": 172932, "net_income": 455655, "net_profit": 337573, "operational_expense": 676918, "product_revenue": 629752, "quarter": 4, "rd_expense": 214617, "revenue": 1777773, "salaries_expense": 466031, "service_revenue": 1148021 } ], "market_conditions": { "gdp_growth": [ 0.03606055529273217, 0.05229569056895226, 0.046555101633095536, 0.03619100817714433 ], "inflation_rate": [ 0.011658358528234774, 0.009909034446127264, 0.007224436904270068, 0.009721047852767213 ], "interest_rate": [ 0.01756313545278461, 0.01444064894592096, 0.01898036041873143, 0.018518581520378812 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 194173, "billable_hours_per_employee": 90, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 2366457, "net_revenue": 1868055, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 1954 }, { "average_project_size": 113756, "billable_hours_per_employee": 115, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 2307258, "net_revenue": 1866197, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 1952 }, { "average_project_size": 103713, "billable_hours_per_employee": 95, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 2329934, "net_revenue": 1864341, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 1950 }, { "average_project_size": 122157, "billable_hours_per_employee": 123, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 2215022, "net_revenue": 1862487, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 1948 } ], "balance_sheet": [ { "assets": 2739118, "current_assets": 1228645, "current_liabilities": 714801, "equity": 1767094, "fixed_assets": 1510473, "liabilities": 1394490, "long_term_liabilities": 679689, "quarter": 1 }, { "assets": 2829320, "current_assets": 880941, "current_liabilities": 811210, "equity": 1837920, "fixed_assets": 1948379, "liabilities": 1427828, "long_term_liabilities": 616618, "quarter": 2 }, { "assets": 2922493, "current_assets": 1102344, "current_liabilities": 673129, "equity": 1899445, "fixed_assets": 1820149, "liabilities": 1461964, "long_term_liabilities": 788835, "quarter": 3 }, { "assets": 3018735, "current_assets": 1107037, "current_liabilities": 613045, "equity": 1977841, "fixed_assets": 1911698, "liabilities": 1496916, "long_term_liabilities": 883871, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28919, "financing_cash_flow": 197760, "investing_cash_flow": -317260, "net_cash_flow": 510977, "operating_cash_flow": 529639, "quarter": 1 }, { "change_in_working_capital": 11396, "financing_cash_flow": 47340, "investing_cash_flow": -366895, "net_cash_flow": 472214, "operating_cash_flow": 536181, "quarter": 2 }, { "change_in_working_capital": -93454, "financing_cash_flow": 92178, "investing_cash_flow": -372552, "net_cash_flow": 545620, "operating_cash_flow": 532660, "quarter": 3 }, { "change_in_working_capital": 29937, "financing_cash_flow": 111205, "investing_cash_flow": -183030, "net_cash_flow": 398953, "operating_cash_flow": 523144, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6819914293579175, "current_ratio": 1.7188630122229824, "debt_to_equity_ratio": 0.7891430789759911, "profit_margin": 0.22615287023133687, "quarter": 1, "return_on_assets": 0.15423431922246505, "return_on_equity": 0.23907386930180285 }, { "asset_turnover_ratio": 0.6595920574555016, "current_ratio": 1.0859592460645209, "debt_to_equity_ratio": 0.7768716810307303, "profit_margin": 0.23385955502018277, "quarter": 2, "return_on_assets": 0.15425190505139044, "return_on_equity": 0.23745756072081484 }, { "asset_turnover_ratio": 0.637928302993369, "current_ratio": 1.6376415219073908, "debt_to_equity_ratio": 0.7696795642937806, "profit_margin": 0.23542688810684312, "quarter": 3, "return_on_assets": 0.1501854752090082, "return_on_equity": 0.2310759195449197 }, { "asset_turnover_ratio": 0.6169759849738384, "current_ratio": 1.8058005529773509, "debt_to_equity_ratio": 0.756843446970712, "profit_margin": 0.24484573583600852, "quarter": 4, "return_on_assets": 0.1510639390340656, "return_on_equity": 0.23056555102255438 } ], "income_statement": [ { "depreciation": 107173, "expenses": 1292658, "income_tax": 152931, "marketing_expense": 225329, "net_income": 575397, "net_profit": 422466, "operational_expense": 870202, "product_revenue": 434328, "quarter": 1, "rd_expense": 191903, "revenue": 1868055, "salaries_expense": 581308, "service_revenue": 1433727 }, { "depreciation": 99753, "expenses": 1290954, "income_tax": 138815, "marketing_expense": 173923, "net_income": 575243, "net_profit": 436428, "operational_expense": 673643, "product_revenue": 507384, "quarter": 2, "rd_expense": 257353, "revenue": 1866197, "salaries_expense": 644801, "service_revenue": 1358813 }, { "depreciation": 93744, "expenses": 1289253, "income_tax": 136172, "marketing_expense": 176527, "net_income": 575088, "net_profit": 438916, "operational_expense": 689916, "product_revenue": 687185, "quarter": 3, "rd_expense": 190641, "revenue": 1864341, "salaries_expense": 475646, "service_revenue": 1177156 }, { "depreciation": 67122, "expenses": 1287554, "income_tax": 118911, "marketing_expense": 217851, "net_income": 574933, "net_profit": 456022, "operational_expense": 839124, "product_revenue": 683789, "quarter": 4, "rd_expense": 174298, "revenue": 1862487, "salaries_expense": 631206, "service_revenue": 1178698 } ], "market_conditions": { "gdp_growth": [ 0.05301074453363138, 0.057954365317472195, 0.04947987527377269, 0.05124522620373231 ], "inflation_rate": [ 0.011543133740306619, 0.0042763892133878675, 0.006546953582134412, 0.005700096059495338 ], "interest_rate": [ 0.007783011275168576, 0.011553630830673888, 0.014601203323658829, 0.00875048004585833 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2002, "industry": "Advertising", "location": "Travismouth", "name": "Moore-Miller", "num_employees": 249, "region": "Latin America", "revenue_size": "Small", "website": "www.moore-miller.com" }

[ { "advertising_kpis": [ { "average_project_size": 135046, "billable_hours_per_employee": 160, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 5421451, "net_revenue": 4698739, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 18870 }, { "average_project_size": 153172, "billable_hours_per_employee": 115, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 5507590, "net_revenue": 4826703, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 19384 }, { "average_project_size": 64079, "billable_hours_per_employee": 81, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 5984577, "net_revenue": 4958153, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 19912 }, { "average_project_size": 105321, "billable_hours_per_employee": 104, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 6083161, "net_revenue": 5093183, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 20455 } ], "balance_sheet": [ { "assets": 6815286, "current_assets": 3196640, "current_liabilities": 1759994, "equity": 4703418, "fixed_assets": 3618646, "liabilities": 3367777, "long_term_liabilities": 1607783, "quarter": 1 }, { "assets": 6998730, "current_assets": 2663999, "current_liabilities": 1418006, "equity": 4896460, "fixed_assets": 4334731, "liabilities": 3398276, "long_term_liabilities": 1980270, "quarter": 2 }, { "assets": 7187111, "current_assets": 3415010, "current_liabilities": 1409945, "equity": 5067577, "fixed_assets": 3772101, "liabilities": 3429052, "long_term_liabilities": 2019107, "quarter": 3 }, { "assets": 7380563, "current_assets": 3184668, "current_liabilities": 1751735, "equity": 5390006, "fixed_assets": 4195895, "liabilities": 3460107, "long_term_liabilities": 1708372, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86756, "financing_cash_flow": -112595, "investing_cash_flow": -209839, "net_cash_flow": 1118071, "operating_cash_flow": 1453124, "quarter": 1 }, { "change_in_working_capital": -79616, "financing_cash_flow": 89409, "investing_cash_flow": -222545, "net_cash_flow": 1199547, "operating_cash_flow": 1453423, "quarter": 2 }, { "change_in_working_capital": 97141, "financing_cash_flow": -190791, "investing_cash_flow": -123597, "net_cash_flow": 1208045, "operating_cash_flow": 1536051, "quarter": 3 }, { "change_in_working_capital": 61869, "financing_cash_flow": 6911, "investing_cash_flow": -483111, "net_cash_flow": 1145386, "operating_cash_flow": 1628127, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6894412061357367, "current_ratio": 1.816278919132679, "debt_to_equity_ratio": 0.7160275782420359, "profit_margin": 0.26728639322167075, "quarter": 1, "return_on_assets": 0.18427825332641945, "return_on_equity": 0.267020494457435 }, { "asset_turnover_ratio": 0.6896541229623089, "current_ratio": 1.878693743185854, "debt_to_equity_ratio": 0.6940271134656466, "profit_margin": 0.2685075091630871, "quarter": 2, "return_on_assets": 0.18517731074066296, "return_on_equity": 0.26468223982223893 }, { "asset_turnover_ratio": 0.6898673194277923, "current_ratio": 2.422087386387412, "debt_to_equity_ratio": 0.67666500183421, "profit_margin": 0.2641140763506088, "quarter": 3, "return_on_assets": 0.18220366987514178, "return_on_equity": 0.2584110710108598 }, { "asset_turnover_ratio": 0.6900805534753921, "current_ratio": 1.8180078607780286, "debt_to_equity_ratio": 0.6419486360497558, "profit_margin": 0.28853273090717535, "quarter": 4, "return_on_assets": 0.19911082664018992, "return_on_equity": 0.2726434812874049 } ], "income_statement": [ { "depreciation": 197215, "expenses": 2961985, "income_tax": 480845, "marketing_expense": 318614, "net_income": 1736754, "net_profit": 1255909, "operational_expense": 1625968, "product_revenue": 1616407, "quarter": 1, "rd_expense": 432060, "revenue": 4698739, "salaries_expense": 892407, "service_revenue": 3082332 }, { "depreciation": 157417, "expenses": 3028103, "income_tax": 502594, "marketing_expense": 569218, "net_income": 1798600, "net_profit": 1296006, "operational_expense": 1823477, "product_revenue": 1749096, "quarter": 2, "rd_expense": 490941, "revenue": 4826703, "salaries_expense": 1331702, "service_revenue": 3077607 }, { "depreciation": 226533, "expenses": 3095697, "income_tax": 552938, "marketing_expense": 368723, "net_income": 1862456, "net_profit": 1309518, "operational_expense": 1737427, "product_revenue": 1862852, "quarter": 3, "rd_expense": 573016, "revenue": 4958153, "salaries_expense": 993362, "service_revenue": 3095301 }, { "depreciation": 158577, "expenses": 3164801, "income_tax": 458832, "marketing_expense": 481788, "net_income": 1928382, "net_profit": 1469550, "operational_expense": 2059338, "product_revenue": 1430171, "quarter": 4, "rd_expense": 426964, "revenue": 5093183, "salaries_expense": 1015499, "service_revenue": 3663012 } ], "market_conditions": { "gdp_growth": [ 0.009660340559379546, 0.009863816700551161, 0.020048741228783085, 0.002639150407690031 ], "inflation_rate": [ 0.0069451952234464475, 0.014822971116262053, 0.007905421121350103, 0.011739927090567866 ], "interest_rate": [ 0.039659446879214515, 0.035649046002735725, 0.033770018585264905, 0.03674134832587784 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 171173, "billable_hours_per_employee": 125, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 5082321, "net_revenue": 4478265, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 17985 }, { "average_project_size": 124432, "billable_hours_per_employee": 143, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 5244705, "net_revenue": 4661746, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 18722 }, { "average_project_size": 98809, "billable_hours_per_employee": 99, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 5362028, "net_revenue": 4852745, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 19489 }, { "average_project_size": 63191, "billable_hours_per_employee": 127, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 5989251, "net_revenue": 5051570, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 20287 } ], "balance_sheet": [ { "assets": 5025364, "current_assets": 2427793, "current_liabilities": 1395288, "equity": 3061924, "fixed_assets": 2597571, "liabilities": 2867164, "long_term_liabilities": 1471876, "quarter": 1 }, { "assets": 5198633, "current_assets": 1736311, "current_liabilities": 1686390, "equity": 3236173, "fixed_assets": 3462322, "liabilities": 2933194, "long_term_liabilities": 1246804, "quarter": 2 }, { "assets": 5377876, "current_assets": 2187400, "current_liabilities": 1328753, "equity": 3490059, "fixed_assets": 3190476, "liabilities": 3000745, "long_term_liabilities": 1671992, "quarter": 3 }, { "assets": 5563299, "current_assets": 1749556, "current_liabilities": 1837789, "equity": 3610695, "fixed_assets": 3813743, "liabilities": 3069852, "long_term_liabilities": 1232063, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71861, "financing_cash_flow": -182203, "investing_cash_flow": -376478, "net_cash_flow": 964900, "operating_cash_flow": 1123605, "quarter": 1 }, { "change_in_working_capital": 22618, "financing_cash_flow": 74046, "investing_cash_flow": -110639, "net_cash_flow": 1105640, "operating_cash_flow": 1206925, "quarter": 2 }, { "change_in_working_capital": -98455, "financing_cash_flow": 30209, "investing_cash_flow": -270528, "net_cash_flow": 1375175, "operating_cash_flow": 1404674, "quarter": 3 }, { "change_in_working_capital": -27825, "financing_cash_flow": 148706, "investing_cash_flow": -421018, "net_cash_flow": 1011921, "operating_cash_flow": 1466256, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8911324632404737, "current_ratio": 1.7399941804129326, "debt_to_equity_ratio": 0.9363929346384822, "profit_margin": 0.20180226047364325, "quarter": 1, "return_on_assets": 0.1798325454633734, "return_on_equity": 0.2951490631380792 }, { "asset_turnover_ratio": 0.8967253506835354, "current_ratio": 1.029602286541073, "debt_to_equity_ratio": 0.9063773784652427, "profit_margin": 0.20823399644682486, "quarter": 2, "return_on_assets": 0.1867287034880131, "return_on_equity": 0.2999635680787152 }, { "asset_turnover_ratio": 0.9023534570153718, "current_ratio": 1.64620512615964, "debt_to_equity_ratio": 0.8597977856534803, "profit_margin": 0.22933988907309164, "quarter": 3, "return_on_assets": 0.20694564173662613, "return_on_equity": 0.31888515351746205 }, { "asset_turnover_ratio": 0.9080169877621174, "current_ratio": 0.9519895918410656, "debt_to_equity_ratio": 0.8502108319866397, "profit_margin": 0.22116846841674964, "quarter": 4, "return_on_assets": 0.200824726479738, "return_on_equity": 0.3094274094045606 } ], "income_statement": [ { "depreciation": 219881, "expenses": 3227047, "income_tax": 347494, "marketing_expense": 369927, "net_income": 1251218, "net_profit": 903724, "operational_expense": 2030620, "product_revenue": 1244453, "quarter": 1, "rd_expense": 570342, "revenue": 4478265, "salaries_expense": 1159189, "service_revenue": 3233812 }, { "depreciation": 236191, "expenses": 3340670, "income_tax": 350342, "marketing_expense": 463353, "net_income": 1321076, "net_profit": 970734, "operational_expense": 2043122, "product_revenue": 1847732, "quarter": 2, "rd_expense": 339613, "revenue": 4661746, "salaries_expense": 1269365, "service_revenue": 2814014 }, { "depreciation": 291746, "expenses": 3458295, "income_tax": 281522, "marketing_expense": 346845, "net_income": 1394450, "net_profit": 1112928, "operational_expense": 2126546, "product_revenue": 1077115, "quarter": 3, "rd_expense": 564204, "revenue": 4852745, "salaries_expense": 1281568, "service_revenue": 3775630 }, { "depreciation": 349008, "expenses": 3580060, "income_tax": 354262, "marketing_expense": 688315, "net_income": 1471510, "net_profit": 1117248, "operational_expense": 1958758, "product_revenue": 1131967, "quarter": 4, "rd_expense": 517188, "revenue": 5051570, "salaries_expense": 1167645, "service_revenue": 3919603 } ], "market_conditions": { "gdp_growth": [ 0.020277604339015858, 0.022086880839396354, 0.017902931550147792, 0.011741473196107813 ], "inflation_rate": [ 0.016582576911701417, 0.01736353344557943, 0.015099054207808129, 0.012489876679550392 ], "interest_rate": [ 0.027854351605644784, 0.020285271239561878, 0.01990610941393584, 0.024601166574508886 ], "year": 2003 }, "random_event": { "description": "Moore-Miller Introduction of New Service in 2003", "impact": -0.09, "type": "Introduction of New Service" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 151634, "billable_hours_per_employee": 98, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 3797224, "net_revenue": 3169034, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 12727 }, { "average_project_size": 137161, "billable_hours_per_employee": 103, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 4055485, "net_revenue": 3222517, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 12942 }, { "average_project_size": 106277, "billable_hours_per_employee": 130, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 3777609, "net_revenue": 3276902, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 13160 }, { "average_project_size": 65486, "billable_hours_per_employee": 131, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 4146296, "net_revenue": 3332206, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 13382 } ], "balance_sheet": [ { "assets": 4447299, "current_assets": 1624862, "current_liabilities": 931849, "equity": 3196078, "fixed_assets": 2822437, "liabilities": 1880443, "long_term_liabilities": 948594, "quarter": 1 }, { "assets": 4581274, "current_assets": 1922140, "current_liabilities": 963396, "equity": 3297429, "fixed_assets": 2659134, "liabilities": 1924813, "long_term_liabilities": 961417, "quarter": 2 }, { "assets": 4719286, "current_assets": 1572102, "current_liabilities": 968835, "equity": 3396778, "fixed_assets": 3147184, "liabilities": 1970230, "long_term_liabilities": 1001395, "quarter": 3 }, { "assets": 4861455, "current_assets": 2420205, "current_liabilities": 999668, "equity": 3498982, "fixed_assets": 2441250, "liabilities": 2016719, "long_term_liabilities": 1017051, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98324, "financing_cash_flow": -57363, "investing_cash_flow": -375533, "net_cash_flow": 838884, "operating_cash_flow": 856042, "quarter": 1 }, { "change_in_working_capital": 78879, "financing_cash_flow": 180318, "investing_cash_flow": -109843, "net_cash_flow": 491300, "operating_cash_flow": 843554, "quarter": 2 }, { "change_in_working_capital": 40760, "financing_cash_flow": -168801, "investing_cash_flow": -479472, "net_cash_flow": 516650, "operating_cash_flow": 814005, "quarter": 3 }, { "change_in_working_capital": -70217, "financing_cash_flow": -184916, "investing_cash_flow": -459453, "net_cash_flow": 259613, "operating_cash_flow": 827379, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7125749809041398, "current_ratio": 1.743696671885681, "debt_to_equity_ratio": 0.5883595456681595, "profit_margin": 0.198553249980909, "quarter": 1, "return_on_assets": 0.14148407831360113, "return_on_equity": 0.19687316767613305 }, { "asset_turnover_ratio": 0.7034106669891388, "current_ratio": 1.9951712483755382, "debt_to_equity_ratio": 0.5837314465300086, "profit_margin": 0.19890290726162188, "quarter": 2, "return_on_assets": 0.1399104266629763, "return_on_equity": 0.1943841702126111 }, { "asset_turnover_ratio": 0.6943639355614387, "current_ratio": 1.6226725913081175, "debt_to_equity_ratio": 0.5800290746112934, "profit_margin": 0.1976629145455067, "quarter": 3, "return_on_assets": 0.1372499992583624, "return_on_equity": 0.19068717472852215 }, { "asset_turnover_ratio": 0.6854338875912664, "current_ratio": 2.4210087749132714, "debt_to_equity_ratio": 0.5763730707960201, "profit_margin": 0.1963402022564031, "quarter": 4, "return_on_assets": 0.13457822812306192, "return_on_equity": 0.18698181356748905 } ], "income_statement": [ { "depreciation": 226820, "expenses": 2348433, "income_tax": 191379, "marketing_expense": 258325, "net_income": 820601, "net_profit": 629222, "operational_expense": 1534782, "product_revenue": 840627, "quarter": 1, "rd_expense": 244717, "revenue": 3169034, "salaries_expense": 951198, "service_revenue": 2328407 }, { "depreciation": 202586, "expenses": 2399315, "income_tax": 182234, "marketing_expense": 244527, "net_income": 823202, "net_profit": 640968, "operational_expense": 1301391, "product_revenue": 899837, "quarter": 2, "rd_expense": 328819, "revenue": 3222517, "salaries_expense": 739823, "service_revenue": 2322680 }, { "depreciation": 166283, "expenses": 2451300, "income_tax": 177880, "marketing_expense": 400558, "net_income": 825602, "net_profit": 647722, "operational_expense": 1532554, "product_revenue": 676774, "quarter": 3, "rd_expense": 327244, "revenue": 3276902, "salaries_expense": 1079821, "service_revenue": 2600128 }, { "depreciation": 173133, "expenses": 2504411, "income_tax": 173549, "marketing_expense": 395104, "net_income": 827795, "net_profit": 654246, "operational_expense": 1329265, "product_revenue": 1210957, "quarter": 4, "rd_expense": 385683, "revenue": 3332206, "salaries_expense": 851524, "service_revenue": 2121249 } ], "market_conditions": { "gdp_growth": [ 0.029527106093743302, 0.03463585032849069, 0.034723520927893166, 0.031769956878383555 ], "inflation_rate": [ 0.00654306091265717, 0.00999048047785602, 0.006603308123007945, 0.008770527802733142 ], "interest_rate": [ 0.017737119399550257, 0.02228929022187885, 0.017375602421111764, 0.02112902014578687 ], "year": 2004 }, "random_event": { "description": "Moore-Miller Expansion to New Market in 2004", "impact": 0.09, "type": "Expansion to New Market" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 91959, "billable_hours_per_employee": 156, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 2634413, "net_revenue": 2376466, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 9544 }, { "average_project_size": 161851, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 2781413, "net_revenue": 2455096, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 9860 }, { "average_project_size": 181822, "billable_hours_per_employee": 87, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 2976503, "net_revenue": 2536328, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 10186 }, { "average_project_size": 149009, "billable_hours_per_employee": 126, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 3283554, "net_revenue": 2620248, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 10523 } ], "balance_sheet": [ { "assets": 3484157, "current_assets": 1476771, "current_liabilities": 596416, "equity": 2688568, "fixed_assets": 2007386, "liabilities": 1405806, "long_term_liabilities": 809390, "quarter": 1 }, { "assets": 3591193, "current_assets": 1287596, "current_liabilities": 630141, "equity": 2810402, "fixed_assets": 2303597, "liabilities": 1424826, "long_term_liabilities": 794685, "quarter": 2 }, { "assets": 3701518, "current_assets": 1488059, "current_liabilities": 726057, "equity": 2878460, "fixed_assets": 2213459, "liabilities": 1444102, "long_term_liabilities": 718045, "quarter": 3 }, { "assets": 3815232, "current_assets": 1616460, "current_liabilities": 603699, "equity": 3013477, "fixed_assets": 2198772, "liabilities": 1463639, "long_term_liabilities": 859940, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58944, "financing_cash_flow": -85045, "investing_cash_flow": -428336, "net_cash_flow": 60727, "operating_cash_flow": 702526, "quarter": 1 }, { "change_in_working_capital": -74576, "financing_cash_flow": -112880, "investing_cash_flow": -226615, "net_cash_flow": 297638, "operating_cash_flow": 780523, "quarter": 2 }, { "change_in_working_capital": 64553, "financing_cash_flow": 135909, "investing_cash_flow": -150560, "net_cash_flow": 417979, "operating_cash_flow": 775994, "quarter": 3 }, { "change_in_working_capital": -98854, "financing_cash_flow": 107829, "investing_cash_flow": -156020, "net_cash_flow": 389834, "operating_cash_flow": 815981, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6820777594121046, "current_ratio": 2.4760754238652214, "debt_to_equity_ratio": 0.5228828134531096, "profit_margin": 0.25677497595168625, "quarter": 1, "return_on_assets": 0.17514050027022318, "return_on_equity": 0.22696729262566542 }, { "asset_turnover_ratio": 0.6836435691426219, "current_ratio": 2.0433458543405365, "debt_to_equity_ratio": 0.5069829867755574, "profit_margin": 0.26232579092630187, "quarter": 2, "return_on_assets": 0.17933733998701823, "return_on_equity": 0.22916116626731692 }, { "asset_turnover_ratio": 0.6852129315594305, "current_ratio": 2.0495071323601315, "debt_to_equity_ratio": 0.5016925717223794, "profit_margin": 0.2448594976674941, "quarter": 3, "return_on_assets": 0.16778089421691317, "return_on_equity": 0.2157556471168611 }, { "asset_turnover_ratio": 0.6867860198278899, "current_ratio": 2.6775926413659787, "debt_to_equity_ratio": 0.48569775047229496, "profit_margin": 0.2526035703490662, "quarter": 4, "return_on_assets": 0.17348460067434956, "return_on_equity": 0.21964129807527982 } ], "income_statement": [ { "depreciation": 92309, "expenses": 1557890, "income_tax": 208359, "marketing_expense": 267882, "net_income": 818576, "net_profit": 610217, "operational_expense": 1040027, "product_revenue": 659092, "quarter": 1, "rd_expense": 201143, "revenue": 2376466, "salaries_expense": 602766, "service_revenue": 1717374 }, { "depreciation": 136488, "expenses": 1621740, "income_tax": 189321, "marketing_expense": 277657, "net_income": 833356, "net_profit": 644035, "operational_expense": 1134076, "product_revenue": 782876, "quarter": 2, "rd_expense": 185548, "revenue": 2455096, "salaries_expense": 585985, "service_revenue": 1672220 }, { "depreciation": 154950, "expenses": 1688206, "income_tax": 227078, "marketing_expense": 232330, "net_income": 848122, "net_profit": 621044, "operational_expense": 1054351, "product_revenue": 549576, "quarter": 3, "rd_expense": 224927, "revenue": 2536328, "salaries_expense": 732301, "service_revenue": 1986752 }, { "depreciation": 154097, "expenses": 1757397, "income_tax": 200967, "marketing_expense": 185426, "net_income": 862851, "net_profit": 661884, "operational_expense": 921190, "product_revenue": 955417, "quarter": 4, "rd_expense": 210466, "revenue": 2620248, "salaries_expense": 616095, "service_revenue": 1664831 } ], "market_conditions": { "gdp_growth": [ 0.0245235479925274, 0.027504448208523248, 0.025006252146525215, 0.02178144982878638 ], "inflation_rate": [ 0.011594238179255704, 0.014081436277959682, 0.007592119148947672, 0.015870128632409237 ], "interest_rate": [ 0.02907329408335858, 0.025967099349739863, 0.0283423968111386, 0.028461465001235475 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 191103, "billable_hours_per_employee": 97, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 2506004, "net_revenue": 2061403, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 8279 }, { "average_project_size": 115654, "billable_hours_per_employee": 114, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 2674590, "net_revenue": 2112337, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 8483 }, { "average_project_size": 65493, "billable_hours_per_employee": 138, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 2772480, "net_revenue": 2164531, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 8693 }, { "average_project_size": 116398, "billable_hours_per_employee": 95, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 2832277, "net_revenue": 2218013, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 8908 } ], "balance_sheet": [ { "assets": 2603558, "current_assets": 1275189, "current_liabilities": 549360, "equity": 1808297, "fixed_assets": 1328369, "liabilities": 1112896, "long_term_liabilities": 563536, "quarter": 1 }, { "assets": 2645858, "current_assets": 1308928, "current_liabilities": 477015, "equity": 1836147, "fixed_assets": 1336930, "liabilities": 1135603, "long_term_liabilities": 658588, "quarter": 2 }, { "assets": 2688845, "current_assets": 1075963, "current_liabilities": 648838, "equity": 1830982, "fixed_assets": 1612882, "liabilities": 1158774, "long_term_liabilities": 509936, "quarter": 3 }, { "assets": 2732530, "current_assets": 984729, "current_liabilities": 547466, "equity": 1884500, "fixed_assets": 1747801, "liabilities": 1182418, "long_term_liabilities": 634952, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92479, "financing_cash_flow": -13633, "investing_cash_flow": -346651, "net_cash_flow": -78750, "operating_cash_flow": 444734, "quarter": 1 }, { "change_in_working_capital": 71924, "financing_cash_flow": 77860, "investing_cash_flow": -398673, "net_cash_flow": 241243, "operating_cash_flow": 457718, "quarter": 2 }, { "change_in_working_capital": 10641, "financing_cash_flow": -12548, "investing_cash_flow": -467979, "net_cash_flow": 242334, "operating_cash_flow": 463097, "quarter": 3 }, { "change_in_working_capital": -68681, "financing_cash_flow": -43950, "investing_cash_flow": -199653, "net_cash_flow": 37616, "operating_cash_flow": 506724, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7917638093716368, "current_ratio": 2.321226518130188, "debt_to_equity_ratio": 0.6154387249439666, "profit_margin": 0.15408680398738142, "quarter": 1, "return_on_assets": 0.12200035489894982, "return_on_equity": 0.17565422051797908 }, { "asset_turnover_ratio": 0.7983561476088286, "current_ratio": 2.7439975682106432, "debt_to_equity_ratio": 0.6184706344317747, "profit_margin": 0.154280306598805, "quarter": 2, "return_on_assets": 0.1231706312281309, "return_on_equity": 0.17748687877386723 }, { "asset_turnover_ratio": 0.8050040072968133, "current_ratio": 1.6582922085327925, "debt_to_equity_ratio": 0.6328702302917233, "profit_margin": 0.1390190299884825, "quarter": 3, "return_on_assets": 0.11191087623124427, "return_on_equity": 0.1643440514434331 }, { "asset_turnover_ratio": 0.8117067333204027, "current_ratio": 1.7987034811294218, "debt_to_equity_ratio": 0.6274438843194481, "profit_margin": 0.1507601623615371, "quarter": 4, "return_on_assets": 0.12237303890533681, "return_on_equity": 0.1774412310957814 } ], "income_statement": [ { "depreciation": 127099, "expenses": 1642218, "income_tax": 101550, "marketing_expense": 287304, "net_income": 419185, "net_profit": 317635, "operational_expense": 914685, "product_revenue": 677457, "quarter": 1, "rd_expense": 193898, "revenue": 2061403, "salaries_expense": 581572, "service_revenue": 1383946 }, { "depreciation": 131826, "expenses": 1690777, "income_tax": 95668, "marketing_expense": 266772, "net_income": 421560, "net_profit": 325892, "operational_expense": 1049878, "product_revenue": 540481, "quarter": 2, "rd_expense": 222025, "revenue": 2112337, "salaries_expense": 648005, "service_revenue": 1571856 }, { "depreciation": 162186, "expenses": 1740773, "income_tax": 122847, "marketing_expense": 304323, "net_income": 423758, "net_profit": 300911, "operational_expense": 1173238, "product_revenue": 522294, "quarter": 3, "rd_expense": 311951, "revenue": 2164531, "salaries_expense": 656456, "service_revenue": 1642237 }, { "depreciation": 172336, "expenses": 1792247, "income_tax": 91378, "marketing_expense": 217119, "net_income": 425766, "net_profit": 334388, "operational_expense": 963287, "product_revenue": 498115, "quarter": 4, "rd_expense": 281578, "revenue": 2218013, "salaries_expense": 843249, "service_revenue": 1719898 } ], "market_conditions": { "gdp_growth": [ 0.012828681169426256, 0.004923903615912227, 0.02012052213661792, 0.018636390507881448 ], "inflation_rate": [ 0.01318012751281613, 0.008849157424534815, 0.007359320532919776, 0.011916990162216898 ], "interest_rate": [ 0.04418161014812567, 0.03560517767902038, 0.04249188393733211, 0.03604682594928468 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 166371, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 6281955, "net_revenue": 4859818, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 19517 }, { "average_project_size": 172230, "billable_hours_per_employee": 106, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 6296160, "net_revenue": 5111551, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 20528 }, { "average_project_size": 156750, "billable_hours_per_employee": 117, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 6808825, "net_revenue": 5376324, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 21592 }, { "average_project_size": 192436, "billable_hours_per_employee": 114, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 6680891, "net_revenue": 5654811, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 22710 } ], "balance_sheet": [ { "assets": 5445171, "current_assets": 2525317, "current_liabilities": 1001640, "equity": 3748160, "fixed_assets": 2919854, "liabilities": 2423705, "long_term_liabilities": 1422065, "quarter": 1 }, { "assets": 5561764, "current_assets": 2494537, "current_liabilities": 1242448, "equity": 3890028, "fixed_assets": 3067227, "liabilities": 2482039, "long_term_liabilities": 1239591, "quarter": 2 }, { "assets": 5680853, "current_assets": 1781481, "current_liabilities": 1144656, "equity": 4005108, "fixed_assets": 3899372, "liabilities": 2541777, "long_term_liabilities": 1397121, "quarter": 3 }, { "assets": 5802492, "current_assets": 1754604, "current_liabilities": 1445546, "equity": 4111461, "fixed_assets": 4047888, "liabilities": 2602953, "long_term_liabilities": 1157407, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55123, "financing_cash_flow": 164885, "investing_cash_flow": -423874, "net_cash_flow": 807832, "operating_cash_flow": 942601, "quarter": 1 }, { "change_in_working_capital": -35528, "financing_cash_flow": -183192, "investing_cash_flow": -161808, "net_cash_flow": 556385, "operating_cash_flow": 1048093, "quarter": 2 }, { "change_in_working_capital": 15854, "financing_cash_flow": -96204, "investing_cash_flow": -106995, "net_cash_flow": 1087237, "operating_cash_flow": 1194163, "quarter": 3 }, { "change_in_working_capital": -34961, "financing_cash_flow": 102847, "investing_cash_flow": -471825, "net_cash_flow": 820551, "operating_cash_flow": 1241067, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8925005293681318, "current_ratio": 2.5211822610918095, "debt_to_equity_ratio": 0.6466386173482456, "profit_margin": 0.14953111412814224, "quarter": 1, "return_on_assets": 0.1334565985163735, "return_on_equity": 0.1938801972167677 }, { "asset_turnover_ratio": 0.919052120873881, "current_ratio": 2.007759680888053, "debt_to_equity_ratio": 0.6380517055404229, "profit_margin": 0.1585239000843384, "quarter": 2, "return_on_assets": 0.1456917265817104, "return_on_equity": 0.20830261376010661 }, { "asset_turnover_ratio": 0.9463937898058619, "current_ratio": 1.5563461861030738, "debt_to_equity_ratio": 0.634633822608529, "profit_margin": 0.16108255380442102, "quarter": 3, "return_on_assets": 0.15244752856657265, "return_on_equity": 0.21623187189958423 }, { "asset_turnover_ratio": 0.9745486939059976, "current_ratio": 1.2138001834600904, "debt_to_equity_ratio": 0.6330968480547425, "profit_margin": 0.1612648061977668, "quarter": 4, "return_on_assets": 0.15716040625303748, "return_on_equity": 0.22179998788751737 } ], "income_statement": [ { "depreciation": 215907, "expenses": 3870696, "income_tax": 262428, "marketing_expense": 639617, "net_income": 989122, "net_profit": 726694, "operational_expense": 2069249, "product_revenue": 1895781, "quarter": 1, "rd_expense": 437054, "revenue": 4859818, "salaries_expense": 1432407, "service_revenue": 2964037 }, { "depreciation": 237790, "expenses": 4031216, "income_tax": 270032, "marketing_expense": 704306, "net_income": 1080335, "net_profit": 810303, "operational_expense": 2287263, "product_revenue": 1983441, "quarter": 2, "rd_expense": 649665, "revenue": 5111551, "salaries_expense": 1802016, "service_revenue": 3128110 }, { "depreciation": 328131, "expenses": 4198393, "income_tax": 311899, "marketing_expense": 671013, "net_income": 1177931, "net_profit": 866032, "operational_expense": 2815462, "product_revenue": 1478132, "quarter": 3, "rd_expense": 630184, "revenue": 5376324, "salaries_expense": 2098659, "service_revenue": 3898192 }, { "depreciation": 329145, "expenses": 4372503, "income_tax": 370386, "marketing_expense": 643433, "net_income": 1282308, "net_profit": 911922, "operational_expense": 2593980, "product_revenue": 2178576, "quarter": 4, "rd_expense": 721110, "revenue": 5654811, "salaries_expense": 1703995, "service_revenue": 3476235 } ], "market_conditions": { "gdp_growth": [ 0.01833176009115746, 0.01932049268827514, 0.02773539005452981, 0.01996413950911185 ], "inflation_rate": [ 0.011130402469906896, 0.012213613481322813, 0.01554817578089988, 0.010376867154698564 ], "interest_rate": [ 0.03416582938194, 0.03882081129254217, 0.03889394116607475, 0.035063453423769674 ], "year": 2007 }, "random_event": { "description": "Moore-Miller Expansion to New Market in 2007", "impact": 0.01, "type": "Expansion to New Market" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 86884, "billable_hours_per_employee": 144, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 4082307, "net_revenue": 3690740, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 14822 }, { "average_project_size": 187412, "billable_hours_per_employee": 158, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 4511471, "net_revenue": 3796685, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 15248 }, { "average_project_size": 163247, "billable_hours_per_employee": 135, "client_concentration": 0.34, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 5062267, "net_revenue": 3905671, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 15685 }, { "average_project_size": 154283, "billable_hours_per_employee": 126, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 4705272, "net_revenue": 4017786, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 16136 } ], "balance_sheet": [ { "assets": 5528473, "current_assets": 2454257, "current_liabilities": 1285084, "equity": 3189547, "fixed_assets": 3074216, "liabilities": 2943085, "long_term_liabilities": 1658001, "quarter": 1 }, { "assets": 5671681, "current_assets": 1993142, "current_liabilities": 1513265, "equity": 3270394, "fixed_assets": 3678539, "liabilities": 2981536, "long_term_liabilities": 1468271, "quarter": 2 }, { "assets": 5818599, "current_assets": 1887720, "current_liabilities": 1722159, "equity": 3356069, "fixed_assets": 3930879, "liabilities": 3020489, "long_term_liabilities": 1298330, "quarter": 3 }, { "assets": 5969322, "current_assets": 2930769, "current_liabilities": 1548059, "equity": 3484691, "fixed_assets": 3038553, "liabilities": 3059951, "long_term_liabilities": 1511892, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30772, "financing_cash_flow": 196344, "investing_cash_flow": -431915, "net_cash_flow": 773471, "operating_cash_flow": 761618, "quarter": 1 }, { "change_in_working_capital": -89981, "financing_cash_flow": -24450, "investing_cash_flow": -180040, "net_cash_flow": 821758, "operating_cash_flow": 851676, "quarter": 2 }, { "change_in_working_capital": -2143, "financing_cash_flow": 77551, "investing_cash_flow": -259118, "net_cash_flow": 328130, "operating_cash_flow": 723366, "quarter": 3 }, { "change_in_working_capital": -65391, "financing_cash_flow": -152391, "investing_cash_flow": -129382, "net_cash_flow": 817996, "operating_cash_flow": 816901, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6675875960685709, "current_ratio": 1.9098027833200009, "debt_to_equity_ratio": 0.9227282118746016, "profit_margin": 0.163695898383522, "quarter": 1, "return_on_assets": 0.10928135128814051, "return_on_equity": 0.18941843465545422 }, { "asset_turnover_ratio": 0.6694108854147474, "current_ratio": 1.3171136582158445, "debt_to_equity_ratio": 0.9116748624171889, "profit_margin": 0.1528304297038074, "quarter": 2, "return_on_assets": 0.10230635326634202, "return_on_equity": 0.1774247995807233 }, { "asset_turnover_ratio": 0.6712390731858304, "current_ratio": 1.0961357226597543, "debt_to_equity_ratio": 0.9000080153298398, "profit_margin": 0.14285867908484867, "quarter": 3, "return_on_assets": 0.09589232734546581, "return_on_equity": 0.16625373316222045 }, { "asset_turnover_ratio": 0.6730724192797775, "current_ratio": 1.8931894714607131, "debt_to_equity_ratio": 0.8781125787049698, "profit_margin": 0.14319329103142875, "quarter": 4, "return_on_assets": 0.09637945481915702, "return_on_equity": 0.16509928713908922 } ], "income_statement": [ { "depreciation": 157459, "expenses": 2911781, "income_tax": 174800, "marketing_expense": 578151, "net_income": 778959, "net_profit": 604159, "operational_expense": 1956749, "product_revenue": 912496, "quarter": 1, "rd_expense": 425666, "revenue": 3690740, "salaries_expense": 1379883, "service_revenue": 2778244 }, { "depreciation": 271427, "expenses": 3011780, "income_tax": 204656, "marketing_expense": 414690, "net_income": 784905, "net_profit": 580249, "operational_expense": 2050672, "product_revenue": 1097455, "quarter": 2, "rd_expense": 601365, "revenue": 3796685, "salaries_expense": 1431213, "service_revenue": 2699230 }, { "depreciation": 165407, "expenses": 3115214, "income_tax": 232498, "marketing_expense": 353924, "net_income": 790457, "net_profit": 557959, "operational_expense": 2125522, "product_revenue": 986705, "quarter": 3, "rd_expense": 602659, "revenue": 3905671, "salaries_expense": 959911, "service_revenue": 2918966 }, { "depreciation": 241581, "expenses": 3222200, "income_tax": 220266, "marketing_expense": 579698, "net_income": 795586, "net_profit": 575320, "operational_expense": 2055001, "product_revenue": 1463723, "quarter": 4, "rd_expense": 514754, "revenue": 4017786, "salaries_expense": 1124321, "service_revenue": 2554063 } ], "market_conditions": { "gdp_growth": [ 0.03190096093203385, 0.015558904691142596, 0.03050211958186417, 0.016215224257262878 ], "inflation_rate": [ 0.014248651211018145, 0.01438653434529784, 0.01707060117063918, 0.019906629116754594 ], "interest_rate": [ 0.027102893504343827, 0.021468816227790233, 0.027145578649802334, 0.025989255163806433 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 104132, "billable_hours_per_employee": 125, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 3480394, "net_revenue": 3135733, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 12593 }, { "average_project_size": 130672, "billable_hours_per_employee": 85, "client_concentration": 0.39, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 4145560, "net_revenue": 3247793, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 13043 }, { "average_project_size": 90968, "billable_hours_per_employee": 129, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 3966859, "net_revenue": 3363857, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 13509 }, { "average_project_size": 130986, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 4404776, "net_revenue": 3484070, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 13992 } ], "balance_sheet": [ { "assets": 4146734, "current_assets": 2028315, "current_liabilities": 1086906, "equity": 2510738, "fixed_assets": 2118419, "liabilities": 2464763, "long_term_liabilities": 1377857, "quarter": 1 }, { "assets": 4243073, "current_assets": 1968612, "current_liabilities": 1334922, "equity": 2579182, "fixed_assets": 2274461, "liabilities": 2506470, "long_term_liabilities": 1171548, "quarter": 2 }, { "assets": 4341651, "current_assets": 1890017, "current_liabilities": 1051893, "equity": 2629462, "fixed_assets": 2451634, "liabilities": 2548882, "long_term_liabilities": 1496989, "quarter": 3 }, { "assets": 4442519, "current_assets": 2034845, "current_liabilities": 1402777, "equity": 2716044, "fixed_assets": 2407674, "liabilities": 2592012, "long_term_liabilities": 1189235, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96306, "financing_cash_flow": -1640, "investing_cash_flow": -335182, "net_cash_flow": 721143, "operating_cash_flow": 941875, "quarter": 1 }, { "change_in_working_capital": -86641, "financing_cash_flow": -104673, "investing_cash_flow": -117129, "net_cash_flow": 733782, "operating_cash_flow": 1045193, "quarter": 2 }, { "change_in_working_capital": -29461, "financing_cash_flow": 92957, "investing_cash_flow": -332345, "net_cash_flow": 520261, "operating_cash_flow": 950633, "quarter": 3 }, { "change_in_working_capital": -22840, "financing_cash_flow": 21598, "investing_cash_flow": -382438, "net_cash_flow": 708993, "operating_cash_flow": 1008971, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7561934283703753, "current_ratio": 1.8661365380262875, "debt_to_equity_ratio": 0.9816886509066258, "profit_margin": 0.2642976937130808, "quarter": 1, "return_on_assets": 0.19986017911927798, "return_on_equity": 0.33008900171981304 }, { "asset_turnover_ratio": 0.7654341558582659, "current_ratio": 1.474701892694854, "debt_to_equity_ratio": 0.9718081159065161, "profit_margin": 0.2594312506985513, "quarter": 2, "return_on_assets": 0.19857754038169978, "return_on_equity": 0.32668458449229254 }, { "asset_turnover_ratio": 0.7747875174674335, "current_ratio": 1.7967768584827544, "debt_to_equity_ratio": 0.9693549478942841, "profit_margin": 0.2487302522075106, "quarter": 3, "return_on_assets": 0.19271309462690575, "return_on_equity": 0.31819931225475023 }, { "asset_turnover_ratio": 0.7842555090929267, "current_ratio": 1.4505833785412792, "debt_to_equity_ratio": 0.9543335822247356, "profit_margin": 0.24842698338437516, "quarter": 4, "return_on_assets": 0.1948302303265332, "return_on_equity": 0.31867561792077004 } ], "income_statement": [ { "depreciation": 113108, "expenses": 2087705, "income_tax": 219261, "marketing_expense": 340421, "net_income": 1048028, "net_profit": 828767, "operational_expense": 1141525, "product_revenue": 1248309, "quarter": 1, "rd_expense": 356668, "revenue": 3135733, "salaries_expense": 626516, "service_revenue": 1887424 }, { "depreciation": 202614, "expenses": 2167127, "income_tax": 238087, "marketing_expense": 317726, "net_income": 1080666, "net_profit": 842579, "operational_expense": 1317433, "product_revenue": 965551, "quarter": 2, "rd_expense": 250776, "revenue": 3247793, "salaries_expense": 1041162, "service_revenue": 2282242 }, { "depreciation": 113940, "expenses": 2249571, "income_tax": 277593, "marketing_expense": 260534, "net_income": 1114286, "net_profit": 836693, "operational_expense": 1202881, "product_revenue": 1053205, "quarter": 3, "rd_expense": 443020, "revenue": 3363857, "salaries_expense": 707251, "service_revenue": 2310652 }, { "depreciation": 143434, "expenses": 2335152, "income_tax": 283381, "marketing_expense": 443277, "net_income": 1148918, "net_profit": 865537, "operational_expense": 1344132, "product_revenue": 1270049, "quarter": 4, "rd_expense": 308724, "revenue": 3484070, "salaries_expense": 811670, "service_revenue": 2214021 } ], "market_conditions": { "gdp_growth": [ 0.018848180188470606, 0.006327590582010107, 0.007824588229245455, 0.006334012283389949 ], "inflation_rate": [ 0.024329939958528377, 0.020747772000420092, 0.020556635981500343, 0.019842323139854637 ], "interest_rate": [ 0.028483661925987558, 0.028600400908926474, 0.023352822957327803, 0.023460810275329688 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 55005, "billable_hours_per_employee": 122, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 4228272, "net_revenue": 3388462, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 13608 }, { "average_project_size": 189459, "billable_hours_per_employee": 140, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 4230157, "net_revenue": 3463525, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 13910 }, { "average_project_size": 94833, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 4262163, "net_revenue": 3540252, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 14218 }, { "average_project_size": 161884, "billable_hours_per_employee": 80, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 4259937, "net_revenue": 3618678, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 14533 } ], "balance_sheet": [ { "assets": 4050600, "current_assets": 1730278, "current_liabilities": 1043871, "equity": 2448261, "fixed_assets": 2320322, "liabilities": 2300576, "long_term_liabilities": 1256705, "quarter": 1 }, { "assets": 4191144, "current_assets": 1891877, "current_liabilities": 1377059, "equity": 2484050, "fixed_assets": 2299267, "liabilities": 2345329, "long_term_liabilities": 968270, "quarter": 2 }, { "assets": 4336565, "current_assets": 1735486, "current_liabilities": 1374293, "equity": 2680208, "fixed_assets": 2601079, "liabilities": 2390953, "long_term_liabilities": 1016660, "quarter": 3 }, { "assets": 4487032, "current_assets": 2109399, "current_liabilities": 1048468, "equity": 2747181, "fixed_assets": 2377633, "liabilities": 2437464, "long_term_liabilities": 1388996, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19713, "financing_cash_flow": -191600, "investing_cash_flow": -296234, "net_cash_flow": 690642, "operating_cash_flow": 944193, "quarter": 1 }, { "change_in_working_capital": -26188, "financing_cash_flow": 169559, "investing_cash_flow": -297590, "net_cash_flow": 674089, "operating_cash_flow": 835891, "quarter": 2 }, { "change_in_working_capital": 60563, "financing_cash_flow": -49011, "investing_cash_flow": -452669, "net_cash_flow": 948253, "operating_cash_flow": 937496, "quarter": 3 }, { "change_in_working_capital": -749, "financing_cash_flow": -52244, "investing_cash_flow": -424228, "net_cash_flow": 151402, "operating_cash_flow": 864204, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8365333530834939, "current_ratio": 1.6575592194821007, "debt_to_equity_ratio": 0.9396775915639713, "profit_margin": 0.20606310473601297, "quarter": 1, "return_on_assets": 0.1723786599516121, "return_on_equity": 0.2851971256332556 }, { "asset_turnover_ratio": 0.8263913146386762, "current_ratio": 1.3738532626416151, "debt_to_equity_ratio": 0.9441553108834363, "profit_margin": 0.1842732476306653, "quarter": 2, "return_on_assets": 0.1522818113622438, "return_on_equity": 0.2569332340331314 }, { "asset_turnover_ratio": 0.8163724053484728, "current_ratio": 1.262820955938799, "debt_to_equity_ratio": 0.8920774059326739, "profit_margin": 0.20749822329031944, "quarter": 3, "return_on_assets": 0.16939582365305259, "return_on_equity": 0.27408171306107587 }, { "asset_turnover_ratio": 0.8064747476728492, "current_ratio": 2.0118868673149777, "debt_to_equity_ratio": 0.8872600676839276, "profit_margin": 0.19278117588799004, "quarter": 4, "return_on_assets": 0.15547315018034194, "return_on_equity": 0.2539377638386404 } ], "income_statement": [ { "depreciation": 245956, "expenses": 2508524, "income_tax": 181701, "marketing_expense": 496870, "net_income": 879938, "net_profit": 698237, "operational_expense": 1328425, "product_revenue": 837604, "quarter": 1, "rd_expense": 337475, "revenue": 3388462, "salaries_expense": 1069648, "service_revenue": 2550858 }, { "depreciation": 197656, "expenses": 2554448, "income_tax": 270842, "marketing_expense": 508676, "net_income": 909077, "net_profit": 638235, "operational_expense": 1354022, "product_revenue": 834955, "quarter": 2, "rd_expense": 382542, "revenue": 3463525, "salaries_expense": 1260357, "service_revenue": 2628570 }, { "depreciation": 202900, "expenses": 2601214, "income_tax": 204442, "marketing_expense": 478212, "net_income": 939038, "net_profit": 734596, "operational_expense": 1710960, "product_revenue": 1286753, "quarter": 3, "rd_expense": 358022, "revenue": 3540252, "salaries_expense": 1216547, "service_revenue": 2253499 }, { "depreciation": 166591, "expenses": 2648835, "income_tax": 272230, "marketing_expense": 387071, "net_income": 969843, "net_profit": 697613, "operational_expense": 1712593, "product_revenue": 948562, "quarter": 4, "rd_expense": 367997, "revenue": 3618678, "salaries_expense": 945669, "service_revenue": 2670116 } ], "market_conditions": { "gdp_growth": [ 0.02372764072272026, 0.011596938250220557, 0.009301406833158039, 0.020782904712254774 ], "inflation_rate": [ 0.018265190584987937, 0.02154675332896299, 0.016713323824197712, 0.018239454426705572 ], "interest_rate": [ 0.04122975252666562, 0.03851947194933379, 0.03540917390978607, 0.04183498254341579 ], "year": 2010 }, "random_event": { "description": "Moore-Miller New Ad Campaign Launch in 2010", "impact": -0.07, "type": "New Ad Campaign Launch" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 98210, "billable_hours_per_employee": 138, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 1149659, "net_revenue": 964663, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 3874 }, { "average_project_size": 79604, "billable_hours_per_employee": 148, "client_concentration": 0.4, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 1109684, "net_revenue": 986991, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 3964 }, { "average_project_size": 101003, "billable_hours_per_employee": 154, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 1169615, "net_revenue": 1009837, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 4056 }, { "average_project_size": 193753, "billable_hours_per_employee": 89, "client_concentration": 0.24, "client_retention_rate": 0.9, "employee_utilization_rate": 0.79, "gross_billings": 1238802, "net_revenue": 1033212, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 4149 } ], "balance_sheet": [ { "assets": 1412618, "current_assets": 529674, "current_liabilities": 454464, "equity": 884673, "fixed_assets": 882944, "liabilities": 798385, "long_term_liabilities": 343921, "quarter": 1 }, { "assets": 1435730, "current_assets": 569157, "current_liabilities": 396705, "equity": 928164, "fixed_assets": 866573, "liabilities": 805585, "long_term_liabilities": 408880, "quarter": 2 }, { "assets": 1459219, "current_assets": 453395, "current_liabilities": 437772, "equity": 948142, "fixed_assets": 1005824, "liabilities": 812850, "long_term_liabilities": 375078, "quarter": 3 }, { "assets": 1483092, "current_assets": 588469, "current_liabilities": 384029, "equity": 942890, "fixed_assets": 894623, "liabilities": 820180, "long_term_liabilities": 436151, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14176, "financing_cash_flow": -77557, "investing_cash_flow": -484638, "net_cash_flow": 90685, "operating_cash_flow": 311529, "quarter": 1 }, { "change_in_working_capital": 41512, "financing_cash_flow": 90420, "investing_cash_flow": -466027, "net_cash_flow": -87829, "operating_cash_flow": 357645, "quarter": 2 }, { "change_in_working_capital": 27744, "financing_cash_flow": 153172, "investing_cash_flow": -292987, "net_cash_flow": 96840, "operating_cash_flow": 342882, "quarter": 3 }, { "change_in_working_capital": -32006, "financing_cash_flow": -125570, "investing_cash_flow": -178269, "net_cash_flow": 182654, "operating_cash_flow": 344061, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6828902081100482, "current_ratio": 1.165491656104774, "debt_to_equity_ratio": 0.9024633960796814, "profit_margin": 0.2803466080900791, "quarter": 1, "return_on_assets": 0.19144595354158025, "return_on_equity": 0.30569487256873445 }, { "asset_turnover_ratio": 0.6874488935941995, "current_ratio": 1.4347109312965554, "debt_to_equity_ratio": 0.8679338996125685, "profit_margin": 0.30194702889894637, "quarter": 2, "return_on_assets": 0.20757315094063647, "return_on_equity": 0.3210844204257006 }, { "asset_turnover_ratio": 0.692039371746119, "current_ratio": 1.0356875268404557, "debt_to_equity_ratio": 0.8573082934834656, "profit_margin": 0.2988333760795059, "quarter": 3, "return_on_assets": 0.20680446183883297, "return_on_equity": 0.318278274773188 }, { "asset_turnover_ratio": 0.6966607600877086, "current_ratio": 1.532355629392572, "debt_to_equity_ratio": 0.8698575655696847, "profit_margin": 0.27097826970650746, "quarter": 4, "return_on_assets": 0.1887799273409876, "return_on_equity": 0.29693601586611373 } ], "income_statement": [ { "depreciation": 41089, "expenses": 589957, "income_tax": 104266, "marketing_expense": 68696, "net_income": 374706, "net_profit": 270440, "operational_expense": 312931, "product_revenue": 264576, "quarter": 1, "rd_expense": 80489, "revenue": 964663, "salaries_expense": 199727, "service_revenue": 700087 }, { "depreciation": 59626, "expenses": 607830, "income_tax": 81142, "marketing_expense": 68803, "net_income": 379161, "net_profit": 298019, "operational_expense": 307723, "product_revenue": 219631, "quarter": 2, "rd_expense": 117424, "revenue": 986991, "salaries_expense": 238746, "service_revenue": 767360 }, { "depreciation": 41109, "expenses": 626244, "income_tax": 81820, "marketing_expense": 91576, "net_income": 383593, "net_profit": 301773, "operational_expense": 321517, "product_revenue": 278545, "quarter": 3, "rd_expense": 120614, "revenue": 1009837, "salaries_expense": 242122, "service_revenue": 731292 }, { "depreciation": 64083, "expenses": 645217, "income_tax": 108017, "marketing_expense": 69672, "net_income": 387995, "net_profit": 279978, "operational_expense": 364025, "product_revenue": 227015, "quarter": 4, "rd_expense": 67836, "revenue": 1033212, "salaries_expense": 252056, "service_revenue": 806197 } ], "market_conditions": { "gdp_growth": [ 0.02161327283491766, 0.035250801376811976, 0.024317726098922916, 0.023487944070169565 ], "inflation_rate": [ 0.012905090916536743, 0.01488930985688287, 0.020174970817978744, 0.011941164919145209 ], "interest_rate": [ 0.02154461009135816, 0.024926034850602654, 0.023751951596542628, 0.026901778182592977 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2000, "industry": "Advertising", "location": "South Thomas", "name": "Carney Group", "num_employees": 421, "region": "North America", "revenue_size": "Small", "website": "www.carneygroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 59011, "billable_hours_per_employee": 144, "client_concentration": 0.18, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 2010616, "net_revenue": 1577690, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3747 }, { "average_project_size": 164803, "billable_hours_per_employee": 150, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 1922357, "net_revenue": 1619408, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3847 }, { "average_project_size": 139125, "billable_hours_per_employee": 100, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 2147207, "net_revenue": 1662229, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 3948 }, { "average_project_size": 52585, "billable_hours_per_employee": 102, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 2059895, "net_revenue": 1706183, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4053 } ], "balance_sheet": [ { "assets": 1881687, "current_assets": 855264, "current_liabilities": 529715, "equity": 1097559, "fixed_assets": 1026423, "liabilities": 1124873, "long_term_liabilities": 595158, "quarter": 1 }, { "assets": 1916193, "current_assets": 579458, "current_liabilities": 556770, "equity": 1115560, "fixed_assets": 1336735, "liabilities": 1136243, "long_term_liabilities": 579473, "quarter": 2 }, { "assets": 1951332, "current_assets": 632968, "current_liabilities": 504805, "equity": 1131838, "fixed_assets": 1318364, "liabilities": 1147727, "long_term_liabilities": 642922, "quarter": 3 }, { "assets": 1987115, "current_assets": 675047, "current_liabilities": 467878, "equity": 1213855, "fixed_assets": 1312068, "liabilities": 1159328, "long_term_liabilities": 691450, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37453, "financing_cash_flow": -195996, "investing_cash_flow": -204484, "net_cash_flow": -91167, "operating_cash_flow": 414053, "quarter": 1 }, { "change_in_working_capital": 57822, "financing_cash_flow": -111064, "investing_cash_flow": -278428, "net_cash_flow": 60472, "operating_cash_flow": 411321, "quarter": 2 }, { "change_in_working_capital": -95041, "financing_cash_flow": 130638, "investing_cash_flow": -108059, "net_cash_flow": -59640, "operating_cash_flow": 410367, "quarter": 3 }, { "change_in_working_capital": 84739, "financing_cash_flow": 58017, "investing_cash_flow": -263356, "net_cash_flow": -85657, "operating_cash_flow": 469236, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8384444384214803, "current_ratio": 1.6145738746306977, "debt_to_equity_ratio": 1.0248861336839294, "profit_margin": 0.21597715647560675, "quarter": 1, "return_on_assets": 0.18108484567305827, "return_on_equity": 0.31045711437836143 }, { "asset_turnover_ratio": 0.8451173759636946, "current_ratio": 1.040749321982147, "debt_to_equity_ratio": 1.0185404639822153, "profit_margin": 0.20724239969173922, "quarter": 2, "return_on_assets": 0.17514415301590183, "return_on_equity": 0.3008444189465381 }, { "asset_turnover_ratio": 0.8518432537364221, "current_ratio": 1.2538861540594883, "debt_to_equity_ratio": 1.0140382280856448, "profit_margin": 0.19746557183155872, "quarter": 3, "return_on_assets": 0.16820971520991815, "return_on_equity": 0.2899999823296267 }, { "asset_turnover_ratio": 0.858623179836094, "current_ratio": 1.4427842300770715, "debt_to_equity_ratio": 0.955079478191382, "profit_margin": 0.22627584497090875, "quarter": 4, "return_on_assets": 0.19428568552902073, "return_on_equity": 0.31805116756119967 } ], "income_statement": [ { "depreciation": 73308, "expenses": 1141702, "income_tax": 95243, "marketing_expense": 168373, "net_income": 435988, "net_profit": 340745, "operational_expense": 760256, "product_revenue": 530725, "quarter": 1, "rd_expense": 186362, "revenue": 1577690, "salaries_expense": 528817, "service_revenue": 1046965 }, { "depreciation": 75711, "expenses": 1168020, "income_tax": 115778, "marketing_expense": 149419, "net_income": 451388, "net_profit": 335610, "operational_expense": 670444, "product_revenue": 470461, "quarter": 2, "rd_expense": 155563, "revenue": 1619408, "salaries_expense": 412584, "service_revenue": 1148947 }, { "depreciation": 82134, "expenses": 1194945, "income_tax": 139051, "marketing_expense": 174576, "net_income": 467284, "net_profit": 328233, "operational_expense": 605029, "product_revenue": 347567, "quarter": 3, "rd_expense": 205405, "revenue": 1662229, "salaries_expense": 428486, "service_revenue": 1314662 }, { "depreciation": 83168, "expenses": 1222491, "income_tax": 97624, "marketing_expense": 232237, "net_income": 483692, "net_profit": 386068, "operational_expense": 827574, "product_revenue": 475837, "quarter": 4, "rd_expense": 132718, "revenue": 1706183, "salaries_expense": 523012, "service_revenue": 1230346 } ], "market_conditions": { "gdp_growth": [ 0.0018027321957212166, 0.004484739405708874, -0.001154937239526338, 0.010428253631271004 ], "inflation_rate": [ 0.027467314474695387, 0.03023259771320071, 0.02593475165350711, 0.02789300163404943 ], "interest_rate": [ 0.055623387159195584, 0.05034431164406019, 0.05243357885039181, 0.053057815586608804 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 125120, "billable_hours_per_employee": 111, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 4759101, "net_revenue": 3881520, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 9220 }, { "average_project_size": 56360, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 4524769, "net_revenue": 4030593, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 9574 }, { "average_project_size": 87226, "billable_hours_per_employee": 133, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 5132757, "net_revenue": 4185392, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 9942 }, { "average_project_size": 179000, "billable_hours_per_employee": 127, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 5425609, "net_revenue": 4346136, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 10323 } ], "balance_sheet": [ { "assets": 5229294, "current_assets": 2096055, "current_liabilities": 1313223, "equity": 3739066, "fixed_assets": 3133239, "liabilities": 2552116, "long_term_liabilities": 1238893, "quarter": 1 }, { "assets": 5296052, "current_assets": 2034757, "current_liabilities": 1085765, "equity": 3797022, "fixed_assets": 3261295, "liabilities": 2615899, "long_term_liabilities": 1530134, "quarter": 2 }, { "assets": 5363661, "current_assets": 2278092, "current_liabilities": 1103545, "equity": 3953749, "fixed_assets": 3085569, "liabilities": 2681276, "long_term_liabilities": 1577731, "quarter": 3 }, { "assets": 5432133, "current_assets": 1863494, "current_liabilities": 1636430, "equity": 3920113, "fixed_assets": 3568639, "liabilities": 2748286, "long_term_liabilities": 1111856, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41363, "financing_cash_flow": -14015, "investing_cash_flow": -293446, "net_cash_flow": 1182060, "operating_cash_flow": 1247256, "quarter": 1 }, { "change_in_working_capital": 70994, "financing_cash_flow": -149480, "investing_cash_flow": -422803, "net_cash_flow": 1019577, "operating_cash_flow": 1351553, "quarter": 2 }, { "change_in_working_capital": 34881, "financing_cash_flow": -109602, "investing_cash_flow": -430177, "net_cash_flow": 1256165, "operating_cash_flow": 1410966, "quarter": 3 }, { "change_in_working_capital": -19501, "financing_cash_flow": 42287, "investing_cash_flow": -150369, "net_cash_flow": 945860, "operating_cash_flow": 1373757, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7422646345759103, "current_ratio": 1.596115054335783, "debt_to_equity_ratio": 0.6825544133214017, "profit_margin": 0.27357530039778233, "quarter": 1, "return_on_assets": 0.20306527037875477, "return_on_equity": 0.28399819634101137 }, { "asset_turnover_ratio": 0.7610561603247098, "current_ratio": 1.8740307525109023, "debt_to_equity_ratio": 0.6889343806804386, "profit_margin": 0.27709793571318164, "quarter": 2, "return_on_assets": 0.2108870909877773, "return_on_equity": 0.29414341028311136 }, { "asset_turnover_ratio": 0.7803237378350347, "current_ratio": 2.0643399227036503, "debt_to_equity_ratio": 0.6781603991553333, "profit_margin": 0.3037622282452874, "quarter": 3, "return_on_assets": 0.23703287735746162, "return_on_equity": 0.32155910757106737 }, { "asset_turnover_ratio": 0.8000790849561304, "current_ratio": 1.1387557060185893, "debt_to_equity_ratio": 0.7010731578400928, "profit_margin": 0.2844517520850705, "quarter": 4, "return_on_assets": 0.2275838975223913, "return_on_equity": 0.31536488871621815 } ], "income_statement": [ { "depreciation": 185368, "expenses": 2397724, "income_tax": 421908, "marketing_expense": 245564, "net_income": 1483796, "net_profit": 1061888, "operational_expense": 1341012, "product_revenue": 1454979, "quarter": 1, "rd_expense": 301107, "revenue": 3881520, "salaries_expense": 865167, "service_revenue": 2426541 }, { "depreciation": 234684, "expenses": 2484893, "income_tax": 428831, "marketing_expense": 300940, "net_income": 1545700, "net_profit": 1116869, "operational_expense": 1564881, "product_revenue": 1408893, "quarter": 2, "rd_expense": 443135, "revenue": 4030593, "salaries_expense": 785058, "service_revenue": 2621700 }, { "depreciation": 139602, "expenses": 2575232, "income_tax": 338796, "marketing_expense": 376050, "net_income": 1610160, "net_profit": 1271364, "operational_expense": 1398572, "product_revenue": 1214416, "quarter": 3, "rd_expense": 267309, "revenue": 4185392, "salaries_expense": 781981, "service_revenue": 2970976 }, { "depreciation": 137491, "expenses": 2668856, "income_tax": 441014, "marketing_expense": 522159, "net_income": 1677280, "net_profit": 1236266, "operational_expense": 1835103, "product_revenue": 1206761, "quarter": 4, "rd_expense": 281205, "revenue": 4346136, "salaries_expense": 1298497, "service_revenue": 3139375 } ], "market_conditions": { "gdp_growth": [ 0.0005295620744284087, 0.0016465554842118877, -0.00039808106520814596, 0.004894986962801412 ], "inflation_rate": [ 0.021665540540746604, 0.020754449732030042, 0.022825336335054233, 0.0221309311228701 ], "interest_rate": [ 0.055598373528856306, 0.058180964885526355, 0.06233075708016096, 0.05952314467498286 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 55514, "billable_hours_per_employee": 90, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 1650607, "net_revenue": 1394405, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 3312 }, { "average_project_size": 106460, "billable_hours_per_employee": 114, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 1821578, "net_revenue": 1422579, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 3379 }, { "average_project_size": 153009, "billable_hours_per_employee": 126, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 1604113, "net_revenue": 1451324, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 3447 }, { "average_project_size": 158916, "billable_hours_per_employee": 121, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 1673080, "net_revenue": 1480649, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3517 } ], "balance_sheet": [ { "assets": 2010857, "current_assets": 715074, "current_liabilities": 535953, "equity": 1227972, "fixed_assets": 1295783, "liabilities": 1060029, "long_term_liabilities": 524076, "quarter": 1 }, { "assets": 2056574, "current_assets": 621097, "current_liabilities": 434766, "equity": 1289797, "fixed_assets": 1435477, "liabilities": 1071455, "long_term_liabilities": 636689, "quarter": 2 }, { "assets": 2103331, "current_assets": 878240, "current_liabilities": 512553, "equity": 1316729, "fixed_assets": 1225091, "liabilities": 1083003, "long_term_liabilities": 570450, "quarter": 3 }, { "assets": 2151150, "current_assets": 667979, "current_liabilities": 514936, "equity": 1369566, "fixed_assets": 1483171, "liabilities": 1094676, "long_term_liabilities": 579740, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25582, "financing_cash_flow": 107915, "investing_cash_flow": -366257, "net_cash_flow": -95415, "operating_cash_flow": 344518, "quarter": 1 }, { "change_in_working_capital": 5720, "financing_cash_flow": 107251, "investing_cash_flow": -221190, "net_cash_flow": -93835, "operating_cash_flow": 390676, "quarter": 2 }, { "change_in_working_capital": 23634, "financing_cash_flow": -23637, "investing_cash_flow": -117824, "net_cash_flow": 60005, "operating_cash_flow": 387388, "quarter": 3 }, { "change_in_working_capital": 1814, "financing_cash_flow": 85650, "investing_cash_flow": -425808, "net_cash_flow": 470755, "operating_cash_flow": 406221, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6934381708893272, "current_ratio": 1.3342102759010586, "debt_to_equity_ratio": 0.8632354809393048, "profit_margin": 0.19875430739275893, "quarter": 1, "return_on_assets": 0.13782382337480983, "return_on_equity": 0.2256924424986889 }, { "asset_turnover_ratio": 0.6917227388851556, "current_ratio": 1.4285776716670577, "debt_to_equity_ratio": 0.8307159963932309, "profit_margin": 0.21417299144722368, "quarter": 2, "return_on_assets": 0.14814832823910057, "return_on_equity": 0.23622166899132188 }, { "asset_turnover_ratio": 0.6900121759247594, "current_ratio": 1.7134618273622435, "debt_to_equity_ratio": 0.8224949856804248, "profit_margin": 0.20422800146624737, "quarter": 3, "return_on_assets": 0.1409198076764903, "return_on_equity": 0.2251040267207603 }, { "asset_turnover_ratio": 0.6883057899263185, "current_ratio": 1.2972078083489986, "debt_to_equity_ratio": 0.7992867813599345, "profit_margin": 0.2114559223691773, "quarter": 4, "return_on_assets": 0.14554633568091485, "return_on_equity": 0.228606726510442 } ], "income_statement": [ { "depreciation": 67374, "expenses": 1009107, "income_tax": 108154, "marketing_expense": 184025, "net_income": 385298, "net_profit": 277144, "operational_expense": 558653, "product_revenue": 415571, "quarter": 1, "rd_expense": 159719, "revenue": 1394405, "salaries_expense": 494672, "service_revenue": 978834 }, { "depreciation": 85998, "expenses": 1033265, "income_tax": 84636, "marketing_expense": 202341, "net_income": 389314, "net_profit": 304678, "operational_expense": 624791, "product_revenue": 362060, "quarter": 2, "rd_expense": 108968, "revenue": 1422579, "salaries_expense": 455919, "service_revenue": 1060519 }, { "depreciation": 90987, "expenses": 1058003, "income_tax": 96920, "marketing_expense": 158193, "net_income": 393321, "net_profit": 296401, "operational_expense": 615034, "product_revenue": 467872, "quarter": 3, "rd_expense": 108051, "revenue": 1451324, "salaries_expense": 434323, "service_revenue": 983452 }, { "depreciation": 93129, "expenses": 1083332, "income_tax": 84225, "marketing_expense": 145302, "net_income": 397317, "net_profit": 313092, "operational_expense": 654231, "product_revenue": 441007, "quarter": 4, "rd_expense": 112609, "revenue": 1480649, "salaries_expense": 365405, "service_revenue": 1039642 } ], "market_conditions": { "gdp_growth": [ 0.011331472488712446, 0.014594621421339325, -0.0032842000490469984, -0.0004875816701756146 ], "inflation_rate": [ 0.023519441044587024, 0.023152344049879835, 0.017373219123907026, 0.023384767558383437 ], "interest_rate": [ 0.04732845257908607, 0.048986536333027894, 0.0436241318335186, 0.043316466147486896 ], "year": 2002 }, "random_event": { "description": "Carney Group Expansion to New Market in 2002", "impact": -0.02, "type": "Expansion to New Market" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 92593, "billable_hours_per_employee": 144, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 878540, "net_revenue": 752256, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1787 }, { "average_project_size": 160685, "billable_hours_per_employee": 134, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 898517, "net_revenue": 766395, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 1820 }, { "average_project_size": 90484, "billable_hours_per_employee": 158, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 866838, "net_revenue": 780801, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 1855 }, { "average_project_size": 160020, "billable_hours_per_employee": 151, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 895072, "net_revenue": 795477, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1889 } ], "balance_sheet": [ { "assets": 1067108, "current_assets": 522947, "current_liabilities": 267085, "equity": 707255, "fixed_assets": 544161, "liabilities": 572323, "long_term_liabilities": 305238, "quarter": 1 }, { "assets": 1087412, "current_assets": 439690, "current_liabilities": 294536, "equity": 728580, "fixed_assets": 647722, "liabilities": 585521, "long_term_liabilities": 290985, "quarter": 2 }, { "assets": 1108102, "current_assets": 505641, "current_liabilities": 310064, "equity": 747997, "fixed_assets": 602461, "liabilities": 599024, "long_term_liabilities": 288960, "quarter": 3 }, { "assets": 1129185, "current_assets": 501941, "current_liabilities": 365194, "equity": 737463, "fixed_assets": 627244, "liabilities": 612838, "long_term_liabilities": 247644, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86673, "financing_cash_flow": 57958, "investing_cash_flow": -460522, "net_cash_flow": 9134, "operating_cash_flow": 239792, "quarter": 1 }, { "change_in_working_capital": -4505, "financing_cash_flow": 179320, "investing_cash_flow": -350737, "net_cash_flow": 29458, "operating_cash_flow": 272332, "quarter": 2 }, { "change_in_working_capital": -37709, "financing_cash_flow": -100615, "investing_cash_flow": -187540, "net_cash_flow": 77467, "operating_cash_flow": 279952, "quarter": 3 }, { "change_in_working_capital": -92932, "financing_cash_flow": -33659, "investing_cash_flow": -145866, "net_cash_flow": -34260, "operating_cash_flow": 251445, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7049483276294434, "current_ratio": 1.9579796693936387, "debt_to_equity_ratio": 0.8092173261412079, "profit_margin": 0.2824437425557257, "quarter": 1, "return_on_assets": 0.19910824396405988, "return_on_equity": 0.30041498469434647 }, { "asset_turnover_ratio": 0.7047880656089872, "current_ratio": 1.4928226091207866, "debt_to_equity_ratio": 0.8036468198413352, "profit_margin": 0.29578611551484546, "quarter": 2, "return_on_assets": 0.2084665241877044, "return_on_equity": 0.31113810425759697 }, { "asset_turnover_ratio": 0.7046291767364377, "current_ratio": 1.630763326281026, "debt_to_equity_ratio": 0.8008374365137828, "profit_margin": 0.30599217982558935, "quarter": 3, "return_on_assets": 0.215611017758293, "return_on_equity": 0.31941170887049014 }, { "asset_turnover_ratio": 0.7044700381248422, "current_ratio": 1.374450292173475, "debt_to_equity_ratio": 0.831008470933457, "profit_margin": 0.27796655340129256, "quarter": 4, "return_on_assets": 0.19581910847203957, "return_on_equity": 0.2998333475713358 } ], "income_statement": [ { "depreciation": 27322, "expenses": 468768, "income_tax": 71018, "marketing_expense": 90588, "net_income": 283488, "net_profit": 212470, "operational_expense": 261677, "product_revenue": 207472, "quarter": 1, "rd_expense": 63265, "revenue": 752256, "salaries_expense": 211941, "service_revenue": 544784 }, { "depreciation": 45643, "expenses": 474639, "income_tax": 65067, "marketing_expense": 90367, "net_income": 291756, "net_profit": 226689, "operational_expense": 286109, "product_revenue": 238124, "quarter": 2, "rd_expense": 82799, "revenue": 766395, "salaries_expense": 232869, "service_revenue": 528271 }, { "depreciation": 41033, "expenses": 480584, "income_tax": 61298, "marketing_expense": 84495, "net_income": 300217, "net_profit": 238919, "operational_expense": 250514, "product_revenue": 274703, "quarter": 3, "rd_expense": 69234, "revenue": 780801, "salaries_expense": 152642, "service_revenue": 506098 }, { "depreciation": 30329, "expenses": 486604, "income_tax": 87757, "marketing_expense": 83657, "net_income": 308873, "net_profit": 221116, "operational_expense": 287488, "product_revenue": 208577, "quarter": 4, "rd_expense": 72413, "revenue": 795477, "salaries_expense": 238167, "service_revenue": 586900 } ], "market_conditions": { "gdp_growth": [ -0.015586240617910679, -0.02090523745722958, -0.027780506200635553, -0.010912945816388705 ], "inflation_rate": [ 0.024888279816547405, 0.025364290697155213, 0.02640627624386421, 0.027929396824705903 ], "interest_rate": [ 0.05162128064405713, 0.05128564219162428, 0.05540853996750291, 0.05281057305236902 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 81946, "billable_hours_per_employee": 106, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 6184368, "net_revenue": 4775035, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 11342 }, { "average_project_size": 176835, "billable_hours_per_employee": 159, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 6269489, "net_revenue": 4860280, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 11545 }, { "average_project_size": 167665, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 6395702, "net_revenue": 4947047, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 11751 }, { "average_project_size": 197803, "billable_hours_per_employee": 81, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 6283190, "net_revenue": 5035363, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 11960 } ], "balance_sheet": [ { "assets": 6481067, "current_assets": 2646617, "current_liabilities": 2253109, "equity": 4057071, "fixed_assets": 3834450, "liabilities": 3824764, "long_term_liabilities": 1571655, "quarter": 1 }, { "assets": 6571178, "current_assets": 2929815, "current_liabilities": 2119080, "equity": 4199207, "fixed_assets": 3641363, "liabilities": 3863125, "long_term_liabilities": 1744045, "quarter": 2 }, { "assets": 6662542, "current_assets": 3118387, "current_liabilities": 1574019, "equity": 4147555, "fixed_assets": 3544155, "liabilities": 3901871, "long_term_liabilities": 2327852, "quarter": 3 }, { "assets": 6755176, "current_assets": 2079893, "current_liabilities": 1914483, "equity": 4226779, "fixed_assets": 4675283, "liabilities": 3941005, "long_term_liabilities": 2026522, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89266, "financing_cash_flow": -172603, "investing_cash_flow": -486125, "net_cash_flow": 1268588, "operating_cash_flow": 1563234, "quarter": 1 }, { "change_in_working_capital": 26589, "financing_cash_flow": 42635, "investing_cash_flow": -291904, "net_cash_flow": 1275391, "operating_cash_flow": 1751447, "quarter": 2 }, { "change_in_working_capital": 50419, "financing_cash_flow": -160079, "investing_cash_flow": -104809, "net_cash_flow": 1298185, "operating_cash_flow": 1547463, "quarter": 3 }, { "change_in_working_capital": 22027, "financing_cash_flow": 46925, "investing_cash_flow": -374319, "net_cash_flow": 1344954, "operating_cash_flow": 1687234, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7367668008986792, "current_ratio": 1.174651115414301, "debt_to_equity_ratio": 0.9427402182510486, "profit_margin": 0.2933524047467715, "quarter": 1, "return_on_assets": 0.21613231278121334, "return_on_equity": 0.34526583340542966 }, { "asset_turnover_ratio": 0.7396360287303129, "current_ratio": 1.3825881986522452, "debt_to_equity_ratio": 0.9199653648891326, "profit_margin": 0.3068041347412083, "quarter": 2, "return_on_assets": 0.22692339181802715, "return_on_equity": 0.3551037136297401 }, { "asset_turnover_ratio": 0.7425164449244748, "current_ratio": 1.9811622350174933, "debt_to_equity_ratio": 0.9407641369433317, "profit_margin": 0.2803458305530552, "quarter": 3, "return_on_assets": 0.20816138945165374, "return_on_equity": 0.33438592134402073 }, { "asset_turnover_ratio": 0.7454081137190208, "current_ratio": 1.0863993046686755, "debt_to_equity_ratio": 0.932389651789223, "profit_margin": 0.2805374706848344, "quarter": 4, "return_on_assets": 0.20911490685068754, "return_on_equity": 0.33420436696595685 } ], "income_statement": [ { "depreciation": 162466, "expenses": 2959204, "income_tax": 415063, "marketing_expense": 325510, "net_income": 1815831, "net_profit": 1400768, "operational_expense": 1924285, "product_revenue": 1515692, "quarter": 1, "rd_expense": 367700, "revenue": 4775035, "salaries_expense": 992501, "service_revenue": 3259343 }, { "depreciation": 260293, "expenses": 2995400, "income_tax": 373726, "marketing_expense": 402761, "net_income": 1864880, "net_profit": 1491154, "operational_expense": 1994845, "product_revenue": 1625645, "quarter": 2, "rd_expense": 594580, "revenue": 4860280, "salaries_expense": 1093181, "service_revenue": 3234635 }, { "depreciation": 160579, "expenses": 3032039, "income_tax": 528124, "marketing_expense": 390742, "net_income": 1915008, "net_profit": 1386884, "operational_expense": 1576698, "product_revenue": 1901468, "quarter": 3, "rd_expense": 530535, "revenue": 4947047, "salaries_expense": 1220595, "service_revenue": 3045579 }, { "depreciation": 274626, "expenses": 3069126, "income_tax": 553629, "marketing_expense": 603968, "net_income": 1966237, "net_profit": 1412608, "operational_expense": 2040209, "product_revenue": 1341530, "quarter": 4, "rd_expense": 320245, "revenue": 5035363, "salaries_expense": 1171243, "service_revenue": 3693833 } ], "market_conditions": { "gdp_growth": [ -0.015233909693487892, -0.014373720548702278, -0.012008370585843305, -0.0013459106339571512 ], "inflation_rate": [ 0.033045518911154224, 0.03767754620741354, 0.0313315495459033, 0.02986581722560096 ], "interest_rate": [ 0.057582333439554975, 0.05856363839146001, 0.06293945106587359, 0.05629478044717049 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2001, "industry": "Advertising", "location": "Matthewsport", "name": "Ford, Cole and Davis", "num_employees": 408, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.ford,coleanddavis.com" }

[ { "advertising_kpis": [ { "average_project_size": 167980, "billable_hours_per_employee": 135, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 2040312, "net_revenue": 1597474, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3915 }, { "average_project_size": 120752, "billable_hours_per_employee": 117, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 1943047, "net_revenue": 1566479, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 3839 }, { "average_project_size": 175697, "billable_hours_per_employee": 143, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 1730147, "net_revenue": 1536087, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 3765 }, { "average_project_size": 132163, "billable_hours_per_employee": 157, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 1913131, "net_revenue": 1506284, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 3692 } ], "balance_sheet": [ { "assets": 2075366, "current_assets": 911557, "current_liabilities": 389779, "equity": 1587967, "fixed_assets": 1163809, "liabilities": 855998, "long_term_liabilities": 466219, "quarter": 1 }, { "assets": 2136802, "current_assets": 887650, "current_liabilities": 412613, "equity": 1665108, "fixed_assets": 1249152, "liabilities": 875565, "long_term_liabilities": 462952, "quarter": 2 }, { "assets": 2200057, "current_assets": 688905, "current_liabilities": 514090, "equity": 1705730, "fixed_assets": 1511152, "liabilities": 895580, "long_term_liabilities": 381490, "quarter": 3 }, { "assets": 2265184, "current_assets": 753150, "current_liabilities": 432892, "equity": 1755016, "fixed_assets": 1512034, "liabilities": 916052, "long_term_liabilities": 483160, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58228, "financing_cash_flow": 28709, "investing_cash_flow": -440739, "net_cash_flow": 13126, "operating_cash_flow": 471583, "quarter": 1 }, { "change_in_working_capital": -72808, "financing_cash_flow": 197873, "investing_cash_flow": -154643, "net_cash_flow": 247836, "operating_cash_flow": 489275, "quarter": 2 }, { "change_in_working_capital": 22292, "financing_cash_flow": 43938, "investing_cash_flow": -466186, "net_cash_flow": 289885, "operating_cash_flow": 470859, "quarter": 3 }, { "change_in_working_capital": 10162, "financing_cash_flow": 183293, "investing_cash_flow": -440548, "net_cash_flow": 65354, "operating_cash_flow": 478409, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7697312184935091, "current_ratio": 2.338650876522337, "debt_to_equity_ratio": 0.5390527636909331, "profit_margin": 0.23073865364944907, "quarter": 1, "return_on_assets": 0.1776067450271422, "return_on_equity": 0.2321200629484114 }, { "asset_turnover_ratio": 0.733095064493575, "current_ratio": 2.151289464946572, "debt_to_equity_ratio": 0.5258307569238752, "profit_margin": 0.2578208836505309, "quarter": 2, "return_on_assets": 0.18900721732757644, "return_on_equity": 0.2425494322290206 }, { "asset_turnover_ratio": 0.698203273824269, "current_ratio": 1.340047462506565, "debt_to_equity_ratio": 0.525042064101587, "profit_margin": 0.26121762634538276, "quarter": 3, "return_on_assets": 0.1823830018949509, "return_on_equity": 0.23523828507442562 }, { "asset_turnover_ratio": 0.6649720287623434, "current_ratio": 1.7398103915064265, "debt_to_equity_ratio": 0.5219621929372724, "profit_margin": 0.26946047358930986, "quarter": 4, "return_on_assets": 0.17918367779394523, "return_on_equity": 0.23127082602095936 } ], "income_statement": [ { "depreciation": 102984, "expenses": 1080494, "income_tax": 148381, "marketing_expense": 207927, "net_income": 516980, "net_profit": 368599, "operational_expense": 561929, "product_revenue": 497440, "quarter": 1, "rd_expense": 115716, "revenue": 1597474, "salaries_expense": 522736, "service_revenue": 1100034 }, { "depreciation": 85404, "expenses": 1050822, "income_tax": 111786, "marketing_expense": 195979, "net_income": 515657, "net_profit": 403871, "operational_expense": 632186, "product_revenue": 517207, "quarter": 2, "rd_expense": 143449, "revenue": 1566479, "salaries_expense": 522330, "service_revenue": 1049272 }, { "depreciation": 69606, "expenses": 1021965, "income_tax": 112869, "marketing_expense": 123450, "net_income": 514122, "net_profit": 401253, "operational_expense": 628095, "product_revenue": 376090, "quarter": 3, "rd_expense": 153989, "revenue": 1536087, "salaries_expense": 423925, "service_revenue": 1159997 }, { "depreciation": 72525, "expenses": 993901, "income_tax": 106499, "marketing_expense": 170766, "net_income": 512383, "net_profit": 405884, "operational_expense": 661666, "product_revenue": 518513, "quarter": 4, "rd_expense": 195393, "revenue": 1506284, "salaries_expense": 315654, "service_revenue": 987771 } ], "market_conditions": { "gdp_growth": [ 0.03580780708624478, 0.033046977106635074, 0.0448281812201844, 0.04819253404199431 ], "inflation_rate": [ 0.006978047042635143, 0.005771914735935836, 0.004782378852141552, 0.006603278998508328 ], "interest_rate": [ 0.011389970104371355, 0.014619401562326054, 0.01200767910048235, 0.011937913086296843 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 114772, "billable_hours_per_employee": 125, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 5258467, "net_revenue": 4650935, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 11399 }, { "average_project_size": 174200, "billable_hours_per_employee": 111, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 5207842, "net_revenue": 4687150, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 11488 }, { "average_project_size": 62024, "billable_hours_per_employee": 89, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 6045815, "net_revenue": 4723648, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 11578 }, { "average_project_size": 93344, "billable_hours_per_employee": 134, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 6138205, "net_revenue": 4760430, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 11668 } ], "balance_sheet": [ { "assets": 5060107, "current_assets": 1979318, "current_liabilities": 975479, "equity": 3554282, "fixed_assets": 3080789, "liabilities": 2259894, "long_term_liabilities": 1284415, "quarter": 1 }, { "assets": 5196566, "current_assets": 2249055, "current_liabilities": 1006064, "equity": 3673816, "fixed_assets": 2947511, "liabilities": 2314850, "long_term_liabilities": 1308786, "quarter": 2 }, { "assets": 5336706, "current_assets": 2065560, "current_liabilities": 1046359, "equity": 3765713, "fixed_assets": 3271146, "liabilities": 2371142, "long_term_liabilities": 1324783, "quarter": 3 }, { "assets": 5480624, "current_assets": 2307703, "current_liabilities": 1450684, "equity": 3795765, "fixed_assets": 3172921, "liabilities": 2428804, "long_term_liabilities": 978120, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53839, "financing_cash_flow": -79694, "investing_cash_flow": -436411, "net_cash_flow": 579544, "operating_cash_flow": 1028899, "quarter": 1 }, { "change_in_working_capital": 9205, "financing_cash_flow": 39072, "investing_cash_flow": -305188, "net_cash_flow": 714710, "operating_cash_flow": 1055671, "quarter": 2 }, { "change_in_working_capital": -73405, "financing_cash_flow": -119816, "investing_cash_flow": -421151, "net_cash_flow": 439533, "operating_cash_flow": 1082456, "quarter": 3 }, { "change_in_working_capital": -68523, "financing_cash_flow": 98087, "investing_cash_flow": -172526, "net_cash_flow": 774129, "operating_cash_flow": 1108061, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9191376783139171, "current_ratio": 2.0290728964949527, "debt_to_equity_ratio": 0.6358229313262144, "profit_margin": 0.1621327754526778, "quarter": 1, "return_on_assets": 0.14902234280816593, "return_on_equity": 0.21215789855728948 }, { "asset_turnover_ratio": 0.9019706475391633, "current_ratio": 2.235498934461426, "debt_to_equity_ratio": 0.6300941582267593, "profit_margin": 0.1689939515483823, "quarter": 2, "return_on_assets": 0.15242758390829636, "return_on_equity": 0.2156068785154183 }, { "asset_turnover_ratio": 0.8851242695400496, "current_ratio": 1.974045236864212, "debt_to_equity_ratio": 0.6296661482168184, "profit_margin": 0.1693921731678567, "quarter": 3, "return_on_assets": 0.14993312354100077, "return_on_equity": 0.2124827356731647 }, { "asset_turnover_ratio": 0.8685927003932399, "current_ratio": 1.5907689062538775, "debt_to_equity_ratio": 0.6398720679494121, "profit_margin": 0.15627684894011676, "quarter": 4, "return_on_assets": 0.13574093022984243, "return_on_equity": 0.19599342951947762 } ], "income_statement": [ { "depreciation": 274830, "expenses": 3692067, "income_tax": 204799, "marketing_expense": 387409, "net_income": 958868, "net_profit": 754069, "operational_expense": 2461526, "product_revenue": 1635520, "quarter": 1, "rd_expense": 478877, "revenue": 4650935, "salaries_expense": 1666613, "service_revenue": 3015415 }, { "depreciation": 263571, "expenses": 3694228, "income_tax": 200822, "marketing_expense": 401903, "net_income": 992922, "net_profit": 792100, "operational_expense": 2314842, "product_revenue": 955143, "quarter": 2, "rd_expense": 495844, "revenue": 4687150, "salaries_expense": 1824542, "service_revenue": 3732007 }, { "depreciation": 282307, "expenses": 3696391, "income_tax": 227108, "marketing_expense": 635633, "net_income": 1027257, "net_profit": 800149, "operational_expense": 2491238, "product_revenue": 1064347, "quarter": 3, "rd_expense": 417718, "revenue": 4723648, "salaries_expense": 1571048, "service_revenue": 3659301 }, { "depreciation": 364116, "expenses": 3698556, "income_tax": 317929, "marketing_expense": 426883, "net_income": 1061874, "net_profit": 743945, "operational_expense": 1881332, "product_revenue": 1881330, "quarter": 4, "rd_expense": 500516, "revenue": 4760430, "salaries_expense": 1735547, "service_revenue": 2879100 } ], "market_conditions": { "gdp_growth": [ 0.05183677852348074, 0.0554023192609724, 0.05102641775390643, 0.06447976407711395 ], "inflation_rate": [ 0.012190752698136957, 0.010229564290553089, 0.005387957956924783, 0.011142574643055774 ], "interest_rate": [ 0.01502832017845794, 0.013609671117368816, 0.014315666517623834, 0.014538847304760062 ], "year": 2002 }, "random_event": { "description": "Ford, Cole and Davis Introduction of New Service in 2002", "impact": 0.01, "type": "Introduction of New Service" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 162517, "billable_hours_per_employee": 107, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 1533906, "net_revenue": 1186741, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 2909 }, { "average_project_size": 168575, "billable_hours_per_employee": 110, "client_concentration": 0.29, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 1492110, "net_revenue": 1163256, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 2851 }, { "average_project_size": 151545, "billable_hours_per_employee": 143, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 1368998, "net_revenue": 1140237, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 2795 }, { "average_project_size": 175815, "billable_hours_per_employee": 104, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 1397084, "net_revenue": 1117673, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2739 } ], "balance_sheet": [ { "assets": 1631006, "current_assets": 743191, "current_liabilities": 300486, "equity": 1071840, "fixed_assets": 887815, "liabilities": 746918, "long_term_liabilities": 446432, "quarter": 1 }, { "assets": 1686950, "current_assets": 636327, "current_liabilities": 323944, "equity": 1126775, "fixed_assets": 1050623, "liabilities": 755147, "long_term_liabilities": 431203, "quarter": 2 }, { "assets": 1744813, "current_assets": 620380, "current_liabilities": 397030, "equity": 1168056, "fixed_assets": 1124433, "liabilities": 763466, "long_term_liabilities": 366436, "quarter": 3 }, { "assets": 1804661, "current_assets": 814539, "current_liabilities": 352153, "equity": 1225461, "fixed_assets": 990122, "liabilities": 771877, "long_term_liabilities": 419724, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11443, "financing_cash_flow": -129067, "investing_cash_flow": -403951, "net_cash_flow": -18729, "operating_cash_flow": 261938, "quarter": 1 }, { "change_in_working_capital": 76841, "financing_cash_flow": -101233, "investing_cash_flow": -420085, "net_cash_flow": -87593, "operating_cash_flow": 267159, "quarter": 2 }, { "change_in_working_capital": 43682, "financing_cash_flow": 144442, "investing_cash_flow": -223457, "net_cash_flow": 100698, "operating_cash_flow": 260125, "quarter": 3 }, { "change_in_working_capital": -80696, "financing_cash_flow": 61143, "investing_cash_flow": -481242, "net_cash_flow": 55753, "operating_cash_flow": 262150, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7276128965803927, "current_ratio": 2.4732965928529116, "debt_to_equity_ratio": 0.6968558740110464, "profit_margin": 0.15820806730364922, "quarter": 1, "return_on_assets": 0.11511423011319394, "return_on_equity": 0.1751679355127631 }, { "asset_turnover_ratio": 0.6895616349032277, "current_ratio": 1.9643117328921047, "debt_to_equity_ratio": 0.6701843757626855, "profit_margin": 0.16760884964272696, "quarter": 2, "return_on_assets": 0.11557663238388809, "return_on_equity": 0.1730354329835149 }, { "asset_turnover_ratio": 0.6535009768955183, "current_ratio": 1.5625519482155001, "debt_to_equity_ratio": 0.6536210592642818, "profit_margin": 0.16374578267500528, "quarter": 3, "return_on_assets": 0.1070080289406372, "return_on_equity": 0.15984593204435404 }, { "asset_turnover_ratio": 0.6193257348610072, "current_ratio": 2.3130258722771067, "debt_to_equity_ratio": 0.6298666379427823, "profit_margin": 0.1723912092356172, "quarter": 4, "return_on_assets": 0.10676631234342628, "return_on_equity": 0.157228177804108 } ], "income_statement": [ { "depreciation": 74186, "expenses": 927659, "income_tax": 71330, "marketing_expense": 96409, "net_income": 259082, "net_profit": 187752, "operational_expense": 483908, "product_revenue": 326721, "quarter": 1, "rd_expense": 122660, "revenue": 1186741, "salaries_expense": 309187, "service_revenue": 860020 }, { "depreciation": 72187, "expenses": 903143, "income_tax": 65141, "marketing_expense": 177268, "net_income": 260113, "net_profit": 194972, "operational_expense": 524379, "product_revenue": 395108, "quarter": 2, "rd_expense": 103687, "revenue": 1163256, "salaries_expense": 410887, "service_revenue": 768148 }, { "depreciation": 73416, "expenses": 879275, "income_tax": 74253, "marketing_expense": 106346, "net_income": 260962, "net_profit": 186709, "operational_expense": 492252, "product_revenue": 272156, "quarter": 3, "rd_expense": 164161, "revenue": 1140237, "salaries_expense": 316930, "service_revenue": 868081 }, { "depreciation": 69473, "expenses": 856038, "income_tax": 68958, "marketing_expense": 143905, "net_income": 261635, "net_profit": 192677, "operational_expense": 453324, "product_revenue": 300179, "quarter": 4, "rd_expense": 127235, "revenue": 1117673, "salaries_expense": 385183, "service_revenue": 817494 } ], "market_conditions": { "gdp_growth": [ 0.06345795630627775, 0.04830656424764155, 0.06634624340940104, 0.06303346666997518 ], "inflation_rate": [ 0.0014024974610744138, 0.003507224927417426, 0.00235297674874028, 0.0017964876012485191 ], "interest_rate": [ 0.013417107718577277, 0.01611872243358817, 0.014940082929171209, 0.01774829637526627 ], "year": 2003 }, "random_event": { "description": "Ford, Cole and Davis Economic Slowdown Impact in 2003", "impact": 0.01, "type": "Economic Slowdown Impact" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 114705, "billable_hours_per_employee": 119, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 6238624, "net_revenue": 4904855, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 12022 }, { "average_project_size": 129218, "billable_hours_per_employee": 131, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 5592187, "net_revenue": 4892551, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 11992 }, { "average_project_size": 50414, "billable_hours_per_employee": 130, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 5610693, "net_revenue": 4880279, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 11961 }, { "average_project_size": 189001, "billable_hours_per_employee": 136, "client_concentration": 0.19, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 5806816, "net_revenue": 4868038, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 11931 } ], "balance_sheet": [ { "assets": 5760131, "current_assets": 2383036, "current_liabilities": 1104900, "equity": 3983192, "fixed_assets": 3377095, "liabilities": 2712956, "long_term_liabilities": 1608056, "quarter": 1 }, { "assets": 5866328, "current_assets": 1996929, "current_liabilities": 1655872, "equity": 4005427, "fixed_assets": 3869399, "liabilities": 2761492, "long_term_liabilities": 1105620, "quarter": 2 }, { "assets": 5974484, "current_assets": 1971706, "current_liabilities": 1296382, "equity": 4148480, "fixed_assets": 4002778, "liabilities": 2810897, "long_term_liabilities": 1514515, "quarter": 3 }, { "assets": 6084633, "current_assets": 2784198, "current_liabilities": 1405101, "equity": 4232089, "fixed_assets": 3300435, "liabilities": 2861185, "long_term_liabilities": 1456084, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22095, "financing_cash_flow": 9965, "investing_cash_flow": -223067, "net_cash_flow": 1070820, "operating_cash_flow": 1125470, "quarter": 1 }, { "change_in_working_capital": -9025, "financing_cash_flow": 132534, "investing_cash_flow": -118765, "net_cash_flow": 456554, "operating_cash_flow": 1133592, "quarter": 2 }, { "change_in_working_capital": -78784, "financing_cash_flow": -167397, "investing_cash_flow": -364282, "net_cash_flow": 986746, "operating_cash_flow": 1187192, "quarter": 3 }, { "change_in_working_capital": -44848, "financing_cash_flow": -166319, "investing_cash_flow": -290667, "net_cash_flow": 903034, "operating_cash_flow": 1278122, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8515179602686119, "current_ratio": 2.1567888496696535, "debt_to_equity_ratio": 0.6811009863446201, "profit_margin": 0.19083479532014708, "quarter": 1, "return_on_assets": 0.1624992556592897, "return_on_equity": 0.23499168506062473 }, { "asset_turnover_ratio": 0.8340057016927795, "current_ratio": 1.2059682149344877, "debt_to_equity_ratio": 0.6894376055286989, "profit_margin": 0.1840739115443048, "quarter": 2, "return_on_assets": 0.15351869176084257, "return_on_equity": 0.22484269467400106 }, { "asset_turnover_ratio": 0.8168536395779117, "current_ratio": 1.5209297876706094, "debt_to_equity_ratio": 0.6775727495371798, "profit_margin": 0.2018107981121571, "quarter": 3, "return_on_assets": 0.16484988494403868, "return_on_equity": 0.23741056965442764 }, { "asset_turnover_ratio": 0.8000544979458909, "current_ratio": 1.981493145332613, "debt_to_equity_ratio": 0.676069194197003, "profit_margin": 0.20719661596725417, "quarter": 4, "return_on_assets": 0.16576858456376908, "return_on_equity": 0.23833170805245352 } ], "income_statement": [ { "depreciation": 189453, "expenses": 3643245, "income_tax": 325593, "marketing_expense": 483911, "net_income": 1261610, "net_profit": 936017, "operational_expense": 2113737, "product_revenue": 1456962, "quarter": 1, "rd_expense": 685578, "revenue": 4904855, "salaries_expense": 1448382, "service_revenue": 3447893 }, { "depreciation": 233001, "expenses": 3615030, "income_tax": 376930, "marketing_expense": 679624, "net_income": 1277521, "net_profit": 900591, "operational_expense": 2482161, "product_revenue": 1929045, "quarter": 2, "rd_expense": 581090, "revenue": 4892551, "salaries_expense": 1802307, "service_revenue": 2963506 }, { "depreciation": 202299, "expenses": 3587035, "income_tax": 308351, "marketing_expense": 524451, "net_income": 1293244, "net_profit": 984893, "operational_expense": 1942159, "product_revenue": 1295290, "quarter": 3, "rd_expense": 692713, "revenue": 4880279, "salaries_expense": 1705184, "service_revenue": 3584989 }, { "depreciation": 269481, "expenses": 3559256, "income_tax": 300141, "marketing_expense": 530516, "net_income": 1308782, "net_profit": 1008641, "operational_expense": 2050435, "product_revenue": 1120111, "quarter": 4, "rd_expense": 439170, "revenue": 4868038, "salaries_expense": 1306640, "service_revenue": 3747927 } ], "market_conditions": { "gdp_growth": [ 0.05192417413016507, 0.05728455613249311, 0.05228367744731967, 0.0434577842483897 ], "inflation_rate": [ 0.010200516296531535, 0.01078897789250544, 0.008752891366419656, 0.00534404163374531 ], "interest_rate": [ 0.009843271924072368, 0.018998024341942223, 0.011467206102915904, 0.009626903132267092 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 72704, "billable_hours_per_employee": 126, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 3957097, "net_revenue": 3451027, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 8458 }, { "average_project_size": 97245, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 4085464, "net_revenue": 3439571, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 8430 }, { "average_project_size": 60768, "billable_hours_per_employee": 107, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 4112949, "net_revenue": 3428154, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 8402 }, { "average_project_size": 56333, "billable_hours_per_employee": 154, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 3813432, "net_revenue": 3416775, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 8374 } ], "balance_sheet": [ { "assets": 4771607, "current_assets": 2312027, "current_liabilities": 1359541, "equity": 3349646, "fixed_assets": 2459580, "liabilities": 2299577, "long_term_liabilities": 940036, "quarter": 1 }, { "assets": 4925834, "current_assets": 2415407, "current_liabilities": 1149275, "equity": 3463218, "fixed_assets": 2510427, "liabilities": 2334814, "long_term_liabilities": 1185539, "quarter": 2 }, { "assets": 5085046, "current_assets": 2017687, "current_liabilities": 1093041, "equity": 3506369, "fixed_assets": 3067359, "liabilities": 2370590, "long_term_liabilities": 1277549, "quarter": 3 }, { "assets": 5249404, "current_assets": 2175420, "current_liabilities": 1331056, "equity": 3697343, "fixed_assets": 3073984, "liabilities": 2406915, "long_term_liabilities": 1075859, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80703, "financing_cash_flow": 43607, "investing_cash_flow": -234252, "net_cash_flow": 895449, "operating_cash_flow": 1099011, "quarter": 1 }, { "change_in_working_capital": -33377, "financing_cash_flow": 35006, "investing_cash_flow": -141595, "net_cash_flow": 550197, "operating_cash_flow": 1024445, "quarter": 2 }, { "change_in_working_capital": 34936, "financing_cash_flow": 20419, "investing_cash_flow": -402477, "net_cash_flow": 509132, "operating_cash_flow": 965776, "quarter": 3 }, { "change_in_working_capital": 32995, "financing_cash_flow": -4994, "investing_cash_flow": -189943, "net_cash_flow": 717053, "operating_cash_flow": 1020138, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7232420859471452, "current_ratio": 1.700593803349807, "debt_to_equity_ratio": 0.6865134405247599, "profit_margin": 0.254305747245675, "quarter": 1, "return_on_assets": 0.18392461910630947, "return_on_equity": 0.2620026116192577 }, { "asset_turnover_ratio": 0.698271805343014, "current_ratio": 2.10167888451415, "debt_to_equity_ratio": 0.6741747126516436, "profit_margin": 0.253577553712367, "quarter": 2, "return_on_assets": 0.17706605622519964, "return_on_equity": 0.2518461153759307 }, { "asset_turnover_ratio": 0.6741638128740625, "current_ratio": 1.845938990394688, "debt_to_equity_ratio": 0.676081154037125, "profit_margin": 0.23100274958476194, "quarter": 3, "return_on_assets": 0.15573369444445537, "return_on_equity": 0.2258498748990765 }, { "asset_turnover_ratio": 0.650888177019715, "current_ratio": 1.6343564808693247, "debt_to_equity_ratio": 0.6509850452067877, "profit_margin": 0.2501932377753876, "quarter": 4, "return_on_assets": 0.16284782043828214, "return_on_equity": 0.23120765371240914 } ], "income_statement": [ { "depreciation": 221395, "expenses": 2321359, "income_tax": 252052, "marketing_expense": 360003, "net_income": 1129668, "net_profit": 877616, "operational_expense": 1221019, "product_revenue": 718627, "quarter": 1, "rd_expense": 374036, "revenue": 3451027, "salaries_expense": 853075, "service_revenue": 2732400 }, { "depreciation": 152247, "expenses": 2325361, "income_tax": 242012, "marketing_expense": 281838, "net_income": 1114210, "net_profit": 872198, "operational_expense": 1528560, "product_revenue": 1000285, "quarter": 2, "rd_expense": 413471, "revenue": 3439571, "salaries_expense": 1120911, "service_revenue": 2439286 }, { "depreciation": 173863, "expenses": 2329370, "income_tax": 306871, "marketing_expense": 316779, "net_income": 1098784, "net_profit": 791913, "operational_expense": 1577753, "product_revenue": 779019, "quarter": 3, "rd_expense": 269803, "revenue": 3428154, "salaries_expense": 1162020, "service_revenue": 2649135 }, { "depreciation": 165284, "expenses": 2333387, "income_tax": 228534, "marketing_expense": 268064, "net_income": 1083388, "net_profit": 854854, "operational_expense": 1175467, "product_revenue": 1163196, "quarter": 4, "rd_expense": 247370, "revenue": 3416775, "salaries_expense": 1079041, "service_revenue": 2253579 } ], "market_conditions": { "gdp_growth": [ 0.027659608743886514, 0.040300390601432555, 0.04396455528421321, 0.0390791123605206 ], "inflation_rate": [ 0.013683528924917573, 0.009276630761018522, 0.00712891931466657, 0.013645643694614767 ], "interest_rate": [ 0.014314164051602699, 0.012266223476286718, 0.02173877900825269, 0.015797610738490946 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 1993, "industry": "Advertising", "location": "Jonesberg", "name": "Soto and Sons", "num_employees": 699, "region": "North America", "revenue_size": "Medium", "website": "www.sotoandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 55581, "billable_hours_per_employee": 138, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 7745887, "net_revenue": 6040239, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 8641 }, { "average_project_size": 173243, "billable_hours_per_employee": 149, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 7524149, "net_revenue": 6173919, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 8833 }, { "average_project_size": 132142, "billable_hours_per_employee": 123, "client_concentration": 0.21, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 7474023, "net_revenue": 6310558, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 9028 }, { "average_project_size": 151694, "billable_hours_per_employee": 120, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 7598213, "net_revenue": 6450221, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 9228 } ], "balance_sheet": [ { "assets": 6290216, "current_assets": 2227155, "current_liabilities": 1721571, "equity": 3891149, "fixed_assets": 4063061, "liabilities": 3314311, "long_term_liabilities": 1592740, "quarter": 1 }, { "assets": 6409859, "current_assets": 2134688, "current_liabilities": 1451957, "equity": 4043865, "fixed_assets": 4275171, "liabilities": 3355701, "long_term_liabilities": 1903744, "quarter": 2 }, { "assets": 6531778, "current_assets": 2507683, "current_liabilities": 1389610, "equity": 4184842, "fixed_assets": 4024095, "liabilities": 3397608, "long_term_liabilities": 2007998, "quarter": 3 }, { "assets": 6656016, "current_assets": 2431814, "current_liabilities": 1847767, "equity": 4226021, "fixed_assets": 4224202, "liabilities": 3440038, "long_term_liabilities": 1592271, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58198, "financing_cash_flow": 178402, "investing_cash_flow": -229594, "net_cash_flow": 997397, "operating_cash_flow": 1153456, "quarter": 1 }, { "change_in_working_capital": -7344, "financing_cash_flow": 128892, "investing_cash_flow": -165610, "net_cash_flow": 987166, "operating_cash_flow": 1278892, "quarter": 2 }, { "change_in_working_capital": 83461, "financing_cash_flow": -5324, "investing_cash_flow": -403299, "net_cash_flow": 1477595, "operating_cash_flow": 1482577, "quarter": 3 }, { "change_in_working_capital": 61265, "financing_cash_flow": 103687, "investing_cash_flow": -104748, "net_cash_flow": 678608, "operating_cash_flow": 1333044, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9602593933181309, "current_ratio": 1.2936759506288151, "debt_to_equity_ratio": 0.8517563835257915, "profit_margin": 0.1515244678232103, "quarter": 1, "return_on_assets": 0.14550279354476858, "return_on_equity": 0.23521175878898495 }, { "asset_turnover_ratio": 0.9631910779940713, "current_ratio": 1.470214338303407, "debt_to_equity_ratio": 0.8298251796239489, "profit_margin": 0.16030450026960186, "quarter": 2, "return_on_assets": 0.1544038644219787, "return_on_equity": 0.24474283884353212 }, { "asset_turnover_ratio": 0.966131733197301, "current_ratio": 1.8045948143723778, "debt_to_equity_ratio": 0.8118844152300134, "profit_margin": 0.16649431001188802, "quarter": 3, "return_on_assets": 0.1608554362992741, "return_on_equity": 0.25106610954487646 }, { "asset_turnover_ratio": 0.9690813543717443, "current_ratio": 1.3160826013236517, "debt_to_equity_ratio": 0.8140134656216805, "profit_margin": 0.1565904486063346, "quarter": 4, "return_on_assets": 0.15174888401710573, "return_on_equity": 0.23900567460502445 } ], "income_statement": [ { "depreciation": 238212, "expenses": 4754636, "income_tax": 370359, "marketing_expense": 938749, "net_income": 1285603, "net_profit": 915244, "operational_expense": 3215325, "product_revenue": 2210795, "quarter": 1, "rd_expense": 552473, "revenue": 6040239, "salaries_expense": 1650227, "service_revenue": 3829444 }, { "depreciation": 289185, "expenses": 4843818, "income_tax": 340394, "marketing_expense": 699507, "net_income": 1330101, "net_profit": 989707, "operational_expense": 2809382, "product_revenue": 1452595, "quarter": 2, "rd_expense": 819022, "revenue": 6173919, "salaries_expense": 2044990, "service_revenue": 4721324 }, { "depreciation": 431905, "expenses": 4934673, "income_tax": 325213, "marketing_expense": 929669, "net_income": 1375885, "net_profit": 1050672, "operational_expense": 3091680, "product_revenue": 2170184, "quarter": 3, "rd_expense": 750126, "revenue": 6310558, "salaries_expense": 2091532, "service_revenue": 4140374 }, { "depreciation": 323001, "expenses": 5027233, "income_tax": 412945, "marketing_expense": 632179, "net_income": 1422988, "net_profit": 1010043, "operational_expense": 3325366, "product_revenue": 2403944, "quarter": 4, "rd_expense": 890374, "revenue": 6450221, "salaries_expense": 1896576, "service_revenue": 4046277 } ], "market_conditions": { "gdp_growth": [ 0.0049286957407953125, 0.00429779478009308, 0.005557801640161517, -0.0016255582338267644 ], "inflation_rate": [ 0.033850896856991906, 0.032537495171346034, 0.029747983243092493, 0.03430139736306212 ], "interest_rate": [ 0.048086342578819, 0.048534003756460865, 0.04397750310302887, 0.05043211127051493 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 138370, "billable_hours_per_employee": 152, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 22305444, "net_revenue": 18069115, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 25850 }, { "average_project_size": 196135, "billable_hours_per_employee": 98, "client_concentration": 0.19, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 22801227, "net_revenue": 18344780, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 26244 }, { "average_project_size": 93397, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 21048101, "net_revenue": 18624650, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 26645 }, { "average_project_size": 144080, "billable_hours_per_employee": 100, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 23885243, "net_revenue": 18908791, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 27051 } ], "balance_sheet": [ { "assets": 22504828, "current_assets": 6802137, "current_liabilities": 5344542, "equity": 14184688, "fixed_assets": 15702691, "liabilities": 12414951, "long_term_liabilities": 7070409, "quarter": 1 }, { "assets": 22890483, "current_assets": 9666061, "current_liabilities": 6272657, "equity": 14066093, "fixed_assets": 13224422, "liabilities": 12715651, "long_term_liabilities": 6442994, "quarter": 2 }, { "assets": 23282746, "current_assets": 10646398, "current_liabilities": 7269969, "equity": 14267763, "fixed_assets": 12636348, "liabilities": 13023634, "long_term_liabilities": 5753665, "quarter": 3 }, { "assets": 23681731, "current_assets": 10255715, "current_liabilities": 6083752, "equity": 14578935, "fixed_assets": 13426016, "liabilities": 13339077, "long_term_liabilities": 7255325, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26534, "financing_cash_flow": -83574, "investing_cash_flow": -369205, "net_cash_flow": 4712953, "operating_cash_flow": 5253563, "quarter": 1 }, { "change_in_working_capital": -44944, "financing_cash_flow": -174241, "investing_cash_flow": -387169, "net_cash_flow": 5025366, "operating_cash_flow": 5125928, "quarter": 2 }, { "change_in_working_capital": 85697, "financing_cash_flow": -124120, "investing_cash_flow": -202907, "net_cash_flow": 4415127, "operating_cash_flow": 4892588, "quarter": 3 }, { "change_in_working_capital": -30661, "financing_cash_flow": 61237, "investing_cash_flow": -328963, "net_cash_flow": 4982683, "operating_cash_flow": 5366782, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8028994933887075, "current_ratio": 1.2727258949410445, "debt_to_equity_ratio": 0.8752360996590126, "profit_margin": 0.22661934466629938, "quarter": 1, "return_on_assets": 0.18195255702465266, "return_on_equity": 0.28867825644102996 }, { "asset_turnover_ratio": 0.8014151558095126, "current_ratio": 1.5409835098587408, "debt_to_equity_ratio": 0.9039930988654774, "profit_margin": 0.21211816113357587, "quarter": 2, "return_on_assets": 0.169994709154892, "return_on_equity": 0.2766412108891929 }, { "asset_turnover_ratio": 0.7999335645374476, "current_ratio": 1.4644351303286163, "debt_to_equity_ratio": 0.9128013971075915, "profit_margin": 0.215233628551409, "quarter": 3, "return_on_assets": 0.17217260369545756, "return_on_equity": 0.2809586197920445 }, { "asset_turnover_ratio": 0.7984547666722505, "current_ratio": 1.6857549420160454, "debt_to_equity_ratio": 0.9149555162980012, "profit_margin": 0.22403764471245147, "quarter": 4, "return_on_assets": 0.17888392533468098, "return_on_equity": 0.2905754775640333 } ], "income_statement": [ { "depreciation": 1158752, "expenses": 12639029, "income_tax": 1335275, "marketing_expense": 1993561, "net_income": 5430086, "net_profit": 4094811, "operational_expense": 7140965, "product_revenue": 5890725, "quarter": 1, "rd_expense": 2089172, "revenue": 18069115, "salaries_expense": 5605424, "service_revenue": 12178390 }, { "depreciation": 1234667, "expenses": 12929529, "income_tax": 1523990, "marketing_expense": 2222752, "net_income": 5415251, "net_profit": 3891261, "operational_expense": 6902110, "product_revenue": 5331145, "quarter": 2, "rd_expense": 2326643, "revenue": 18344780, "salaries_expense": 5762374, "service_revenue": 13013635 }, { "depreciation": 883937, "expenses": 13226706, "income_tax": 1389293, "marketing_expense": 1850873, "net_income": 5397944, "net_profit": 4008651, "operational_expense": 8489867, "product_revenue": 6964007, "quarter": 3, "rd_expense": 2313031, "revenue": 18624650, "salaries_expense": 6088078, "service_revenue": 11660643 }, { "depreciation": 1130501, "expenses": 13530714, "income_tax": 1141796, "marketing_expense": 2150736, "net_income": 5378077, "net_profit": 4236281, "operational_expense": 8758904, "product_revenue": 5856158, "quarter": 4, "rd_expense": 1817409, "revenue": 18908791, "salaries_expense": 4831332, "service_revenue": 13052633 } ], "market_conditions": { "gdp_growth": [ 0.016602986313124644, 0.0002887150437809148, 0.009723518598902959, 0.01680549017150223 ], "inflation_rate": [ 0.035984299132602364, 0.034607025235104005, 0.037008567219612806, 0.035954821595053595 ], "interest_rate": [ 0.05985576242130673, 0.0606780022781106, 0.05565789054634204, 0.0610426492340258 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 176675, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 13391735, "net_revenue": 10980666, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 15709 }, { "average_project_size": 58932, "billable_hours_per_employee": 128, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 13235466, "net_revenue": 11453795, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 16386 }, { "average_project_size": 53634, "billable_hours_per_employee": 160, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 14273550, "net_revenue": 11947310, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 17092 }, { "average_project_size": 122493, "billable_hours_per_employee": 108, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 15777610, "net_revenue": 12462090, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 17828 } ], "balance_sheet": [ { "assets": 13757620, "current_assets": 4680348, "current_liabilities": 2714777, "equity": 10565828, "fixed_assets": 9077272, "liabilities": 6238683, "long_term_liabilities": 3523906, "quarter": 1 }, { "assets": 14095540, "current_assets": 5790536, "current_liabilities": 2831634, "equity": 10725204, "fixed_assets": 8305004, "liabilities": 6289599, "long_term_liabilities": 3457965, "quarter": 2 }, { "assets": 14441760, "current_assets": 7143519, "current_liabilities": 3376189, "equity": 11152747, "fixed_assets": 7298241, "liabilities": 6340931, "long_term_liabilities": 2964742, "quarter": 3 }, { "assets": 14796484, "current_assets": 4597522, "current_liabilities": 2651204, "equity": 11831616, "fixed_assets": 10198962, "liabilities": 6392681, "long_term_liabilities": 3741477, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59409, "financing_cash_flow": 40283, "investing_cash_flow": -341561, "net_cash_flow": 3615571, "operating_cash_flow": 3736374, "quarter": 1 }, { "change_in_working_capital": -82424, "financing_cash_flow": 164843, "investing_cash_flow": -148685, "net_cash_flow": 2778070, "operating_cash_flow": 3387719, "quarter": 2 }, { "change_in_working_capital": 83458, "financing_cash_flow": 90199, "investing_cash_flow": -218193, "net_cash_flow": 3438361, "operating_cash_flow": 3808559, "quarter": 3 }, { "change_in_working_capital": -37955, "financing_cash_flow": 192509, "investing_cash_flow": -498476, "net_cash_flow": 3768714, "operating_cash_flow": 3997570, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7981515698209428, "current_ratio": 1.724026688011575, "debt_to_equity_ratio": 0.5904585045298864, "profit_margin": 0.27747779597339545, "quarter": 1, "return_on_assets": 0.22146933844662087, "return_on_equity": 0.2883721938309047 }, { "asset_turnover_ratio": 0.8125829162983469, "current_ratio": 2.044945074116217, "debt_to_equity_ratio": 0.5864316426988242, "profit_margin": 0.2548729918773647, "quarter": 2, "return_on_assets": 0.20710543902539386, "return_on_equity": 0.27218717704576995 }, { "asset_turnover_ratio": 0.8272752074539391, "current_ratio": 2.1158528151119502, "debt_to_equity_ratio": 0.5685532900549075, "profit_margin": 0.25544813016486556, "quarter": 3, "return_on_assets": 0.21132590487586, "return_on_equity": 0.27364720099900053 }, { "asset_turnover_ratio": 0.8422331953996639, "current_ratio": 1.7341260800753167, "debt_to_equity_ratio": 0.5403049760911781, "profit_margin": 0.27505923966204704, "quarter": 4, "return_on_assets": 0.23166402234476785, "return_on_equity": 0.2897163836284071 } ], "income_statement": [ { "depreciation": 689483, "expenses": 7108471, "income_tax": 825304, "marketing_expense": 815785, "net_income": 3872195, "net_profit": 3046891, "operational_expense": 4448312, "product_revenue": 3983006, "quarter": 1, "rd_expense": 1154433, "revenue": 10980666, "salaries_expense": 3400573, "service_revenue": 6997660 }, { "depreciation": 468456, "expenses": 7358809, "income_tax": 1175723, "marketing_expense": 1025026, "net_income": 4094986, "net_profit": 2919263, "operational_expense": 3936386, "product_revenue": 3677331, "quarter": 2, "rd_expense": 1346521, "revenue": 11453795, "salaries_expense": 2593054, "service_revenue": 7776464 }, { "depreciation": 756641, "expenses": 7617963, "income_tax": 1277429, "marketing_expense": 1450742, "net_income": 4329347, "net_profit": 3051918, "operational_expense": 5159324, "product_revenue": 3594988, "quarter": 3, "rd_expense": 1097067, "revenue": 11947310, "salaries_expense": 2929758, "service_revenue": 8352322 }, { "depreciation": 569757, "expenses": 7886244, "income_tax": 1148033, "marketing_expense": 818268, "net_income": 4575846, "net_profit": 3427813, "operational_expense": 4643017, "product_revenue": 4501930, "quarter": 4, "rd_expense": 932910, "revenue": 12462090, "salaries_expense": 2509392, "service_revenue": 7960160 } ], "market_conditions": { "gdp_growth": [ -0.012736957998757872, -0.008371609998827962, -0.008249844761471526, -0.016903093620474714 ], "inflation_rate": [ 0.022710034156462926, 0.022007801576029613, 0.018848178293948237, 0.02713986844614772 ], "interest_rate": [ 0.057962942495105606, 0.05646091480465739, 0.05577392024141306, 0.059573536431251774 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 135800, "billable_hours_per_employee": 86, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 8759077, "net_revenue": 7403753, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 10592 }, { "average_project_size": 166680, "billable_hours_per_employee": 98, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 9616510, "net_revenue": 7600418, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 10873 }, { "average_project_size": 91441, "billable_hours_per_employee": 131, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 8847247, "net_revenue": 7802308, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 11162 }, { "average_project_size": 86549, "billable_hours_per_employee": 124, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 9649533, "net_revenue": 8009561, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 11459 } ], "balance_sheet": [ { "assets": 10136303, "current_assets": 4314359, "current_liabilities": 2466190, "equity": 7956224, "fixed_assets": 5821944, "liabilities": 4112547, "long_term_liabilities": 1646357, "quarter": 1 }, { "assets": 10287388, "current_assets": 3826344, "current_liabilities": 1907466, "equity": 8075411, "fixed_assets": 6461044, "liabilities": 4199408, "long_term_liabilities": 2291942, "quarter": 2 }, { "assets": 10440724, "current_assets": 3430643, "current_liabilities": 2074580, "equity": 8213392, "fixed_assets": 7010081, "liabilities": 4288104, "long_term_liabilities": 2213524, "quarter": 3 }, { "assets": 10596347, "current_assets": 3934903, "current_liabilities": 2605965, "equity": 8265885, "fixed_assets": 6661444, "liabilities": 4378673, "long_term_liabilities": 1772708, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18775, "financing_cash_flow": -17625, "investing_cash_flow": -113218, "net_cash_flow": 1577635, "operating_cash_flow": 2283244, "quarter": 1 }, { "change_in_working_capital": 66089, "financing_cash_flow": 133978, "investing_cash_flow": -499543, "net_cash_flow": 2084242, "operating_cash_flow": 2388683, "quarter": 2 }, { "change_in_working_capital": 38981, "financing_cash_flow": 51836, "investing_cash_flow": -350413, "net_cash_flow": 2176103, "operating_cash_flow": 2427579, "quarter": 3 }, { "change_in_working_capital": -38285, "financing_cash_flow": -37725, "investing_cash_flow": -237419, "net_cash_flow": 2129631, "operating_cash_flow": 2334244, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7304194635854907, "current_ratio": 1.7494025196760996, "debt_to_equity_ratio": 0.5168968344782651, "profit_margin": 0.2610119489399498, "quarter": 1, "return_on_assets": 0.1906482077341216, "return_on_equity": 0.24288758084236944 }, { "asset_turnover_ratio": 0.7388093070855304, "current_ratio": 2.0059828065087397, "debt_to_equity_ratio": 0.5200240582182133, "profit_margin": 0.26148969701403263, "quarter": 2, "return_on_assets": 0.19319102186094275, "return_on_equity": 0.24610895965542806 }, { "asset_turnover_ratio": 0.7472956856248666, "current_ratio": 1.6536566437543985, "debt_to_equity_ratio": 0.5220868552237614, "profit_margin": 0.2641233850291478, "quarter": 3, "return_on_assets": 0.19737826610491763, "return_on_equity": 0.25090388964754146 }, { "asset_turnover_ratio": 0.7558794554387469, "current_ratio": 1.5099600339989216, "debt_to_equity_ratio": 0.5297282747098465, "profit_margin": 0.25572075673061234, "quarter": 4, "return_on_assets": 0.19329406634191953, "return_on_equity": 0.24779088990471074 } ], "income_statement": [ { "depreciation": 350776, "expenses": 4908147, "income_tax": 563138, "marketing_expense": 751826, "net_income": 2495606, "net_profit": 1932468, "operational_expense": 2648897, "product_revenue": 1500075, "quarter": 1, "rd_expense": 616037, "revenue": 7403753, "salaries_expense": 1741063, "service_revenue": 5903678 }, { "depreciation": 401252, "expenses": 5023561, "income_tax": 589426, "marketing_expense": 566704, "net_income": 2576857, "net_profit": 1987431, "operational_expense": 3440133, "product_revenue": 1769877, "quarter": 2, "rd_expense": 729260, "revenue": 7600418, "salaries_expense": 1558544, "service_revenue": 5830541 }, { "depreciation": 366807, "expenses": 5141689, "income_tax": 599847, "marketing_expense": 516166, "net_income": 2660619, "net_profit": 2060772, "operational_expense": 2638472, "product_revenue": 2896868, "quarter": 3, "rd_expense": 856868, "revenue": 7802308, "salaries_expense": 1772356, "service_revenue": 4905440 }, { "depreciation": 286033, "expenses": 5262596, "income_tax": 698754, "marketing_expense": 904044, "net_income": 2746965, "net_profit": 2048211, "operational_expense": 2960147, "product_revenue": 2587446, "quarter": 4, "rd_expense": 540523, "revenue": 8009561, "salaries_expense": 2553237, "service_revenue": 5422115 } ], "market_conditions": { "gdp_growth": [ 0.005071244629684722, -0.002227997164275122, 0.007683648616660408, -0.0038830781335003756 ], "inflation_rate": [ 0.032306858354295094, 0.027925549523220825, 0.03005869315356369, 0.02976212624746732 ], "interest_rate": [ 0.061192412715916494, 0.05652500730765416, 0.055665888356553686, 0.06163759070933241 ], "year": 1996 }, "random_event": { "description": "Soto and Sons Partnership with Major Brand in 1996", "impact": -0.07, "type": "Partnership with Major Brand" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 73496, "billable_hours_per_employee": 141, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 14569335, "net_revenue": 12723963, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 18203 }, { "average_project_size": 199527, "billable_hours_per_employee": 158, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 15782666, "net_revenue": 13147073, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 18808 }, { "average_project_size": 70217, "billable_hours_per_employee": 102, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 15404797, "net_revenue": 13584253, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 19434 }, { "average_project_size": 123232, "billable_hours_per_employee": 159, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 16928761, "net_revenue": 14035971, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 20080 } ], "balance_sheet": [ { "assets": 13852429, "current_assets": 6043437, "current_liabilities": 3959100, "equity": 9185820, "fixed_assets": 7808992, "liabilities": 7472295, "long_term_liabilities": 3513195, "quarter": 1 }, { "assets": 14103060, "current_assets": 6291635, "current_liabilities": 4035072, "equity": 9708200, "fixed_assets": 7811425, "liabilities": 7554179, "long_term_liabilities": 3519107, "quarter": 2 }, { "assets": 14358226, "current_assets": 5795998, "current_liabilities": 3353306, "equity": 9929644, "fixed_assets": 8562228, "liabilities": 7636961, "long_term_liabilities": 4283655, "quarter": 3 }, { "assets": 14618008, "current_assets": 6155428, "current_liabilities": 4436129, "equity": 10369955, "fixed_assets": 8462580, "liabilities": 7720650, "long_term_liabilities": 3284521, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71933, "financing_cash_flow": 197374, "investing_cash_flow": -112826, "net_cash_flow": 3285958, "operating_cash_flow": 3504058, "quarter": 1 }, { "change_in_working_capital": 85481, "financing_cash_flow": -108194, "investing_cash_flow": -241450, "net_cash_flow": 3841454, "operating_cash_flow": 3817576, "quarter": 2 }, { "change_in_working_capital": 44072, "financing_cash_flow": -187337, "investing_cash_flow": -109423, "net_cash_flow": 3309909, "operating_cash_flow": 3925067, "quarter": 3 }, { "change_in_working_capital": 56300, "financing_cash_flow": 163072, "investing_cash_flow": -344362, "net_cash_flow": 4314799, "operating_cash_flow": 4384564, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9185365974443904, "current_ratio": 1.5264673789497614, "debt_to_equity_ratio": 0.8134597673370477, "profit_margin": 0.2205040992338629, "quarter": 1, "return_on_assets": 0.20254108503281265, "return_on_equity": 0.30543664038703133 }, { "asset_turnover_ratio": 0.9322142145038027, "current_ratio": 1.5592373568550946, "debt_to_equity_ratio": 0.7781235450443955, "profit_margin": 0.24030588405495276, "quarter": 2, "return_on_assets": 0.2240165609449297, "return_on_equity": 0.325427885704868 }, { "asset_turnover_ratio": 0.9460954995415172, "current_ratio": 1.728442915737484, "debt_to_equity_ratio": 0.7691072308332504, "profit_margin": 0.23618369004169754, "quarter": 3, "return_on_assets": 0.2234523262135587, "return_on_equity": 0.3231111810252211 }, { "asset_turnover_ratio": 0.9601835626304214, "current_ratio": 1.387567403923556, "debt_to_equity_ratio": 0.7445210707278864, "profit_margin": 0.24740696600185338, "quarter": 4, "return_on_assets": 0.2375561020352431, "return_on_equity": 0.3348709806358851 } ], "income_statement": [ { "depreciation": 698372, "expenses": 8812858, "income_tax": 1105419, "marketing_expense": 973356, "net_income": 3911105, "net_profit": 2805686, "operational_expense": 6064837, "product_revenue": 2900390, "quarter": 1, "rd_expense": 889280, "revenue": 12723963, "salaries_expense": 3800977, "service_revenue": 9823573 }, { "depreciation": 658257, "expenses": 9060376, "income_tax": 927378, "marketing_expense": 1745403, "net_income": 4086697, "net_profit": 3159319, "operational_expense": 5476244, "product_revenue": 3638782, "quarter": 2, "rd_expense": 1202906, "revenue": 13147073, "salaries_expense": 3774537, "service_revenue": 9508291 }, { "depreciation": 716688, "expenses": 9314847, "income_tax": 1061027, "marketing_expense": 1237121, "net_income": 4269406, "net_profit": 3208379, "operational_expense": 6059099, "product_revenue": 2973565, "quarter": 3, "rd_expense": 1131685, "revenue": 13584253, "salaries_expense": 4200682, "service_revenue": 10610688 }, { "depreciation": 911967, "expenses": 9576465, "income_tax": 986909, "marketing_expense": 1440175, "net_income": 4459506, "net_profit": 3472597, "operational_expense": 5062416, "product_revenue": 3171266, "quarter": 4, "rd_expense": 1673856, "revenue": 14035971, "salaries_expense": 3229916, "service_revenue": 10864705 } ], "market_conditions": { "gdp_growth": [ -0.008385132003053124, 0.0016968429114837449, 0.004831673655479247, -0.00807144681624548 ], "inflation_rate": [ 0.038313117930915505, 0.03769794663537262, 0.037003881997573075, 0.036091929523307566 ], "interest_rate": [ 0.05201099665659595, 0.06042759828709415, 0.054459322319720685, 0.05583088647096575 ], "year": 1997 }, "random_event": { "description": "Soto and Sons Data Privacy Regulation Impact in 1997", "impact": -0.05, "type": "Data Privacy Regulation Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 148395, "billable_hours_per_employee": 124, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 13196632, "net_revenue": 10282719, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 14711 }, { "average_project_size": 52632, "billable_hours_per_employee": 92, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 13766808, "net_revenue": 10696860, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 15303 }, { "average_project_size": 148049, "billable_hours_per_employee": 125, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 12475348, "net_revenue": 11127682, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 15919 }, { "average_project_size": 147247, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 13391505, "net_revenue": 11575855, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 16561 } ], "balance_sheet": [ { "assets": 11245931, "current_assets": 4757703, "current_liabilities": 2898379, "equity": 7332873, "fixed_assets": 6488228, "liabilities": 5961896, "long_term_liabilities": 3063517, "quarter": 1 }, { "assets": 11531825, "current_assets": 5221121, "current_liabilities": 2981762, "equity": 7638526, "fixed_assets": 6310704, "liabilities": 6016527, "long_term_liabilities": 3034765, "quarter": 2 }, { "assets": 11824987, "current_assets": 4519484, "current_liabilities": 2618224, "equity": 7794580, "fixed_assets": 7305503, "liabilities": 6071659, "long_term_liabilities": 3453435, "quarter": 3 }, { "assets": 12125602, "current_assets": 5941062, "current_liabilities": 3611948, "equity": 8110517, "fixed_assets": 6184540, "liabilities": 6127297, "long_term_liabilities": 2515349, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38865, "financing_cash_flow": -55067, "investing_cash_flow": -450405, "net_cash_flow": 2633492, "operating_cash_flow": 2605752, "quarter": 1 }, { "change_in_working_capital": -87595, "financing_cash_flow": -147150, "investing_cash_flow": -405216, "net_cash_flow": 2180527, "operating_cash_flow": 2665226, "quarter": 2 }, { "change_in_working_capital": 51501, "financing_cash_flow": -127191, "investing_cash_flow": -496657, "net_cash_flow": 2457046, "operating_cash_flow": 2705307, "quarter": 3 }, { "change_in_working_capital": 33589, "financing_cash_flow": -132547, "investing_cash_flow": -120071, "net_cash_flow": 2367777, "operating_cash_flow": 2702852, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9143501769662289, "current_ratio": 1.6415047859510437, "debt_to_equity_ratio": 0.8130368547225624, "profit_margin": 0.19925060677044662, "quarter": 1, "return_on_assets": 0.18218482756118634, "return_on_equity": 0.27940453898492446 }, { "asset_turnover_ratio": 0.9275947215640196, "current_ratio": 1.7510186929741542, "debt_to_equity_ratio": 0.7876554979324545, "profit_margin": 0.19849077205834237, "quarter": 2, "return_on_assets": 0.18411899244048535, "return_on_equity": 0.27796305203386096 }, { "asset_turnover_ratio": 0.9410312248123401, "current_ratio": 1.726163995135634, "debt_to_equity_ratio": 0.7789590972188367, "profit_margin": 0.18343910259117757, "quarter": 3, "return_on_assets": 0.17262192338985236, "return_on_equity": 0.26188094804338397 }, { "asset_turnover_ratio": 0.9546622922309341, "current_ratio": 1.644835972167927, "debt_to_equity_ratio": 0.7554755140763529, "profit_margin": 0.1824670402315855, "quarter": 4, "return_on_assets": 0.17419440288407947, "return_on_equity": 0.2604287741459638 } ], "income_statement": [ { "depreciation": 556914, "expenses": 7691531, "income_tax": 542350, "marketing_expense": 782641, "net_income": 2591188, "net_profit": 2048838, "operational_expense": 5043938, "product_revenue": 3554108, "quarter": 1, "rd_expense": 1416543, "revenue": 10282719, "salaries_expense": 3783385, "service_revenue": 6728611 }, { "depreciation": 541998, "expenses": 8026571, "income_tax": 547061, "marketing_expense": 1113710, "net_income": 2670289, "net_profit": 2123228, "operational_expense": 4317783, "product_revenue": 2762964, "quarter": 2, "rd_expense": 1565283, "revenue": 10696860, "salaries_expense": 3347544, "service_revenue": 7933896 }, { "depreciation": 664055, "expenses": 8376206, "income_tax": 710224, "marketing_expense": 1571654, "net_income": 2751476, "net_profit": 2041252, "operational_expense": 4474561, "product_revenue": 4386212, "quarter": 3, "rd_expense": 1063848, "revenue": 11127682, "salaries_expense": 3952932, "service_revenue": 6741470 }, { "depreciation": 590640, "expenses": 8741071, "income_tax": 722572, "marketing_expense": 1724378, "net_income": 2834784, "net_profit": 2112212, "operational_expense": 4736229, "product_revenue": 3533959, "quarter": 4, "rd_expense": 1596812, "revenue": 11575855, "salaries_expense": 3756331, "service_revenue": 8041896 } ], "market_conditions": { "gdp_growth": [ -0.00041689735828390195, -0.0031479578713323846, 0.0009263875265930997, -0.006762210891530623 ], "inflation_rate": [ 0.020276762389712828, 0.0196274012719527, 0.02345772761319907, 0.021696852461783312 ], "interest_rate": [ 0.05472669974841277, 0.049241075299009555, 0.051077893014902676, 0.05524707327846105 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 2008, "industry": "Advertising", "location": "Port John", "name": "Barry Inc", "num_employees": 953, "region": "Latin America", "revenue_size": "Medium", "website": "www.barryinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 192826, "billable_hours_per_employee": 151, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 6520426, "net_revenue": 5452806, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 5722 }, { "average_project_size": 112148, "billable_hours_per_employee": 104, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 6384965, "net_revenue": 5497830, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 5769 }, { "average_project_size": 148426, "billable_hours_per_employee": 91, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 6231929, "net_revenue": 5543227, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 5817 }, { "average_project_size": 65471, "billable_hours_per_employee": 150, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 7092011, "net_revenue": 5588999, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 5865 } ], "balance_sheet": [ { "assets": 7117680, "current_assets": 3287816, "current_liabilities": 1661508, "equity": 5076630, "fixed_assets": 3829864, "liabilities": 3205386, "long_term_liabilities": 1543878, "quarter": 1 }, { "assets": 7315530, "current_assets": 2346390, "current_liabilities": 1924637, "equity": 5227427, "fixed_assets": 4969140, "liabilities": 3292134, "long_term_liabilities": 1367497, "quarter": 2 }, { "assets": 7518880, "current_assets": 3659435, "current_liabilities": 1511201, "equity": 5359775, "fixed_assets": 3859445, "liabilities": 3381230, "long_term_liabilities": 1870029, "quarter": 3 }, { "assets": 7727882, "current_assets": 2897370, "current_liabilities": 1544936, "equity": 5389363, "fixed_assets": 4830512, "liabilities": 3472737, "long_term_liabilities": 1927801, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51581, "financing_cash_flow": 144451, "investing_cash_flow": -408160, "net_cash_flow": 1349103, "operating_cash_flow": 1457812, "quarter": 1 }, { "change_in_working_capital": -28603, "financing_cash_flow": -23328, "investing_cash_flow": -180231, "net_cash_flow": 1051989, "operating_cash_flow": 1413700, "quarter": 2 }, { "change_in_working_capital": 96146, "financing_cash_flow": -55745, "investing_cash_flow": -433695, "net_cash_flow": 1215097, "operating_cash_flow": 1462701, "quarter": 3 }, { "change_in_working_capital": -73022, "financing_cash_flow": 92160, "investing_cash_flow": -206483, "net_cash_flow": 1330008, "operating_cash_flow": 1338269, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.766093165188657, "current_ratio": 1.9788144264126324, "debt_to_equity_ratio": 0.6314003581115819, "profit_margin": 0.21352969461961419, "quarter": 1, "return_on_assets": 0.1635836396129076, "return_on_equity": 0.22935214896496298 }, { "asset_turnover_ratio": 0.7515285973811877, "current_ratio": 1.219133789904278, "debt_to_equity_ratio": 0.629780961073201, "profit_margin": 0.2190011331743615, "quarter": 2, "return_on_assets": 0.1645856144394186, "return_on_equity": 0.23032956749085162 }, { "asset_turnover_ratio": 0.7372410518587875, "current_ratio": 2.4215408803990996, "debt_to_equity_ratio": 0.6308529742386574, "profit_margin": 0.22047175769637434, "quarter": 3, "return_on_assets": 0.16254083054923074, "return_on_equity": 0.22801796717212944 }, { "asset_turnover_ratio": 0.723225199349576, "current_ratio": 1.8753980747422547, "debt_to_equity_ratio": 0.644368731517992, "profit_margin": 0.20293759222358065, "quarter": 4, "return_on_assets": 0.14676958059142206, "return_on_equity": 0.21045492760461673 } ], "income_statement": [ { "depreciation": 293476, "expenses": 3947990, "income_tax": 340480, "marketing_expense": 497884, "net_income": 1504816, "net_profit": 1164336, "operational_expense": 2626558, "product_revenue": 1120460, "quarter": 1, "rd_expense": 589154, "revenue": 5452806, "salaries_expense": 1920017, "service_revenue": 4332346 }, { "depreciation": 209669, "expenses": 3971793, "income_tax": 322006, "marketing_expense": 790640, "net_income": 1526037, "net_profit": 1204031, "operational_expense": 2385729, "product_revenue": 1139990, "quarter": 2, "rd_expense": 546168, "revenue": 5497830, "salaries_expense": 1301985, "service_revenue": 4357840 }, { "depreciation": 240576, "expenses": 3995740, "income_tax": 325362, "marketing_expense": 740865, "net_income": 1547487, "net_profit": 1222125, "operational_expense": 2774535, "product_revenue": 1878760, "quarter": 3, "rd_expense": 481336, "revenue": 5543227, "salaries_expense": 1644978, "service_revenue": 3664467 }, { "depreciation": 204051, "expenses": 4019831, "income_tax": 434950, "marketing_expense": 482802, "net_income": 1569168, "net_profit": 1134218, "operational_expense": 2735137, "product_revenue": 1858170, "quarter": 4, "rd_expense": 772034, "revenue": 5588999, "salaries_expense": 1807212, "service_revenue": 3730829 } ], "market_conditions": { "gdp_growth": [ 0.03124829226211675, 0.049069869698797466, 0.03981142278132583, 0.04987621545067423 ], "inflation_rate": [ 0.0095597128096268, 0.008300038299030529, 0.004312619879708372, 0.004655084946149142 ], "interest_rate": [ 0.018279993236310355, 0.020523940612040766, 0.021377963255589362, 0.017980102932697396 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 158153, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 20468402, "net_revenue": 18234364, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 19134 }, { "average_project_size": 61486, "billable_hours_per_employee": 147, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 21389033, "net_revenue": 17883954, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 18766 }, { "average_project_size": 143971, "billable_hours_per_employee": 134, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 20747645, "net_revenue": 17540278, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 18405 }, { "average_project_size": 104741, "billable_hours_per_employee": 107, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 20080012, "net_revenue": 17203207, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 18052 } ], "balance_sheet": [ { "assets": 26962280, "current_assets": 10762219, "current_liabilities": 6950419, "equity": 16358121, "fixed_assets": 16200061, "liabilities": 14441948, "long_term_liabilities": 7491529, "quarter": 1 }, { "assets": 27587327, "current_assets": 11201948, "current_liabilities": 8466847, "equity": 16806815, "fixed_assets": 16385379, "liabilities": 14640645, "long_term_liabilities": 6173798, "quarter": 2 }, { "assets": 28226864, "current_assets": 13268085, "current_liabilities": 8050320, "equity": 17348589, "fixed_assets": 14958779, "liabilities": 14842075, "long_term_liabilities": 6791755, "quarter": 3 }, { "assets": 28881227, "current_assets": 14227952, "current_liabilities": 8596222, "equity": 17618224, "fixed_assets": 14653275, "liabilities": 15046277, "long_term_liabilities": 6450055, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6878, "financing_cash_flow": -32861, "investing_cash_flow": -315904, "net_cash_flow": 4807402, "operating_cash_flow": 5150140, "quarter": 1 }, { "change_in_working_capital": -3086, "financing_cash_flow": -187150, "investing_cash_flow": -178773, "net_cash_flow": 4359954, "operating_cash_flow": 4786378, "quarter": 2 }, { "change_in_working_capital": 12529, "financing_cash_flow": -155123, "investing_cash_flow": -314544, "net_cash_flow": 4834478, "operating_cash_flow": 5114381, "quarter": 3 }, { "change_in_working_capital": -88358, "financing_cash_flow": 46862, "investing_cash_flow": -126070, "net_cash_flow": 4021608, "operating_cash_flow": 4461144, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6762916192547515, "current_ratio": 1.5484273681917593, "debt_to_equity_ratio": 0.882861057208221, "profit_margin": 0.21047013210880292, "quarter": 1, "return_on_assets": 0.14233918644862378, "return_on_equity": 0.23461062551132858 }, { "asset_turnover_ratio": 0.6482670104283753, "current_ratio": 1.3230365447728063, "debt_to_equity_ratio": 0.8711135929085909, "profit_margin": 0.21584337557566968, "quarter": 2, "return_on_assets": 0.13992413980520838, "return_on_equity": 0.22967665200098888 }, { "asset_turnover_ratio": 0.6214037096008965, "current_ratio": 1.6481438004948872, "debt_to_equity_ratio": 0.8555205844117928, "profit_margin": 0.2259827352793382, "quarter": 3, "return_on_assets": 0.14042651000833817, "return_on_equity": 0.22847967635869407 }, { "asset_turnover_ratio": 0.5956536057141893, "current_ratio": 1.6551401301641582, "debt_to_equity_ratio": 0.8540178056539638, "profit_margin": 0.21991678644569004, "quarter": 4, "return_on_assets": 0.13099422680345263, "return_on_equity": 0.21473640021831938 } ], "income_statement": [ { "depreciation": 1312351, "expenses": 13191168, "income_tax": 1205407, "marketing_expense": 2577533, "net_income": 5043196, "net_profit": 3837789, "operational_expense": 7498351, "product_revenue": 6020396, "quarter": 1, "rd_expense": 1660795, "revenue": 18234364, "salaries_expense": 4369624, "service_revenue": 12213968 }, { "depreciation": 926245, "expenses": 12827025, "income_tax": 1196796, "marketing_expense": 1593884, "net_income": 5056929, "net_profit": 3860133, "operational_expense": 8386916, "product_revenue": 5951035, "quarter": 2, "rd_expense": 2157564, "revenue": 17883954, "salaries_expense": 5716039, "service_revenue": 11932919 }, { "depreciation": 1150581, "expenses": 12472934, "income_tax": 1103544, "marketing_expense": 1753282, "net_income": 5067344, "net_profit": 3963800, "operational_expense": 6985196, "product_revenue": 4751661, "quarter": 3, "rd_expense": 1410706, "revenue": 17540278, "salaries_expense": 3899802, "service_revenue": 12788617 }, { "depreciation": 677870, "expenses": 12128619, "income_tax": 1291314, "marketing_expense": 2177637, "net_income": 5074588, "net_profit": 3783274, "operational_expense": 7244207, "product_revenue": 4721015, "quarter": 4, "rd_expense": 2419338, "revenue": 17203207, "salaries_expense": 5369402, "service_revenue": 12482192 } ], "market_conditions": { "gdp_growth": [ 0.04399674065147467, 0.029762068019266612, 0.03244346114196302, 0.045723028996234275 ], "inflation_rate": [ 0.007879243326046025, 0.0022894593092805623, 0.010081386432632875, 0.00103241616355182 ], "interest_rate": [ 0.011761870679181273, 0.015946434272579784, 0.010573031816410691, 0.01229797377463909 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 104394, "billable_hours_per_employee": 120, "client_concentration": 0.11, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 19668463, "net_revenue": 16557951, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 17375 }, { "average_project_size": 64546, "billable_hours_per_employee": 135, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 20204973, "net_revenue": 16609965, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 17429 }, { "average_project_size": 139265, "billable_hours_per_employee": 80, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 21344360, "net_revenue": 16662142, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 17484 }, { "average_project_size": 74220, "billable_hours_per_employee": 114, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 19646726, "net_revenue": 16714484, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 17539 } ], "balance_sheet": [ { "assets": 24825229, "current_assets": 9505651, "current_liabilities": 6152642, "equity": 15439576, "fixed_assets": 15319578, "liabilities": 14008426, "long_term_liabilities": 7855784, "quarter": 1 }, { "assets": 25672727, "current_assets": 9514484, "current_liabilities": 7220660, "equity": 16521674, "fixed_assets": 16158243, "liabilities": 14223747, "long_term_liabilities": 7003087, "quarter": 2 }, { "assets": 26549158, "current_assets": 10573374, "current_liabilities": 5902659, "equity": 16890873, "fixed_assets": 15975784, "liabilities": 14442377, "long_term_liabilities": 8539718, "quarter": 3 }, { "assets": 27455509, "current_assets": 10819059, "current_liabilities": 8661249, "equity": 17664357, "fixed_assets": 16636450, "liabilities": 14664367, "long_term_liabilities": 6003118, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7280, "financing_cash_flow": 10859, "investing_cash_flow": -246861, "net_cash_flow": 4990481, "operating_cash_flow": 5179157, "quarter": 1 }, { "change_in_working_capital": -74470, "financing_cash_flow": 81667, "investing_cash_flow": -251027, "net_cash_flow": 4974044, "operating_cash_flow": 5653782, "quarter": 2 }, { "change_in_working_capital": 84032, "financing_cash_flow": 21429, "investing_cash_flow": -342966, "net_cash_flow": 4967527, "operating_cash_flow": 5602562, "quarter": 3 }, { "change_in_working_capital": -49605, "financing_cash_flow": 190739, "investing_cash_flow": -301258, "net_cash_flow": 5205483, "operating_cash_flow": 5377416, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6669807960281051, "current_ratio": 1.544970599622081, "debt_to_equity_ratio": 0.9073063923517071, "profit_margin": 0.2791875033329909, "quarter": 1, "return_on_assets": 0.18621270321413752, "return_on_equity": 0.2994106185299389 }, { "asset_turnover_ratio": 0.6469887285444978, "current_ratio": 1.3176751155711528, "debt_to_equity_ratio": 0.8609143964467523, "profit_margin": 0.3054006435293512, "quarter": 2, "return_on_assets": 0.19759077405372635, "return_on_equity": 0.3070326893025489 }, { "asset_turnover_ratio": 0.6275958732853223, "current_ratio": 1.7912899932047575, "debt_to_equity_ratio": 0.855040293062413, "profit_margin": 0.2871234682791684, "quarter": 3, "return_on_assets": 0.18019750381537525, "return_on_equity": 0.28323533070197143 }, { "asset_turnover_ratio": 0.6087843426978534, "current_ratio": 1.2491338143032258, "debt_to_equity_ratio": 0.8301670420270605, "profit_margin": 0.2915564129888784, "quarter": 4, "return_on_assets": 0.17749497924077823, "return_on_equity": 0.27587842569078513 } ], "income_statement": [ { "depreciation": 556384, "expenses": 10058092, "income_tax": 1877086, "marketing_expense": 1479485, "net_income": 6499859, "net_profit": 4622773, "operational_expense": 5578536, "product_revenue": 6544228, "quarter": 1, "rd_expense": 1158256, "revenue": 16557951, "salaries_expense": 4230450, "service_revenue": 10013723 }, { "depreciation": 581088, "expenses": 10022002, "income_tax": 1515269, "marketing_expense": 1484438, "net_income": 6587963, "net_profit": 5072694, "operational_expense": 5969650, "product_revenue": 5595817, "quarter": 2, "rd_expense": 1981968, "revenue": 16609965, "salaries_expense": 3312523, "service_revenue": 11014148 }, { "depreciation": 818470, "expenses": 9986042, "income_tax": 1892008, "marketing_expense": 1678199, "net_income": 6676100, "net_profit": 4784092, "operational_expense": 5797381, "product_revenue": 5844208, "quarter": 3, "rd_expense": 1756493, "revenue": 16662142, "salaries_expense": 4419844, "service_revenue": 10817934 }, { "depreciation": 504201, "expenses": 9950211, "income_tax": 1891058, "marketing_expense": 1225233, "net_income": 6764273, "net_profit": 4873215, "operational_expense": 6787265, "product_revenue": 5747373, "quarter": 4, "rd_expense": 1949965, "revenue": 16714484, "salaries_expense": 4483677, "service_revenue": 10967111 } ], "market_conditions": { "gdp_growth": [ 0.030347878537494925, 0.02372387407854582, 0.027044161444273143, 0.02628789436514453 ], "inflation_rate": [ 0.005165474275868855, 0.0017359562008929085, 0.0017826232717364117, 0.00802619491964188 ], "interest_rate": [ 0.013450406357766165, 0.015136132213787453, 0.020292380622498853, 0.01966556575074529 ], "year": 2010 }, "random_event": { "description": "Barry Inc Award Nomination in 2010", "impact": 0.01, "type": "Award Nomination" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 154343, "billable_hours_per_employee": 95, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 19491722, "net_revenue": 15985589, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 16774 }, { "average_project_size": 68381, "billable_hours_per_employee": 135, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 18970517, "net_revenue": 15603635, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 16373 }, { "average_project_size": 129803, "billable_hours_per_employee": 130, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 17332563, "net_revenue": 15230808, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 15982 }, { "average_project_size": 75560, "billable_hours_per_employee": 108, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 19064559, "net_revenue": 14866889, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 15600 } ], "balance_sheet": [ { "assets": 19861236, "current_assets": 7641872, "current_liabilities": 4672195, "equity": 11261814, "fixed_assets": 12219364, "liabilities": 11004045, "long_term_liabilities": 6331850, "quarter": 1 }, { "assets": 20348225, "current_assets": 6561146, "current_liabilities": 6323662, "equity": 11535288, "fixed_assets": 13787079, "liabilities": 11169665, "long_term_liabilities": 4846003, "quarter": 2 }, { "assets": 20847154, "current_assets": 7288457, "current_liabilities": 5693066, "equity": 11987679, "fixed_assets": 13558697, "liabilities": 11337777, "long_term_liabilities": 5644711, "quarter": 3 }, { "assets": 21358316, "current_assets": 8583771, "current_liabilities": 5596708, "equity": 12417227, "fixed_assets": 12774545, "liabilities": 11508420, "long_term_liabilities": 5911712, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48498, "financing_cash_flow": -191664, "investing_cash_flow": -298984, "net_cash_flow": 2958647, "operating_cash_flow": 3256643, "quarter": 1 }, { "change_in_working_capital": -12096, "financing_cash_flow": -62103, "investing_cash_flow": -307748, "net_cash_flow": 3100301, "operating_cash_flow": 3155955, "quarter": 2 }, { "change_in_working_capital": 83418, "financing_cash_flow": -7772, "investing_cash_flow": -308758, "net_cash_flow": 2667653, "operating_cash_flow": 3149743, "quarter": 3 }, { "change_in_working_capital": 26950, "financing_cash_flow": 7937, "investing_cash_flow": -308289, "net_cash_flow": 3383697, "operating_cash_flow": 3551262, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8048637557098662, "current_ratio": 1.6356063905723113, "debt_to_equity_ratio": 0.9771112362537687, "profit_margin": 0.1504244228973984, "quarter": 1, "return_on_assets": 0.12107116596368928, "return_on_equity": 0.213520042153067 }, { "asset_turnover_ratio": 0.7668302763508856, "current_ratio": 1.0375548218737813, "debt_to_equity_ratio": 0.9683039556532962, "profit_margin": 0.1510371141083472, "quarter": 2, "return_on_assets": 0.11581983195094413, "return_on_equity": 0.2043059523091231 }, { "asset_turnover_ratio": 0.7305941137097178, "current_ratio": 1.280234060170741, "debt_to_equity_ratio": 0.9457858356067091, "profit_margin": 0.16271638379263922, "quarter": 3, "return_on_assets": 0.11887963220303356, "return_on_equity": 0.20673743432736227 }, { "asset_turnover_ratio": 0.6960702800726424, "current_ratio": 1.5337178569973635, "debt_to_equity_ratio": 0.9268107927800627, "profit_margin": 0.17268784343516658, "quarter": 4, "return_on_assets": 0.12020287554505701, "return_on_equity": 0.2067555823856647 } ], "income_statement": [ { "depreciation": 852020, "expenses": 12707869, "income_tax": 873097, "marketing_expense": 1393143, "net_income": 3277720, "net_profit": 2404623, "operational_expense": 6791012, "product_revenue": 6361428, "quarter": 1, "rd_expense": 2501548, "revenue": 15985589, "salaries_expense": 4747028, "service_revenue": 9624161 }, { "depreciation": 799227, "expenses": 12325760, "income_tax": 921147, "marketing_expense": 2352920, "net_income": 3277875, "net_profit": 2356728, "operational_expense": 7797020, "product_revenue": 6020749, "quarter": 2, "rd_expense": 2079819, "revenue": 15603635, "salaries_expense": 5542468, "service_revenue": 9582886 }, { "depreciation": 671441, "expenses": 11955142, "income_tax": 797364, "marketing_expense": 1196827, "net_income": 3275666, "net_profit": 2478302, "operational_expense": 7806439, "product_revenue": 3886520, "quarter": 3, "rd_expense": 1402289, "revenue": 15230808, "salaries_expense": 5438715, "service_revenue": 11344288 }, { "depreciation": 983931, "expenses": 11595667, "income_tax": 703891, "marketing_expense": 2130179, "net_income": 3271222, "net_profit": 2567331, "operational_expense": 8067020, "product_revenue": 5787533, "quarter": 4, "rd_expense": 1756408, "revenue": 14866889, "salaries_expense": 4787585, "service_revenue": 9079356 } ], "market_conditions": { "gdp_growth": [ 0.046835847059036, 0.037779942875272955, 0.04935576378968523, 0.039366472305106745 ], "inflation_rate": [ 0.0012832505071564554, 0.007248152745647339, 0.010169326999225035, 0.0013618710296761944 ], "interest_rate": [ 0.01691774829984336, 0.0182229512117505, 0.01654401493992901, 0.016488555624569558 ], "year": 2011 }, "random_event": { "description": "Barry Inc Industry Recognition in 2011", "impact": -0.07, "type": "Industry Recognition" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 121534, "billable_hours_per_employee": 100, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 22208578, "net_revenue": 19471995, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 20432 }, { "average_project_size": 101630, "billable_hours_per_employee": 141, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 22981888, "net_revenue": 19239105, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 20188 }, { "average_project_size": 113855, "billable_hours_per_employee": 110, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 22804203, "net_revenue": 19009000, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 19946 }, { "average_project_size": 177058, "billable_hours_per_employee": 140, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 22866520, "net_revenue": 18781648, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 19708 } ], "balance_sheet": [ { "assets": 24506936, "current_assets": 8339222, "current_liabilities": 8182511, "equity": 14815661, "fixed_assets": 16167714, "liabilities": 14079611, "long_term_liabilities": 5897100, "quarter": 1 }, { "assets": 25320389, "current_assets": 11981197, "current_liabilities": 6371141, "equity": 15851874, "fixed_assets": 13339192, "liabilities": 14185668, "long_term_liabilities": 7814527, "quarter": 2 }, { "assets": 26160842, "current_assets": 11093688, "current_liabilities": 6196909, "equity": 16609621, "fixed_assets": 15067154, "liabilities": 14292525, "long_term_liabilities": 8095616, "quarter": 3 }, { "assets": 27029192, "current_assets": 10605988, "current_liabilities": 8304772, "equity": 17138034, "fixed_assets": 16423204, "liabilities": 14400186, "long_term_liabilities": 6095414, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81901, "financing_cash_flow": -5395, "investing_cash_flow": -420714, "net_cash_flow": 5032649, "operating_cash_flow": 5248527, "quarter": 1 }, { "change_in_working_capital": 8422, "financing_cash_flow": 88534, "investing_cash_flow": -238945, "net_cash_flow": 5154043, "operating_cash_flow": 5593173, "quarter": 2 }, { "change_in_working_capital": -92895, "financing_cash_flow": 134135, "investing_cash_flow": -306460, "net_cash_flow": 5301810, "operating_cash_flow": 5481566, "quarter": 3 }, { "change_in_working_capital": -4822, "financing_cash_flow": 178086, "investing_cash_flow": -414099, "net_cash_flow": 4961234, "operating_cash_flow": 5314733, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7945503672919373, "current_ratio": 1.0191519449225306, "debt_to_equity_ratio": 0.9503194626280933, "profit_margin": 0.225366532807758, "quarter": 1, "return_on_assets": 0.17906506141771455, "return_on_equity": 0.29619576203856174 }, { "asset_turnover_ratio": 0.7598265966608965, "current_ratio": 1.880541805620061, "debt_to_equity_ratio": 0.894889020692443, "profit_margin": 0.24518567781609382, "quarter": 2, "return_on_assets": 0.18629859912499763, "return_on_equity": 0.2975769931050423 }, { "asset_turnover_ratio": 0.7266203434889443, "current_ratio": 1.7901970159639264, "debt_to_equity_ratio": 0.860496756668921, "profit_margin": 0.24942416749960544, "quarter": 3, "return_on_assets": 0.1812366742630073, "return_on_equity": 0.285455279202337 }, { "asset_turnover_ratio": 0.6948653145088466, "current_ratio": 1.2770956264663256, "debt_to_equity_ratio": 0.8402472535647905, "profit_margin": 0.24007627019737565, "quarter": 4, "return_on_assets": 0.16682067299681028, "return_on_equity": 0.26310065670309674 } ], "income_statement": [ { "depreciation": 860191, "expenses": 13390051, "income_tax": 1693608, "marketing_expense": 1498100, "net_income": 6081944, "net_profit": 4388336, "operational_expense": 6748210, "product_revenue": 7091451, "quarter": 1, "rd_expense": 2266811, "revenue": 19471995, "salaries_expense": 6548270, "service_revenue": 12380544 }, { "depreciation": 876020, "expenses": 13205723, "income_tax": 1316229, "marketing_expense": 2591325, "net_income": 6033382, "net_profit": 4717153, "operational_expense": 6635743, "product_revenue": 4312482, "quarter": 2, "rd_expense": 2076188, "revenue": 19239105, "salaries_expense": 4688102, "service_revenue": 14926623 }, { "depreciation": 740262, "expenses": 13023934, "income_tax": 1243762, "marketing_expense": 2343203, "net_income": 5985066, "net_profit": 4741304, "operational_expense": 8125124, "product_revenue": 6241925, "quarter": 3, "rd_expense": 2440076, "revenue": 19009000, "salaries_expense": 6394443, "service_revenue": 12767075 }, { "depreciation": 805705, "expenses": 12844646, "income_tax": 1427974, "marketing_expense": 1474028, "net_income": 5937002, "net_profit": 4509028, "operational_expense": 8810752, "product_revenue": 5835485, "quarter": 4, "rd_expense": 2001197, "revenue": 18781648, "salaries_expense": 5833919, "service_revenue": 12946163 } ], "market_conditions": { "gdp_growth": [ 0.04612749964637387, 0.05090924496684887, 0.05434626665370243, 0.042341026974270855 ], "inflation_rate": [ 0.012592997672712998, 0.008345260957599902, 0.008111543568518141, 0.005233137432435461 ], "interest_rate": [ 0.0165479615482318, 0.014734919837945818, 0.01894700057797885, 0.01126965642305978 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 168693, "billable_hours_per_employee": 110, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 15815668, "net_revenue": 12670125, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 13295 }, { "average_project_size": 149512, "billable_hours_per_employee": 123, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 14821507, "net_revenue": 12517957, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 13135 }, { "average_project_size": 67358, "billable_hours_per_employee": 82, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 14454295, "net_revenue": 12367618, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 12978 }, { "average_project_size": 167756, "billable_hours_per_employee": 127, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 13790520, "net_revenue": 12219084, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 12822 } ], "balance_sheet": [ { "assets": 13478167, "current_assets": 5918492, "current_liabilities": 2567839, "equity": 10007950, "fixed_assets": 7559675, "liabilities": 5766939, "long_term_liabilities": 3199100, "quarter": 1 }, { "assets": 13672177, "current_assets": 5427296, "current_liabilities": 2493737, "equity": 10020094, "fixed_assets": 8244881, "liabilities": 5909175, "long_term_liabilities": 3415438, "quarter": 2 }, { "assets": 13868980, "current_assets": 5126056, "current_liabilities": 2861259, "equity": 10256598, "fixed_assets": 8742924, "liabilities": 6054920, "long_term_liabilities": 3193661, "quarter": 3 }, { "assets": 14068615, "current_assets": 6611197, "current_liabilities": 3198176, "equity": 10222338, "fixed_assets": 7457418, "liabilities": 6204259, "long_term_liabilities": 3006083, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81984, "financing_cash_flow": 103367, "investing_cash_flow": -402444, "net_cash_flow": 2655500, "operating_cash_flow": 2959467, "quarter": 1 }, { "change_in_working_capital": -73389, "financing_cash_flow": -52067, "investing_cash_flow": -322174, "net_cash_flow": 3045595, "operating_cash_flow": 3030471, "quarter": 2 }, { "change_in_working_capital": -53335, "financing_cash_flow": -170952, "investing_cash_flow": -142063, "net_cash_flow": 2552689, "operating_cash_flow": 3083519, "quarter": 3 }, { "change_in_working_capital": -22710, "financing_cash_flow": 145956, "investing_cash_flow": -236616, "net_cash_flow": 2881958, "operating_cash_flow": 3210329, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9400480792380744, "current_ratio": 2.304853224832242, "debt_to_equity_ratio": 0.5762357925449267, "profit_margin": 0.18127066623257465, "quarter": 1, "return_on_assets": 0.1704031416141379, "return_on_equity": 0.2294897556442628 }, { "asset_turnover_ratio": 0.9155789162179513, "current_ratio": 2.176370643736689, "debt_to_equity_ratio": 0.5897324915315165, "profit_margin": 0.18030833625646742, "quarter": 2, "return_on_assets": 0.16508651109475836, "return_on_equity": 0.2252565694493485 }, { "asset_turnover_ratio": 0.8917467614777727, "current_ratio": 1.7915386198872594, "debt_to_equity_ratio": 0.5903438937550248, "profit_margin": 0.19749461860804562, "quarter": 3, "return_on_assets": 0.17611518655301256, "return_on_equity": 0.23814309579063156 }, { "asset_turnover_ratio": 0.868534962396796, "current_ratio": 2.067177353591547, "debt_to_equity_ratio": 0.6069315062757659, "profit_margin": 0.19297534905235122, "quarter": 4, "return_on_assets": 0.16760583753269245, "return_on_equity": 0.23066953959064943 } ], "income_statement": [ { "depreciation": 662745, "expenses": 9565314, "income_tax": 808089, "marketing_expense": 1852686, "net_income": 3104811, "net_profit": 2296722, "operational_expense": 6086729, "product_revenue": 3178340, "quarter": 1, "rd_expense": 1630870, "revenue": 12670125, "salaries_expense": 3942885, "service_revenue": 9491785 }, { "depreciation": 773379, "expenses": 9387284, "income_tax": 873581, "marketing_expense": 1067306, "net_income": 3130673, "net_profit": 2257092, "operational_expense": 5831201, "product_revenue": 3546537, "quarter": 2, "rd_expense": 1174409, "revenue": 12517957, "salaries_expense": 3860112, "service_revenue": 8971420 }, { "depreciation": 640981, "expenses": 9212569, "income_tax": 712511, "marketing_expense": 1822874, "net_income": 3155049, "net_profit": 2442538, "operational_expense": 4931366, "product_revenue": 3642386, "quarter": 3, "rd_expense": 1310985, "revenue": 12367618, "salaries_expense": 3502419, "service_revenue": 8725232 }, { "depreciation": 852347, "expenses": 9041105, "income_tax": 819997, "marketing_expense": 1438444, "net_income": 3177979, "net_profit": 2357982, "operational_expense": 4576343, "product_revenue": 2787418, "quarter": 4, "rd_expense": 1154735, "revenue": 12219084, "salaries_expense": 2850815, "service_revenue": 9431666 } ], "market_conditions": { "gdp_growth": [ 0.048102209985059846, 0.04455643307650173, 0.040652403502548, 0.042691881832167385 ], "inflation_rate": [ 0.006833870540383588, 0.0051488548976161, 0.011394954663525574, 0.009177763819438259 ], "interest_rate": [ 0.01171571559872367, 0.012993042491518994, 0.01913601590574784, 0.0136234825440116 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 103223, "billable_hours_per_employee": 112, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 22641427, "net_revenue": 18654662, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 19575 }, { "average_project_size": 108183, "billable_hours_per_employee": 158, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 21957684, "net_revenue": 18150934, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 19046 }, { "average_project_size": 134738, "billable_hours_per_employee": 126, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 22720026, "net_revenue": 17660808, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 18532 }, { "average_project_size": 67699, "billable_hours_per_employee": 154, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 20610920, "net_revenue": 17183918, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 18031 } ], "balance_sheet": [ { "assets": 23105720, "current_assets": 10569824, "current_liabilities": 5929227, "equity": 17108132, "fixed_assets": 12535896, "liabilities": 11252375, "long_term_liabilities": 5323148, "quarter": 1 }, { "assets": 23895374, "current_assets": 9877025, "current_liabilities": 6551129, "equity": 17480366, "fixed_assets": 14018349, "liabilities": 11478788, "long_term_liabilities": 4927659, "quarter": 2 }, { "assets": 24712015, "current_assets": 10372753, "current_liabilities": 5655460, "equity": 17922333, "fixed_assets": 14339262, "liabilities": 11709757, "long_term_liabilities": 6054297, "quarter": 3 }, { "assets": 25556566, "current_assets": 7836474, "current_liabilities": 7090243, "equity": 18221113, "fixed_assets": 17720092, "liabilities": 11945373, "long_term_liabilities": 4855130, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2049, "financing_cash_flow": -55360, "investing_cash_flow": -409550, "net_cash_flow": 6117320, "operating_cash_flow": 6329667, "quarter": 1 }, { "change_in_working_capital": -70267, "financing_cash_flow": -55931, "investing_cash_flow": -278437, "net_cash_flow": 5729040, "operating_cash_flow": 6210687, "quarter": 2 }, { "change_in_working_capital": 25056, "financing_cash_flow": -43763, "investing_cash_flow": -423887, "net_cash_flow": 5746419, "operating_cash_flow": 5930268, "quarter": 3 }, { "change_in_working_capital": 53208, "financing_cash_flow": -135112, "investing_cash_flow": -100615, "net_cash_flow": 4986288, "operating_cash_flow": 5201800, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8073612075278329, "current_ratio": 1.7826647554563184, "debt_to_equity_ratio": 0.657720842930134, "profit_margin": 0.281687601737303, "quarter": 1, "return_on_assets": 0.22742364228424822, "return_on_equity": 0.30715141781697736 }, { "asset_turnover_ratio": 0.7596003310096757, "current_ratio": 1.5076828742038204, "debt_to_equity_ratio": 0.6566674862528622, "profit_margin": 0.2789817868325674, "quarter": 2, "return_on_assets": 0.211914657623689, "return_on_equity": 0.2896838658870186 }, { "asset_turnover_ratio": 0.7146648300431996, "current_ratio": 1.8341130518118773, "debt_to_equity_ratio": 0.6533612002410624, "profit_margin": 0.278587197142962, "quarter": 3, "return_on_assets": 0.19909647189838628, "return_on_equity": 0.2745220167486008 }, { "asset_turnover_ratio": 0.6723875969877956, "current_ratio": 1.1052475916551803, "debt_to_equity_ratio": 0.6555786685478544, "profit_margin": 0.2682694365743598, "quarter": 4, "return_on_assets": 0.18038104180350364, "return_on_equity": 0.2529988151656817 } ], "income_statement": [ { "depreciation": 1074880, "expenses": 11937927, "income_tax": 1461948, "marketing_expense": 1470014, "net_income": 6716735, "net_profit": 5254787, "operational_expense": 6806731, "product_revenue": 4985745, "quarter": 1, "rd_expense": 1856978, "revenue": 18654662, "salaries_expense": 3786895, "service_revenue": 13668917 }, { "depreciation": 1146907, "expenses": 11703273, "income_tax": 1383881, "marketing_expense": 1393281, "net_income": 6447661, "net_profit": 5063780, "operational_expense": 5912115, "product_revenue": 6947233, "quarter": 2, "rd_expense": 1219204, "revenue": 18150934, "salaries_expense": 3657928, "service_revenue": 11203701 }, { "depreciation": 1010193, "expenses": 11473231, "income_tax": 1267502, "marketing_expense": 1728383, "net_income": 6187577, "net_profit": 4920075, "operational_expense": 8015501, "product_revenue": 3945576, "quarter": 3, "rd_expense": 1952491, "revenue": 17660808, "salaries_expense": 4744551, "service_revenue": 13715232 }, { "depreciation": 591880, "expenses": 11247711, "income_tax": 1326287, "marketing_expense": 1795818, "net_income": 5936207, "net_profit": 4609920, "operational_expense": 7246547, "product_revenue": 6294933, "quarter": 4, "rd_expense": 1681679, "revenue": 17183918, "salaries_expense": 5127950, "service_revenue": 10888985 } ], "market_conditions": { "gdp_growth": [ 0.02805759183995024, 0.03411413641955142, 0.03283967373404422, 0.03463145878217441 ], "inflation_rate": [ 0.012248527898749157, 0.008549935992145208, 0.012115627291961188, 0.004428249522471067 ], "interest_rate": [ 0.009215695521602903, 0.010917398187083961, 0.007531246851945367, 0.009192794620735198 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 196936, "billable_hours_per_employee": 134, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 20165162, "net_revenue": 16111712, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 16906 }, { "average_project_size": 104924, "billable_hours_per_employee": 118, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 17554775, "net_revenue": 15809363, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 16589 }, { "average_project_size": 98710, "billable_hours_per_employee": 142, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 18922082, "net_revenue": 15512688, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 16278 }, { "average_project_size": 136863, "billable_hours_per_employee": 128, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 18159837, "net_revenue": 15221580, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 15972 } ], "balance_sheet": [ { "assets": 21293588, "current_assets": 7575113, "current_liabilities": 4284667, "equity": 15882553, "fixed_assets": 13718475, "liabilities": 9172649, "long_term_liabilities": 4887982, "quarter": 1 }, { "assets": 21845379, "current_assets": 9743449, "current_liabilities": 4198297, "equity": 16197616, "fixed_assets": 12101930, "liabilities": 9291405, "long_term_liabilities": 5093108, "quarter": 2 }, { "assets": 22411468, "current_assets": 9268701, "current_liabilities": 5411794, "equity": 16696528, "fixed_assets": 13142767, "liabilities": 9411698, "long_term_liabilities": 3999904, "quarter": 3 }, { "assets": 22992227, "current_assets": 8729772, "current_liabilities": 5481557, "equity": 17289054, "fixed_assets": 14262455, "liabilities": 9533549, "long_term_liabilities": 4051992, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49445, "financing_cash_flow": -94228, "investing_cash_flow": -433539, "net_cash_flow": 4043312, "operating_cash_flow": 4391311, "quarter": 1 }, { "change_in_working_capital": -36724, "financing_cash_flow": -142093, "investing_cash_flow": -283722, "net_cash_flow": 4022313, "operating_cash_flow": 4303580, "quarter": 2 }, { "change_in_working_capital": -40409, "financing_cash_flow": -116792, "investing_cash_flow": -445390, "net_cash_flow": 4463292, "operating_cash_flow": 4576560, "quarter": 3 }, { "change_in_working_capital": -52156, "financing_cash_flow": 47049, "investing_cash_flow": -377461, "net_cash_flow": 4527491, "operating_cash_flow": 4694767, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7566461791220906, "current_ratio": 1.76795839676689, "debt_to_equity_ratio": 0.5775298845217138, "profit_margin": 0.23347078200007548, "quarter": 1, "return_on_assets": 0.17665477513700367, "return_on_equity": 0.2368393796639621 }, { "asset_turnover_ratio": 0.723693692840028, "current_ratio": 2.32080984265763, "debt_to_equity_ratio": 0.5736279338885426, "profit_margin": 0.23047367563133314, "quarter": 2, "return_on_assets": 0.16679234542005428, "return_on_equity": 0.22494927648611993 }, { "asset_turnover_ratio": 0.6921763447178025, "current_ratio": 1.7126854791590367, "debt_to_equity_ratio": 0.5636919244527964, "profit_margin": 0.23830544390501504, "quarter": 3, "return_on_assets": 0.16494939108852663, "return_on_equity": 0.2214087863057517 }, { "asset_turnover_ratio": 0.6620315639715979, "current_ratio": 1.5925715996385699, "debt_to_equity_ratio": 0.5514210898988459, "profit_margin": 0.25164115683128824, "quarter": 4, "return_on_assets": 0.1665943886166399, "return_on_equity": 0.22154919523069336 } ], "income_statement": [ { "depreciation": 629697, "expenses": 10801080, "income_tax": 1549018, "marketing_expense": 1525419, "net_income": 5310632, "net_profit": 3761614, "operational_expense": 6591453, "product_revenue": 3753053, "quarter": 1, "rd_expense": 1567392, "revenue": 16111712, "salaries_expense": 4102067, "service_revenue": 12358659 }, { "depreciation": 659938, "expenses": 10650326, "income_tax": 1515395, "marketing_expense": 1462912, "net_income": 5159037, "net_profit": 3643642, "operational_expense": 6648849, "product_revenue": 5328808, "quarter": 2, "rd_expense": 1683200, "revenue": 15809363, "salaries_expense": 4733215, "service_revenue": 10480555 }, { "depreciation": 879802, "expenses": 10501677, "income_tax": 1314253, "marketing_expense": 1415104, "net_income": 5011011, "net_profit": 3696758, "operational_expense": 7085869, "product_revenue": 4669385, "quarter": 3, "rd_expense": 1177782, "revenue": 15512688, "salaries_expense": 4666932, "service_revenue": 10843303 }, { "depreciation": 864391, "expenses": 10355102, "income_tax": 1036102, "marketing_expense": 1790276, "net_income": 4866478, "net_profit": 3830376, "operational_expense": 6221158, "product_revenue": 3253292, "quarter": 4, "rd_expense": 1975831, "revenue": 15221580, "salaries_expense": 4611600, "service_revenue": 11968288 } ], "market_conditions": { "gdp_growth": [ 0.047437013206154885, 0.04021712160773144, 0.05436468783597391, 0.039497515488236844 ], "inflation_rate": [ 0.006213722894182417, 0.005447243650574042, 0.013433783074310004, 0.012406397484637548 ], "interest_rate": [ 0.014857005446454189, 0.019181548979085996, 0.013696148001667095, 0.01745317301810124 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2009, "industry": "Advertising", "location": "South Joychester", "name": "Silva, Arnold and Vaughn", "num_employees": 65, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.silva,arnoldandvaughn.com" }

[ { "advertising_kpis": [ { "average_project_size": 118762, "billable_hours_per_employee": 107, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 4967517, "net_revenue": 4213125, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 64817 }, { "average_project_size": 118108, "billable_hours_per_employee": 160, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 5247771, "net_revenue": 4129841, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 63536 }, { "average_project_size": 111294, "billable_hours_per_employee": 107, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 5115036, "net_revenue": 4048204, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 62280 }, { "average_project_size": 137040, "billable_hours_per_employee": 132, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 4595642, "net_revenue": 3968181, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 61049 } ], "balance_sheet": [ { "assets": 4256639, "current_assets": 2055432, "current_liabilities": 891103, "equity": 3383117, "fixed_assets": 2201207, "liabilities": 1952737, "long_term_liabilities": 1061634, "quarter": 1 }, { "assets": 4355794, "current_assets": 2080393, "current_liabilities": 906607, "equity": 3416728, "fixed_assets": 2275401, "liabilities": 1986090, "long_term_liabilities": 1079483, "quarter": 2 }, { "assets": 4457259, "current_assets": 1546925, "current_liabilities": 958814, "equity": 3351648, "fixed_assets": 2910334, "liabilities": 2020013, "long_term_liabilities": 1061199, "quarter": 3 }, { "assets": 4561087, "current_assets": 2278129, "current_liabilities": 937913, "equity": 3413717, "fixed_assets": 2282958, "liabilities": 2054516, "long_term_liabilities": 1116603, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58442, "financing_cash_flow": 88042, "investing_cash_flow": -392444, "net_cash_flow": 1036633, "operating_cash_flow": 1357426, "quarter": 1 }, { "change_in_working_capital": -34613, "financing_cash_flow": 63891, "investing_cash_flow": -277544, "net_cash_flow": 1028469, "operating_cash_flow": 1206860, "quarter": 2 }, { "change_in_working_capital": -65776, "financing_cash_flow": -177402, "investing_cash_flow": -459600, "net_cash_flow": 573763, "operating_cash_flow": 1165361, "quarter": 3 }, { "change_in_working_capital": -61331, "financing_cash_flow": 58386, "investing_cash_flow": -400853, "net_cash_flow": 1033506, "operating_cash_flow": 1150047, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9897773806987156, "current_ratio": 2.306615509093786, "debt_to_equity_ratio": 0.5772005520352976, "profit_margin": 0.25615546654798993, "quarter": 1, "return_on_assets": 0.2535368867315269, "return_on_equity": 0.31900020011131747 }, { "asset_turnover_ratio": 0.948125875557935, "current_ratio": 2.294702114587688, "debt_to_equity_ratio": 0.5812841993860793, "profit_margin": 0.25352646748385715, "quarter": 2, "return_on_assets": 0.2403750039602424, "return_on_equity": 0.3064405477989468 }, { "asset_turnover_ratio": 0.9082272311301631, "current_ratio": 1.6133733967171944, "debt_to_equity_ratio": 0.6026924665119965, "profit_margin": 0.22587843893242535, "quarter": 3, "return_on_assets": 0.20514894916360032, "return_on_equity": 0.2728216089517754 }, { "asset_turnover_ratio": 0.8700077415756375, "current_ratio": 2.428934240169397, "debt_to_equity_ratio": 0.6018413359982682, "profit_margin": 0.22860499558865888, "quarter": 4, "return_on_assets": 0.1988881159249977, "return_on_equity": 0.2657355603876947 } ], "income_statement": [ { "depreciation": 278211, "expenses": 2859885, "income_tax": 274025, "marketing_expense": 461452, "net_income": 1353240, "net_profit": 1079215, "operational_expense": 1874379, "product_revenue": 1211039, "quarter": 1, "rd_expense": 391718, "revenue": 4213125, "salaries_expense": 1062747, "service_revenue": 3002086 }, { "depreciation": 159836, "expenses": 2806510, "income_tax": 276307, "marketing_expense": 491850, "net_income": 1323331, "net_profit": 1047024, "operational_expense": 1701967, "product_revenue": 1627848, "quarter": 2, "rd_expense": 437767, "revenue": 4129841, "salaries_expense": 1013556, "service_revenue": 2501993 }, { "depreciation": 250959, "expenses": 2754131, "income_tax": 379671, "marketing_expense": 497004, "net_income": 1294073, "net_profit": 914402, "operational_expense": 1658297, "product_revenue": 1495840, "quarter": 3, "rd_expense": 516835, "revenue": 4048204, "salaries_expense": 1212455, "service_revenue": 2552364 }, { "depreciation": 242901, "expenses": 2702730, "income_tax": 358305, "marketing_expense": 376906, "net_income": 1265451, "net_profit": 907146, "operational_expense": 1761875, "product_revenue": 875725, "quarter": 4, "rd_expense": 361443, "revenue": 3968181, "salaries_expense": 949401, "service_revenue": 3092456 } ], "market_conditions": { "gdp_growth": [ 0.040550313518953475, 0.028216980574568267, 0.04086062149024838, 0.03099121696412687 ], "inflation_rate": [ 0.011639103271759026, 0.00596786665828419, 0.009923486359930237, 0.009547539154245437 ], "interest_rate": [ 0.020086310578644514, 0.017785969796074476, 0.01369726293194784, 0.018627390907757058 ], "year": 2009 }, "random_event": { "description": "Silva, Arnold and Vaughn Industry Recognition in 2009", "impact": 0.09, "type": "Industry Recognition" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 177442, "billable_hours_per_employee": 128, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 5501872, "net_revenue": 4294129, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 66064 }, { "average_project_size": 192287, "billable_hours_per_employee": 120, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 5319820, "net_revenue": 4332699, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 66657 }, { "average_project_size": 89409, "billable_hours_per_employee": 148, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 5410494, "net_revenue": 4371615, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 67256 }, { "average_project_size": 178248, "billable_hours_per_employee": 136, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 5391333, "net_revenue": 4410881, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 67860 } ], "balance_sheet": [ { "assets": 5812848, "current_assets": 2306854, "current_liabilities": 1748691, "equity": 3407320, "fixed_assets": 3505994, "liabilities": 3214349, "long_term_liabilities": 1465658, "quarter": 1 }, { "assets": 5914187, "current_assets": 2171479, "current_liabilities": 1612945, "equity": 3499295, "fixed_assets": 3742708, "liabilities": 3298878, "long_term_liabilities": 1685933, "quarter": 2 }, { "assets": 6017293, "current_assets": 2977788, "current_liabilities": 2000712, "equity": 3569674, "fixed_assets": 3039505, "liabilities": 3385630, "long_term_liabilities": 1384918, "quarter": 3 }, { "assets": 6122196, "current_assets": 2042765, "current_liabilities": 1871894, "equity": 3541744, "fixed_assets": 4079431, "liabilities": 3474664, "long_term_liabilities": 1602770, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33701, "financing_cash_flow": -89628, "investing_cash_flow": -340693, "net_cash_flow": 693292, "operating_cash_flow": 973418, "quarter": 1 }, { "change_in_working_capital": -22978, "financing_cash_flow": 175561, "investing_cash_flow": -112397, "net_cash_flow": 918918, "operating_cash_flow": 1147242, "quarter": 2 }, { "change_in_working_capital": -69611, "financing_cash_flow": -195391, "investing_cash_flow": -450215, "net_cash_flow": 736648, "operating_cash_flow": 1127398, "quarter": 3 }, { "change_in_working_capital": -98299, "financing_cash_flow": -166120, "investing_cash_flow": -336789, "net_cash_flow": 704115, "operating_cash_flow": 1089127, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7387306532013224, "current_ratio": 1.319189039115544, "debt_to_equity_ratio": 0.9433657537302044, "profit_margin": 0.18835507736260368, "quarter": 1, "return_on_assets": 0.13914366933386182, "return_on_equity": 0.23737746968291795 }, { "asset_turnover_ratio": 0.7325941841203195, "current_ratio": 1.3462821112933174, "debt_to_equity_ratio": 0.9427264634733568, "profit_margin": 0.20402663559134848, "quarter": 2, "return_on_assets": 0.1494687266398577, "return_on_equity": 0.2526183131173565 }, { "asset_turnover_ratio": 0.7265085811842634, "current_ratio": 1.488364142365318, "debt_to_equity_ratio": 0.9484423507580805, "profit_margin": 0.21456852902188323, "quarter": 3, "return_on_assets": 0.1558858775864828, "return_on_equity": 0.2627721747139935 }, { "asset_turnover_ratio": 0.7204736666385722, "current_ratio": 1.0912824123588194, "debt_to_equity_ratio": 0.9810601782624605, "profit_margin": 0.20272866123570324, "quarter": 4, "return_on_assets": 0.1460606618932161, "return_on_equity": 0.2524778753066286 } ], "income_statement": [ { "depreciation": 164597, "expenses": 3156899, "income_tax": 328409, "marketing_expense": 626080, "net_income": 1137230, "net_profit": 808821, "operational_expense": 1909205, "product_revenue": 1574858, "quarter": 1, "rd_expense": 446616, "revenue": 4294129, "salaries_expense": 1153917, "service_revenue": 2719271 }, { "depreciation": 263256, "expenses": 3177538, "income_tax": 271175, "marketing_expense": 562983, "net_income": 1155161, "net_profit": 883986, "operational_expense": 1624351, "product_revenue": 1329751, "quarter": 2, "rd_expense": 535285, "revenue": 4332699, "salaries_expense": 1307678, "service_revenue": 3002948 }, { "depreciation": 189387, "expenses": 3198313, "income_tax": 235291, "marketing_expense": 371101, "net_income": 1173302, "net_profit": 938011, "operational_expense": 1730324, "product_revenue": 1025266, "quarter": 3, "rd_expense": 341937, "revenue": 4371615, "salaries_expense": 1193523, "service_revenue": 3346349 }, { "depreciation": 194915, "expenses": 3219224, "income_tax": 297445, "marketing_expense": 542272, "net_income": 1191657, "net_profit": 894212, "operational_expense": 1667762, "product_revenue": 1099465, "quarter": 4, "rd_expense": 416805, "revenue": 4410881, "salaries_expense": 1589586, "service_revenue": 3311416 } ], "market_conditions": { "gdp_growth": [ 0.048101009222163246, 0.03052246254617523, 0.04217172510735333, 0.0411780840023169 ], "inflation_rate": [ 0.0039013514330640464, 0.011959899073329849, 0.005317757630499552, 0.01171832968940529 ], "interest_rate": [ 0.00802539057965475, 0.009611957431665515, 0.008633024870013701, 0.01461491530308507 ], "year": 2010 }, "random_event": { "description": "Silva, Arnold and Vaughn Partnership with Major Brand in 2010", "impact": -0.05, "type": "Partnership with Major Brand" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 91717, "billable_hours_per_employee": 92, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 5248365, "net_revenue": 4439339, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 68298 }, { "average_project_size": 119808, "billable_hours_per_employee": 142, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 5393943, "net_revenue": 4345129, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 66848 }, { "average_project_size": 75771, "billable_hours_per_employee": 109, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 5096957, "net_revenue": 4252918, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 65430 }, { "average_project_size": 168701, "billable_hours_per_employee": 133, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 4801267, "net_revenue": 4162664, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 64041 } ], "balance_sheet": [ { "assets": 5005450, "current_assets": 1664513, "current_liabilities": 1537035, "equity": 3355671, "fixed_assets": 3340937, "liabilities": 2905622, "long_term_liabilities": 1368587, "quarter": 1 }, { "assets": 5153734, "current_assets": 1852705, "current_liabilities": 1479947, "equity": 3499056, "fixed_assets": 3301029, "liabilities": 2949561, "long_term_liabilities": 1469614, "quarter": 2 }, { "assets": 5306410, "current_assets": 1846349, "current_liabilities": 1303064, "equity": 3493446, "fixed_assets": 3460061, "liabilities": 2994163, "long_term_liabilities": 1691099, "quarter": 3 }, { "assets": 5463609, "current_assets": 1966237, "current_liabilities": 1700522, "equity": 3607635, "fixed_assets": 3497372, "liabilities": 3039441, "long_term_liabilities": 1338919, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22182, "financing_cash_flow": 36630, "investing_cash_flow": -159673, "net_cash_flow": 1111063, "operating_cash_flow": 1409440, "quarter": 1 }, { "change_in_working_capital": 57196, "financing_cash_flow": -129451, "investing_cash_flow": -388989, "net_cash_flow": 1080306, "operating_cash_flow": 1495816, "quarter": 2 }, { "change_in_working_capital": 84224, "financing_cash_flow": -178020, "investing_cash_flow": -378571, "net_cash_flow": 1354965, "operating_cash_flow": 1403068, "quarter": 3 }, { "change_in_working_capital": 61267, "financing_cash_flow": -67354, "investing_cash_flow": -229532, "net_cash_flow": 838591, "operating_cash_flow": 1377739, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8869010778251706, "current_ratio": 1.08293760389321, "debt_to_equity_ratio": 0.8658840512076422, "profit_margin": 0.28288963739872086, "quarter": 1, "return_on_assets": 0.2508951243144972, "return_on_equity": 0.3742449721680105 }, { "asset_turnover_ratio": 0.843103078272957, "current_ratio": 1.251872533273151, "debt_to_equity_ratio": 0.8429590723898103, "profit_margin": 0.29800795327365426, "quarter": 2, "return_on_assets": 0.2512514227548414, "return_on_equity": 0.37006638361889604 }, { "asset_turnover_ratio": 0.8014680358283661, "current_ratio": 1.416928869188313, "debt_to_equity_ratio": 0.8570800865391937, "profit_margin": 0.2777384844946458, "quarter": 3, "return_on_assets": 0.22259851764187086, "return_on_equity": 0.33811857976336257 }, { "asset_turnover_ratio": 0.761889073687374, "current_ratio": 1.1562549617117568, "debt_to_equity_ratio": 0.8425023595790594, "profit_margin": 0.28430519494246953, "quarter": 4, "return_on_assets": 0.2166090216192264, "return_on_equity": 0.3280451043412097 } ], "income_statement": [ { "depreciation": 153597, "expenses": 2791566, "income_tax": 391930, "marketing_expense": 389678, "net_income": 1647773, "net_profit": 1255843, "operational_expense": 1868205, "product_revenue": 939754, "quarter": 1, "rd_expense": 317502, "revenue": 4439339, "salaries_expense": 994981, "service_revenue": 3499585 }, { "depreciation": 200933, "expenses": 2725369, "income_tax": 324877, "marketing_expense": 343649, "net_income": 1619760, "net_profit": 1294883, "operational_expense": 1905346, "product_revenue": 1632857, "quarter": 2, "rd_expense": 519194, "revenue": 4345129, "salaries_expense": 1233158, "service_revenue": 2712272 }, { "depreciation": 221869, "expenses": 2660741, "income_tax": 410978, "marketing_expense": 305285, "net_income": 1592177, "net_profit": 1181199, "operational_expense": 1655423, "product_revenue": 1348823, "quarter": 3, "rd_expense": 399214, "revenue": 4252918, "salaries_expense": 1286562, "service_revenue": 2904095 }, { "depreciation": 194272, "expenses": 2597647, "income_tax": 381550, "marketing_expense": 421235, "net_income": 1565017, "net_profit": 1183467, "operational_expense": 1379345, "product_revenue": 1053094, "quarter": 4, "rd_expense": 274526, "revenue": 4162664, "salaries_expense": 875864, "service_revenue": 3109570 } ], "market_conditions": { "gdp_growth": [ 0.06306445083618764, 0.059742632896349894, 0.06102602691943772, 0.06406857185187512 ], "inflation_rate": [ 0.010346253503305588, 0.003951663212175375, 0.011572279891229609, 0.012738563528046205 ], "interest_rate": [ 0.015268486029385398, 0.02256574302157071, 0.01637850635109346, 0.023647044422151067 ], "year": 2011 }, "random_event": { "description": "Silva, Arnold and Vaughn Technology Adoption in 2011", "impact": 0.04, "type": "Technology Adoption" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 83305, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 5643090, "net_revenue": 4871357, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 74944 }, { "average_project_size": 104995, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 5532314, "net_revenue": 4880761, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 75089 }, { "average_project_size": 119617, "billable_hours_per_employee": 124, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 5627597, "net_revenue": 4890184, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 75234 }, { "average_project_size": 55919, "billable_hours_per_employee": 135, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 6265313, "net_revenue": 4899625, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 75379 } ], "balance_sheet": [ { "assets": 6143936, "current_assets": 2285439, "current_liabilities": 1524316, "equity": 3537881, "fixed_assets": 3858497, "liabilities": 3302541, "long_term_liabilities": 1778225, "quarter": 1 }, { "assets": 6318332, "current_assets": 2036529, "current_liabilities": 1454797, "equity": 3717251, "fixed_assets": 4281803, "liabilities": 3337082, "long_term_liabilities": 1882285, "quarter": 2 }, { "assets": 6497678, "current_assets": 2106195, "current_liabilities": 1782459, "equity": 3801258, "fixed_assets": 4391483, "liabilities": 3371984, "long_term_liabilities": 1589525, "quarter": 3 }, { "assets": 6682115, "current_assets": 3227704, "current_liabilities": 1723438, "equity": 3939365, "fixed_assets": 3454411, "liabilities": 3407250, "long_term_liabilities": 1683812, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48825, "financing_cash_flow": -88873, "investing_cash_flow": -351234, "net_cash_flow": 721114, "operating_cash_flow": 1021535, "quarter": 1 }, { "change_in_working_capital": 31352, "financing_cash_flow": -62020, "investing_cash_flow": -277547, "net_cash_flow": 1063661, "operating_cash_flow": 1092871, "quarter": 2 }, { "change_in_working_capital": 98696, "financing_cash_flow": 63434, "investing_cash_flow": -129476, "net_cash_flow": 870498, "operating_cash_flow": 975239, "quarter": 3 }, { "change_in_working_capital": -80169, "financing_cash_flow": 47727, "investing_cash_flow": -488850, "net_cash_flow": 817126, "operating_cash_flow": 941887, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7928723541391056, "current_ratio": 1.4993210069303216, "debt_to_equity_ratio": 0.9334799559397278, "profit_margin": 0.142975766300848, "quarter": 1, "return_on_assets": 0.11336153241179596, "return_on_equity": 0.1968652987480359 }, { "asset_turnover_ratio": 0.77247618517039, "current_ratio": 1.3998715972056583, "debt_to_equity_ratio": 0.8977284557862786, "profit_margin": 0.1507963614690414, "quarter": 2, "return_on_assets": 0.11648659804518027, "return_on_equity": 0.1979960460028123 }, { "asset_turnover_ratio": 0.7526048536107822, "current_ratio": 1.181623251923326, "debt_to_equity_ratio": 0.8870705434884978, "profit_margin": 0.13814694907185496, "quarter": 3, "return_on_assets": 0.10397006438299959, "return_on_equity": 0.17772116494065912 }, { "asset_turnover_ratio": 0.7332446388606003, "current_ratio": 1.872828613503938, "debt_to_equity_ratio": 0.8649236615545907, "profit_margin": 0.13562262418042198, "quarter": 4, "return_on_assets": 0.09944456208850042, "return_on_equity": 0.16868200839475397 } ], "income_statement": [ { "depreciation": 325049, "expenses": 3896123, "income_tax": 278748, "marketing_expense": 720357, "net_income": 975234, "net_profit": 696486, "operational_expense": 2271296, "product_revenue": 1499446, "quarter": 1, "rd_expense": 692946, "revenue": 4871357, "salaries_expense": 1435949, "service_revenue": 3371911 }, { "depreciation": 356870, "expenses": 3925091, "income_tax": 219669, "marketing_expense": 615222, "net_income": 955670, "net_profit": 736001, "operational_expense": 2593511, "product_revenue": 1531455, "quarter": 2, "rd_expense": 494479, "revenue": 4880761, "salaries_expense": 1764549, "service_revenue": 3349306 }, { "depreciation": 299675, "expenses": 3954274, "income_tax": 260346, "marketing_expense": 571518, "net_income": 935910, "net_profit": 675564, "operational_expense": 2617554, "product_revenue": 1634212, "quarter": 3, "rd_expense": 648531, "revenue": 4890184, "salaries_expense": 1504052, "service_revenue": 3255972 }, { "depreciation": 277387, "expenses": 3983675, "income_tax": 251450, "marketing_expense": 515872, "net_income": 915950, "net_profit": 664500, "operational_expense": 2365718, "product_revenue": 1883444, "quarter": 4, "rd_expense": 410846, "revenue": 4899625, "salaries_expense": 1304301, "service_revenue": 3016181 } ], "market_conditions": { "gdp_growth": [ 0.03713747685679794, 0.04780124833499787, 0.05587263795970989, 0.05079962463532209 ], "inflation_rate": [ 0.009470582983035467, 0.009604748723766654, 0.008342190011953856, 0.009161455322829234 ], "interest_rate": [ 0.009951308992751933, 0.007356481553194186, 0.011531967241929663, 0.012710201427009075 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 86694, "billable_hours_per_employee": 115, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 5316005, "net_revenue": 4778786, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 73520 }, { "average_project_size": 123670, "billable_hours_per_employee": 82, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 5705111, "net_revenue": 4712834, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 72505 }, { "average_project_size": 189216, "billable_hours_per_employee": 138, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 5559553, "net_revenue": 4647793, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 71505 }, { "average_project_size": 85961, "billable_hours_per_employee": 131, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 5394668, "net_revenue": 4583649, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 70518 } ], "balance_sheet": [ { "assets": 6364307, "current_assets": 3068445, "current_liabilities": 1785200, "equity": 3544470, "fixed_assets": 3295862, "liabilities": 3545630, "long_term_liabilities": 1760430, "quarter": 1 }, { "assets": 6513500, "current_assets": 2054240, "current_liabilities": 2000139, "equity": 3658207, "fixed_assets": 4459260, "liabilities": 3633861, "long_term_liabilities": 1633722, "quarter": 2 }, { "assets": 6666190, "current_assets": 2973169, "current_liabilities": 1577457, "equity": 3674841, "fixed_assets": 3693021, "liabilities": 3724288, "long_term_liabilities": 2146831, "quarter": 3 }, { "assets": 6822460, "current_assets": 2548848, "current_liabilities": 1677326, "equity": 3743591, "fixed_assets": 4273612, "liabilities": 3816965, "long_term_liabilities": 2139639, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45373, "financing_cash_flow": -20359, "investing_cash_flow": -400795, "net_cash_flow": 832559, "operating_cash_flow": 1084700, "quarter": 1 }, { "change_in_working_capital": -94163, "financing_cash_flow": 163460, "investing_cash_flow": -423018, "net_cash_flow": 880054, "operating_cash_flow": 1147266, "quarter": 2 }, { "change_in_working_capital": 98684, "financing_cash_flow": -77662, "investing_cash_flow": -303172, "net_cash_flow": 1046337, "operating_cash_flow": 1089904, "quarter": 3 }, { "change_in_working_capital": -99937, "financing_cash_flow": -91441, "investing_cash_flow": -458521, "net_cash_flow": 616060, "operating_cash_flow": 1063643, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7508729544316451, "current_ratio": 1.7188242213757563, "debt_to_equity_ratio": 1.0003272703676431, "profit_margin": 0.15187811297681042, "quarter": 1, "return_on_assets": 0.11404116740440083, "return_on_equity": 0.2047677085713802 }, { "asset_turnover_ratio": 0.7235486297689414, "current_ratio": 1.0270486201209017, "debt_to_equity_ratio": 0.9933448271243263, "profit_margin": 0.16520165997783923, "quarter": 2, "return_on_assets": 0.11953143471252015, "return_on_equity": 0.21282775961010408 }, { "asset_turnover_ratio": 0.6972188011442818, "current_ratio": 1.8847860829169987, "debt_to_equity_ratio": 1.013455548144804, "profit_margin": 0.157696136639476, "quarter": 3, "return_on_assets": 0.1099487113328603, "return_on_equity": 0.19944781284414753 }, { "asset_turnover_ratio": 0.6718469584284847, "current_ratio": 1.5195901094957092, "debt_to_equity_ratio": 1.0195998975315412, "profit_margin": 0.16102803683266323, "quarter": 4, "return_on_assets": 0.1081861967677348, "return_on_equity": 0.1971625639659888 } ], "income_statement": [ { "depreciation": 358907, "expenses": 3769728, "income_tax": 283265, "marketing_expense": 622045, "net_income": 1009058, "net_profit": 725793, "operational_expense": 2150076, "product_revenue": 1129312, "quarter": 1, "rd_expense": 410510, "revenue": 4778786, "salaries_expense": 1876349, "service_revenue": 3649474 }, { "depreciation": 368698, "expenses": 3710192, "income_tax": 224074, "marketing_expense": 457088, "net_income": 1002642, "net_profit": 778568, "operational_expense": 2372443, "product_revenue": 1737094, "quarter": 2, "rd_expense": 389125, "revenue": 4712834, "salaries_expense": 1233823, "service_revenue": 2975740 }, { "depreciation": 356965, "expenses": 3651598, "income_tax": 263256, "marketing_expense": 655317, "net_income": 996195, "net_profit": 732939, "operational_expense": 2120381, "product_revenue": 1514223, "quarter": 3, "rd_expense": 594555, "revenue": 4647793, "salaries_expense": 1633604, "service_revenue": 3133570 }, { "depreciation": 325547, "expenses": 3593928, "income_tax": 251625, "marketing_expense": 648970, "net_income": 989721, "net_profit": 738096, "operational_expense": 2270495, "product_revenue": 1181018, "quarter": 4, "rd_expense": 388090, "revenue": 4583649, "salaries_expense": 1790963, "service_revenue": 3402631 } ], "market_conditions": { "gdp_growth": [ 0.05424389954448543, 0.06202956263248529, 0.05383697414177312, 0.056891495783375774 ], "inflation_rate": [ 0.004000964443649862, 0.0035697118574284817, 0.00994557686296414, 0.004713866716159424 ], "interest_rate": [ 0.012530518124978553, 0.012769057727061921, 0.014164543045661004, 0.011666117884041604 ], "year": 2013 }, "random_event": { "description": "Silva, Arnold and Vaughn Award Nomination in 2013", "impact": 0.03, "type": "Award Nomination" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 61899, "billable_hours_per_employee": 149, "client_concentration": 0.1, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 1764416, "net_revenue": 1536701, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 23642 }, { "average_project_size": 82543, "billable_hours_per_employee": 120, "client_concentration": 0.27, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 1780707, "net_revenue": 1509874, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 23229 }, { "average_project_size": 156004, "billable_hours_per_employee": 86, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 1739810, "net_revenue": 1483515, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 22823 }, { "average_project_size": 140084, "billable_hours_per_employee": 127, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 1666457, "net_revenue": 1457617, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 22425 } ], "balance_sheet": [ { "assets": 1784485, "current_assets": 643928, "current_liabilities": 459510, "equity": 973899, "fixed_assets": 1140557, "liabilities": 1070631, "long_term_liabilities": 611121, "quarter": 1 }, { "assets": 1846197, "current_assets": 794262, "current_liabilities": 438945, "equity": 1043571, "fixed_assets": 1051935, "liabilities": 1091219, "long_term_liabilities": 652274, "quarter": 2 }, { "assets": 1910044, "current_assets": 598416, "current_liabilities": 483409, "equity": 1089803, "fixed_assets": 1311628, "liabilities": 1112203, "long_term_liabilities": 628794, "quarter": 3 }, { "assets": 1976098, "current_assets": 912813, "current_liabilities": 601944, "equity": 1106211, "fixed_assets": 1063285, "liabilities": 1133590, "long_term_liabilities": 531646, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65832, "financing_cash_flow": 91633, "investing_cash_flow": -265430, "net_cash_flow": 90925, "operating_cash_flow": 376738, "quarter": 1 }, { "change_in_working_capital": -56421, "financing_cash_flow": 92345, "investing_cash_flow": -266220, "net_cash_flow": 350365, "operating_cash_flow": 363882, "quarter": 2 }, { "change_in_working_capital": 83441, "financing_cash_flow": -183692, "investing_cash_flow": -473553, "net_cash_flow": -44119, "operating_cash_flow": 348454, "quarter": 3 }, { "change_in_working_capital": -45134, "financing_cash_flow": -42595, "investing_cash_flow": -428528, "net_cash_flow": 229151, "operating_cash_flow": 368734, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8611453724744114, "current_ratio": 1.401336205958521, "debt_to_equity_ratio": 1.0993244679376404, "profit_margin": 0.16922290022587347, "quarter": 1, "return_on_assets": 0.14572551744620998, "return_on_equity": 0.26701434132286817 }, { "asset_turnover_ratio": 0.8178292999067813, "current_ratio": 1.8094795475515155, "debt_to_equity_ratio": 1.0456586087578132, "profit_margin": 0.19113714124489858, "quarter": 2, "return_on_assets": 0.156317554410499, "return_on_equity": 0.27654371384409876 }, { "asset_turnover_ratio": 0.7766915317134055, "current_ratio": 1.2379082722911654, "debt_to_equity_ratio": 1.0205541735524677, "profit_margin": 0.19680421161902642, "quarter": 3, "return_on_assets": 0.15285616457003084, "return_on_equity": 0.26790346512167795 }, { "asset_turnover_ratio": 0.7376238425422221, "current_ratio": 1.5164417287986922, "debt_to_equity_ratio": 1.0247502510822981, "profit_margin": 0.18091377913402493, "quarter": 4, "return_on_assets": 0.13344631693367434, "return_on_equity": 0.2383839972663443 } ], "income_statement": [ { "depreciation": 116693, "expenses": 1177760, "income_tax": 98896, "marketing_expense": 208431, "net_income": 358941, "net_profit": 260045, "operational_expense": 719866, "product_revenue": 610685, "quarter": 1, "rd_expense": 188490, "revenue": 1536701, "salaries_expense": 500919, "service_revenue": 926016 }, { "depreciation": 75289, "expenses": 1145763, "income_tax": 75518, "marketing_expense": 200048, "net_income": 364111, "net_profit": 288593, "operational_expense": 680533, "product_revenue": 452829, "quarter": 2, "rd_expense": 184374, "revenue": 1509874, "salaries_expense": 480709, "service_revenue": 1057045 }, { "depreciation": 56492, "expenses": 1114635, "income_tax": 76918, "marketing_expense": 119269, "net_income": 368880, "net_profit": 291962, "operational_expense": 743214, "product_revenue": 500718, "quarter": 3, "rd_expense": 222151, "revenue": 1483515, "salaries_expense": 339552, "service_revenue": 982797 }, { "depreciation": 105031, "expenses": 1084353, "income_tax": 109561, "marketing_expense": 198285, "net_income": 373264, "net_profit": 263703, "operational_expense": 667459, "product_revenue": 402285, "quarter": 4, "rd_expense": 173227, "revenue": 1457617, "salaries_expense": 429815, "service_revenue": 1055332 } ], "market_conditions": { "gdp_growth": [ 0.042119342440914136, 0.045276831223828175, 0.05476403643952865, 0.042111540315438484 ], "inflation_rate": [ 0.005321737666515383, 0.0010456129380212904, 0.005351307818882859, 0.007297804735617684 ], "interest_rate": [ 0.01642533343986701, 0.016549936945459365, 0.020895400673927356, 0.017931259545192643 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 128100, "billable_hours_per_employee": 107, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 1607418, "net_revenue": 1356547, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 20870 }, { "average_project_size": 124029, "billable_hours_per_employee": 137, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 1713465, "net_revenue": 1341443, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 20638 }, { "average_project_size": 65219, "billable_hours_per_employee": 123, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 1655959, "net_revenue": 1326507, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 20408 }, { "average_project_size": 64541, "billable_hours_per_employee": 110, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 1689153, "net_revenue": 1311737, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 20181 } ], "balance_sheet": [ { "assets": 1580058, "current_assets": 759057, "current_liabilities": 358673, "equity": 1237072, "fixed_assets": 821001, "liabilities": 727156, "long_term_liabilities": 368483, "quarter": 1 }, { "assets": 1622358, "current_assets": 654104, "current_liabilities": 348214, "equity": 1267033, "fixed_assets": 968254, "liabilities": 742102, "long_term_liabilities": 393888, "quarter": 2 }, { "assets": 1665791, "current_assets": 709993, "current_liabilities": 391529, "equity": 1322193, "fixed_assets": 955798, "liabilities": 757354, "long_term_liabilities": 365825, "quarter": 3 }, { "assets": 1710386, "current_assets": 572517, "current_liabilities": 459898, "equity": 1326651, "fixed_assets": 1137869, "liabilities": 772920, "long_term_liabilities": 313022, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18518, "financing_cash_flow": 173630, "investing_cash_flow": -440644, "net_cash_flow": -37298, "operating_cash_flow": 448507, "quarter": 1 }, { "change_in_working_capital": 20178, "financing_cash_flow": 93885, "investing_cash_flow": -129333, "net_cash_flow": -196259, "operating_cash_flow": 439321, "quarter": 2 }, { "change_in_working_capital": 28362, "financing_cash_flow": 25017, "investing_cash_flow": -217329, "net_cash_flow": 516045, "operating_cash_flow": 457364, "quarter": 3 }, { "change_in_working_capital": -96841, "financing_cash_flow": -160688, "investing_cash_flow": -131174, "net_cash_flow": 184917, "operating_cash_flow": 437880, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8585425345145558, "current_ratio": 2.1162925561723354, "debt_to_equity_ratio": 0.5878041051773866, "profit_margin": 0.2831969699538608, "quarter": 1, "return_on_assets": 0.24313664435103016, "return_on_equity": 0.3105478096666969 }, { "asset_turnover_ratio": 0.8268477117874107, "current_ratio": 1.878454054116147, "debt_to_equity_ratio": 0.5857006092185444, "profit_margin": 0.28832906057133995, "quarter": 2, "return_on_assets": 0.23840422397522618, "return_on_equity": 0.305261978180521 }, { "asset_turnover_ratio": 0.7963225878876762, "current_ratio": 1.8133854708080372, "debt_to_equity_ratio": 0.5728013988880595, "profit_margin": 0.3119139212985683, "quarter": 3, "return_on_assets": 0.2483841010066689, "return_on_equity": 0.31293162193416546 }, { "asset_turnover_ratio": 0.7669245421793677, "current_ratio": 1.2448782121252973, "debt_to_equity_ratio": 0.5826098951419778, "profit_margin": 0.2966943830966116, "quarter": 4, "return_on_assets": 0.22754220392355878, "return_on_equity": 0.29335899192779413 } ], "income_statement": [ { "depreciation": 64337, "expenses": 818335, "income_tax": 154042, "marketing_expense": 102148, "net_income": 538212, "net_profit": 384170, "operational_expense": 415328, "product_revenue": 534298, "quarter": 1, "rd_expense": 119612, "revenue": 1356547, "salaries_expense": 330404, "service_revenue": 822249 }, { "depreciation": 52544, "expenses": 806735, "income_tax": 147931, "marketing_expense": 145887, "net_income": 534708, "net_profit": 386777, "operational_expense": 410632, "product_revenue": 344040, "quarter": 2, "rd_expense": 125568, "revenue": 1341443, "salaries_expense": 341260, "service_revenue": 997403 }, { "depreciation": 43608, "expenses": 795300, "income_tax": 117451, "marketing_expense": 113586, "net_income": 531207, "net_profit": 413756, "operational_expense": 452865, "product_revenue": 497300, "quarter": 3, "rd_expense": 134900, "revenue": 1326507, "salaries_expense": 286547, "service_revenue": 829207 }, { "depreciation": 48695, "expenses": 784028, "income_tax": 138524, "marketing_expense": 125507, "net_income": 527709, "net_profit": 389185, "operational_expense": 441684, "product_revenue": 498263, "quarter": 4, "rd_expense": 89230, "revenue": 1311737, "salaries_expense": 238615, "service_revenue": 813474 } ], "market_conditions": { "gdp_growth": [ 0.05927399231536837, 0.04969159499659335, 0.06287375974666037, 0.0652620549595758 ], "inflation_rate": [ 0.006972487668196789, 0.010566250702812155, 0.008763184593378815, 0.004580503812102647 ], "interest_rate": [ 0.010722191094543585, 0.012207242519260073, 0.012183209188064353, 0.01003636221112509 ], "year": 2015 }, "random_event": { "description": "Silva, Arnold and Vaughn Senior Leadership Change in 2015", "impact": -0.07, "type": "Senior Leadership Change" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 140679, "billable_hours_per_employee": 126, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 3823951, "net_revenue": 3348221, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 51511 }, { "average_project_size": 124257, "billable_hours_per_employee": 91, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 4277156, "net_revenue": 3349099, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 51525 }, { "average_project_size": 64372, "billable_hours_per_employee": 148, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 4130114, "net_revenue": 3349977, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 51538 }, { "average_project_size": 58027, "billable_hours_per_employee": 147, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.61, "gross_billings": 4299905, "net_revenue": 3350855, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 51552 } ], "balance_sheet": [ { "assets": 5013566, "current_assets": 2500344, "current_liabilities": 989570, "equity": 3449775, "fixed_assets": 2513222, "liabilities": 2201018, "long_term_liabilities": 1211448, "quarter": 1 }, { "assets": 5167738, "current_assets": 1793355, "current_liabilities": 1005152, "equity": 3568680, "fixed_assets": 3374383, "liabilities": 2254304, "long_term_liabilities": 1249152, "quarter": 2 }, { "assets": 5326651, "current_assets": 1751051, "current_liabilities": 1087082, "equity": 3680588, "fixed_assets": 3575600, "liabilities": 2308880, "long_term_liabilities": 1221798, "quarter": 3 }, { "assets": 5490450, "current_assets": 1870424, "current_liabilities": 982594, "equity": 3795033, "fixed_assets": 3620026, "liabilities": 2364777, "long_term_liabilities": 1382183, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20885, "financing_cash_flow": 137785, "investing_cash_flow": -268263, "net_cash_flow": 456398, "operating_cash_flow": 864770, "quarter": 1 }, { "change_in_working_capital": 42170, "financing_cash_flow": -192689, "investing_cash_flow": -326717, "net_cash_flow": 240706, "operating_cash_flow": 824479, "quarter": 2 }, { "change_in_working_capital": 70051, "financing_cash_flow": 28590, "investing_cash_flow": -111267, "net_cash_flow": 495203, "operating_cash_flow": 813399, "quarter": 3 }, { "change_in_working_capital": 9766, "financing_cash_flow": 58416, "investing_cash_flow": -111164, "net_cash_flow": 441017, "operating_cash_flow": 815278, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6678322375730169, "current_ratio": 2.526697454449913, "debt_to_equity_ratio": 0.6380178417433021, "profit_margin": 0.19031808234880554, "quarter": 1, "return_on_assets": 0.12710055078560847, "return_on_equity": 0.1847155249255386 }, { "asset_turnover_ratio": 0.6480783275003493, "current_ratio": 1.7841629922638567, "debt_to_equity_ratio": 0.631691269601085, "profit_margin": 0.19564844156592565, "quarter": 2, "return_on_assets": 0.12679551478809492, "return_on_equity": 0.183610186399453 }, { "asset_turnover_ratio": 0.6289086707576674, "current_ratio": 1.6107809714446564, "debt_to_equity_ratio": 0.6273128098010426, "profit_margin": 0.19785717931794755, "quarter": 3, "return_on_assets": 0.12443409564471185, "return_on_equity": 0.18008454083967018 }, { "asset_turnover_ratio": 0.6103060769153712, "current_ratio": 1.9035573186891026, "debt_to_equity_ratio": 0.623124225797246, "profit_margin": 0.19975797221903066, "quarter": 4, "return_on_assets": 0.12191350435756632, "return_on_equity": 0.1763779129193343 } ], "income_statement": [ { "depreciation": 227543, "expenses": 2522771, "income_tax": 188223, "marketing_expense": 330994, "net_income": 825450, "net_profit": 637227, "operational_expense": 1597353, "product_revenue": 1163869, "quarter": 1, "rd_expense": 336485, "revenue": 3348221, "salaries_expense": 1124245, "service_revenue": 2184352 }, { "depreciation": 169233, "expenses": 2502379, "income_tax": 191474, "marketing_expense": 301306, "net_income": 846720, "net_profit": 655246, "operational_expense": 1286085, "product_revenue": 993575, "quarter": 2, "rd_expense": 279723, "revenue": 3349099, "salaries_expense": 1172513, "service_revenue": 2355524 }, { "depreciation": 150582, "expenses": 2482153, "income_tax": 205007, "marketing_expense": 481494, "net_income": 867824, "net_profit": 662817, "operational_expense": 1562292, "product_revenue": 1102535, "quarter": 3, "rd_expense": 254138, "revenue": 3349977, "salaries_expense": 908313, "service_revenue": 2247442 }, { "depreciation": 145918, "expenses": 2462090, "income_tax": 219405, "marketing_expense": 419975, "net_income": 888765, "net_profit": 669360, "operational_expense": 1348101, "product_revenue": 1017291, "quarter": 4, "rd_expense": 339367, "revenue": 3350855, "salaries_expense": 975096, "service_revenue": 2333564 } ], "market_conditions": { "gdp_growth": [ 0.06687374347672052, 0.04934935271683599, 0.05658725420804249, 0.05172155208715791 ], "inflation_rate": [ 0.006190366219929043, 0.003416990883388634, 0.007975035112218459, 0.008649776720121032 ], "interest_rate": [ 0.019842392790251677, 0.012731553176297882, 0.013508388583577712, 0.01929090981202936 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 1994, "industry": "Advertising", "location": "Adkinsport", "name": "Brady-Mendoza", "num_employees": 364, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.brady-mendoza.com" }

[ { "advertising_kpis": [ { "average_project_size": 112432, "billable_hours_per_employee": 92, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 82988243, "net_revenue": 71597113, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 196695 }, { "average_project_size": 110320, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 86176491, "net_revenue": 72398786, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 198898 }, { "average_project_size": 181083, "billable_hours_per_employee": 90, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.6, "gross_billings": 92256967, "net_revenue": 73209435, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 201125 }, { "average_project_size": 189235, "billable_hours_per_employee": 110, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 83995023, "net_revenue": 74029162, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 203377 } ], "balance_sheet": [ { "assets": 98181793, "current_assets": 37720567, "current_liabilities": 22094241, "equity": 58074559, "fixed_assets": 60461226, "liabilities": 53751764, "long_term_liabilities": 31657523, "quarter": 1 }, { "assets": 101172785, "current_assets": 49852309, "current_liabilities": 27820675, "equity": 59907267, "fixed_assets": 51320476, "liabilities": 55015535, "long_term_liabilities": 27194860, "quarter": 2 }, { "assets": 104254894, "current_assets": 32105635, "current_liabilities": 32815880, "equity": 63093068, "fixed_assets": 72149259, "liabilities": 56309019, "long_term_liabilities": 23493139, "quarter": 3 }, { "assets": 107430896, "current_assets": 36987255, "current_liabilities": 26348558, "equity": 64569219, "fixed_assets": 70443641, "liabilities": 57632915, "long_term_liabilities": 31284357, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89575, "financing_cash_flow": 5701, "investing_cash_flow": -487395, "net_cash_flow": 18266473, "operating_cash_flow": 18640258, "quarter": 1 }, { "change_in_working_capital": -85524, "financing_cash_flow": 130486, "investing_cash_flow": -455589, "net_cash_flow": 17810231, "operating_cash_flow": 18100062, "quarter": 2 }, { "change_in_working_capital": 98041, "financing_cash_flow": 113653, "investing_cash_flow": -161107, "net_cash_flow": 18385776, "operating_cash_flow": 18426506, "quarter": 3 }, { "change_in_working_capital": -72703, "financing_cash_flow": 26605, "investing_cash_flow": -481333, "net_cash_flow": 17809160, "operating_cash_flow": 17981992, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.729230041663631, "current_ratio": 1.7072578777428924, "debt_to_equity_ratio": 0.9255647382531136, "profit_margin": 0.19057374562016208, "quarter": 1, "return_on_assets": 0.13897210045858502, "return_on_equity": 0.23494849095625506 }, { "asset_turnover_ratio": 0.7155954637405701, "current_ratio": 1.7919158683245464, "debt_to_equity_ratio": 0.9183449313419689, "profit_margin": 0.18992054645778175, "quarter": 2, "return_on_assets": 0.13590628151631884, "return_on_equity": 0.22952168724371952 }, { "asset_turnover_ratio": 0.7022158115666014, "current_ratio": 0.9783566675646059, "debt_to_equity_ratio": 0.8924755252034978, "profit_margin": 0.20690219778365998, "quarter": 3, "return_on_assets": 0.14528999473156626, "return_on_equity": 0.2400769764437513 }, { "asset_turnover_ratio": 0.6890863313659787, "current_ratio": 1.4037677128289145, "debt_to_equity_ratio": 0.8925756868764356, "profit_margin": 0.19953269226524542, "quarter": 4, "return_on_assets": 0.13749525090063477, "return_on_equity": 0.22876593876720114 } ], "income_statement": [ { "depreciation": 4995728, "expenses": 52600212, "income_tax": 5352371, "marketing_expense": 5419299, "net_income": 18996901, "net_profit": 13644530, "operational_expense": 28695305, "product_revenue": 26196303, "quarter": 1, "rd_expense": 6899618, "revenue": 71597113, "salaries_expense": 21823173, "service_revenue": 45400810 }, { "depreciation": 4350045, "expenses": 53123470, "income_tax": 5525299, "marketing_expense": 5601621, "net_income": 19275316, "net_profit": 13750017, "operational_expense": 29318659, "product_revenue": 14749270, "quarter": 2, "rd_expense": 9016316, "revenue": 72398786, "salaries_expense": 24821599, "service_revenue": 57649516 }, { "depreciation": 3279313, "expenses": 53651933, "income_tax": 4410309, "marketing_expense": 10358501, "net_income": 19557502, "net_profit": 15147193, "operational_expense": 36881642, "product_revenue": 22188007, "quarter": 3, "rd_expense": 6181796, "revenue": 73209435, "salaries_expense": 24068613, "service_revenue": 51021428 }, { "depreciation": 3210754, "expenses": 54185654, "income_tax": 5072270, "marketing_expense": 8700208, "net_income": 19843508, "net_profit": 14771238, "operational_expense": 30677989, "product_revenue": 21278090, "quarter": 4, "rd_expense": 10236734, "revenue": 74029162, "salaries_expense": 16821619, "service_revenue": 52751072 } ], "market_conditions": { "gdp_growth": [ 0.05044678092523705, 0.04062203603322472, 0.04497267658041419, 0.03166907994646745 ], "inflation_rate": [ 0.004746580353649525, 0.01158198037775749, 0.0083639522498632, 0.012892669863259924 ], "interest_rate": [ 0.01290489905091, 0.01120695410629128, 0.016901340047911863, 0.011621985630144167 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 76553, "billable_hours_per_employee": 93, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 35190751, "net_revenue": 30719651, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 84395 }, { "average_project_size": 83520, "billable_hours_per_employee": 90, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 34229017, "net_revenue": 30603769, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 84076 }, { "average_project_size": 120965, "billable_hours_per_employee": 84, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 37382254, "net_revenue": 30488325, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 83759 }, { "average_project_size": 100892, "billable_hours_per_employee": 146, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 35505300, "net_revenue": 30373317, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 83443 } ], "balance_sheet": [ { "assets": 41836739, "current_assets": 14802346, "current_liabilities": 14025969, "equity": 26184707, "fixed_assets": 27034393, "liabilities": 24377638, "long_term_liabilities": 10351669, "quarter": 1 }, { "assets": 42452956, "current_assets": 18668214, "current_liabilities": 10563521, "equity": 27066188, "fixed_assets": 23784742, "liabilities": 25035093, "long_term_liabilities": 14471572, "quarter": 2 }, { "assets": 43078249, "current_assets": 19305907, "current_liabilities": 14563778, "equity": 26073651, "fixed_assets": 23772342, "liabilities": 25710280, "long_term_liabilities": 11146502, "quarter": 3 }, { "assets": 43712752, "current_assets": 20718954, "current_liabilities": 14922839, "equity": 26806394, "fixed_assets": 22993798, "liabilities": 26403676, "long_term_liabilities": 11480837, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27656, "financing_cash_flow": 49491, "investing_cash_flow": -268822, "net_cash_flow": 10083195, "operating_cash_flow": 10476550, "quarter": 1 }, { "change_in_working_capital": 38801, "financing_cash_flow": 88404, "investing_cash_flow": -395689, "net_cash_flow": 10563897, "operating_cash_flow": 11063969, "quarter": 2 }, { "change_in_working_capital": 77309, "financing_cash_flow": -149520, "investing_cash_flow": -436832, "net_cash_flow": 10073606, "operating_cash_flow": 10462565, "quarter": 3 }, { "change_in_working_capital": 96173, "financing_cash_flow": -10033, "investing_cash_flow": -429442, "net_cash_flow": 10468730, "operating_cash_flow": 10650779, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7342745093015017, "current_ratio": 1.0553528244643917, "debt_to_equity_ratio": 0.9309876180779872, "profit_margin": 0.28403988053119483, "quarter": 1, "return_on_assets": 0.20856324389910028, "return_on_equity": 0.33323290575678394 }, { "asset_turnover_ratio": 0.7208866445012686, "current_ratio": 1.7672340500861408, "debt_to_equity_ratio": 0.9249582172413788, "profit_margin": 0.3152659072808973, "quarter": 2, "return_on_assets": 0.22727098202537416, "return_on_equity": 0.35647151346174055 }, { "asset_turnover_ratio": 0.7077429029206828, "current_ratio": 1.3256111841309308, "debt_to_equity_ratio": 0.9860636701779892, "profit_margin": 0.2855414982620397, "quarter": 3, "return_on_assets": 0.20208996888429703, "return_on_equity": 0.3338881079600245 }, { "asset_turnover_ratio": 0.6948388195737482, "current_ratio": 1.3884056512303053, "debt_to_equity_ratio": 0.9849767932232885, "profit_margin": 0.3126862304831573, "quarter": 4, "return_on_assets": 0.21726653128588197, "return_on_equity": 0.3542930093469491 } ], "income_statement": [ { "depreciation": 1750944, "expenses": 18565875, "income_tax": 3428170, "marketing_expense": 2269378, "net_income": 12153776, "net_profit": 8725606, "operational_expense": 9509626, "product_revenue": 7232290, "quarter": 1, "rd_expense": 2409280, "revenue": 30719651, "salaries_expense": 7722682, "service_revenue": 23487361 }, { "depreciation": 1415644, "expenses": 18333959, "income_tax": 2621485, "marketing_expense": 2531978, "net_income": 12269810, "net_profit": 9648325, "operational_expense": 11297684, "product_revenue": 7111253, "quarter": 2, "rd_expense": 1979226, "revenue": 30603769, "salaries_expense": 6971385, "service_revenue": 23492516 }, { "depreciation": 1756883, "expenses": 18104940, "income_tax": 3677703, "marketing_expense": 1998289, "net_income": 12383385, "net_profit": 8705682, "operational_expense": 11523339, "product_revenue": 9887859, "quarter": 3, "rd_expense": 2612668, "revenue": 30488325, "salaries_expense": 7013227, "service_revenue": 20600466 }, { "depreciation": 1153461, "expenses": 17878782, "income_tax": 2997217, "marketing_expense": 3548194, "net_income": 12494535, "net_profit": 9497318, "operational_expense": 12121968, "product_revenue": 11854747, "quarter": 4, "rd_expense": 2947981, "revenue": 30373317, "salaries_expense": 5902422, "service_revenue": 18518570 } ], "market_conditions": { "gdp_growth": [ 0.04373444294223547, 0.04446553139513432, 0.04087065350820087, 0.04010289575628134 ], "inflation_rate": [ 0.009443567676787164, 0.008618899614187676, 0.00541125520230325, 0.009134469730338535 ], "interest_rate": [ 0.007553856244531471, 0.011605437597981555, 0.007488535596729812, 0.011334427119359182 ], "year": 1995 }, "random_event": { "description": "Brady-Mendoza Partnership with Major Brand in 1995", "impact": -0.04, "type": "Partnership with Major Brand" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 65210, "billable_hours_per_employee": 137, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 65891335, "net_revenue": 57974820, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 159271 }, { "average_project_size": 110243, "billable_hours_per_employee": 142, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 71867434, "net_revenue": 57507844, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 157989 }, { "average_project_size": 167522, "billable_hours_per_employee": 82, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 64174631, "net_revenue": 57044629, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 156716 }, { "average_project_size": 135217, "billable_hours_per_employee": 96, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 67989832, "net_revenue": 56585145, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 155454 } ], "balance_sheet": [ { "assets": 59832271, "current_assets": 28982716, "current_liabilities": 18033768, "equity": 40944278, "fixed_assets": 30849555, "liabilities": 33945417, "long_term_liabilities": 15911649, "quarter": 1 }, { "assets": 60762538, "current_assets": 28001582, "current_liabilities": 16926890, "equity": 40213980, "fixed_assets": 32760956, "liabilities": 34496780, "long_term_liabilities": 17569890, "quarter": 2 }, { "assets": 61707269, "current_assets": 19927139, "current_liabilities": 18560857, "equity": 42104844, "fixed_assets": 41780130, "liabilities": 35057099, "long_term_liabilities": 16496242, "quarter": 3 }, { "assets": 62666688, "current_assets": 20349648, "current_liabilities": 15850190, "equity": 40754256, "fixed_assets": 42317040, "liabilities": 35626519, "long_term_liabilities": 19776329, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94328, "financing_cash_flow": 125561, "investing_cash_flow": -220814, "net_cash_flow": 18596138, "operating_cash_flow": 18752683, "quarter": 1 }, { "change_in_working_capital": -55118, "financing_cash_flow": 149342, "investing_cash_flow": -463439, "net_cash_flow": 16291379, "operating_cash_flow": 16234515, "quarter": 2 }, { "change_in_working_capital": -40085, "financing_cash_flow": -85340, "investing_cash_flow": -469363, "net_cash_flow": 18898567, "operating_cash_flow": 18945401, "quarter": 3 }, { "change_in_working_capital": 34860, "financing_cash_flow": 24253, "investing_cash_flow": -156438, "net_cash_flow": 16487996, "operating_cash_flow": 16720234, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.968955699508715, "current_ratio": 1.6071359019368554, "debt_to_equity_ratio": 0.8290637583107461, "profit_margin": 0.25972351444989394, "quarter": 1, "return_on_assets": 0.2516605796226588, "return_on_equity": 0.3677540485632693 }, { "asset_turnover_ratio": 0.9464358450596649, "current_ratio": 1.654266200111184, "debt_to_equity_ratio": 0.8578305355500748, "profit_margin": 0.24254468659962283, "quarter": 2, "return_on_assets": 0.2295529854266456, "return_on_equity": 0.3468500755210004 }, { "asset_turnover_ratio": 0.9244393719644277, "current_ratio": 1.073610932943452, "debt_to_equity_ratio": 0.8326143899262517, "profit_margin": 0.2709225087606407, "quarter": 3, "return_on_assets": 0.25045143384971386, "return_on_equity": 0.3670521615042678 }, { "asset_turnover_ratio": 0.9029541341007203, "current_ratio": 1.28387407343382, "debt_to_equity_ratio": 0.8741791041406817, "profit_margin": 0.24236196620155342, "quarter": 4, "return_on_assets": 0.2188417393304717, "return_on_equity": 0.3365068669147095 } ], "income_statement": [ { "depreciation": 3695259, "expenses": 37835915, "income_tax": 5081481, "marketing_expense": 5466637, "net_income": 20138905, "net_profit": 15057424, "operational_expense": 21121637, "product_revenue": 20182123, "quarter": 1, "rd_expense": 4635884, "revenue": 57974820, "salaries_expense": 12298285, "service_revenue": 37792697 }, { "depreciation": 2286293, "expenses": 37643865, "income_tax": 5915757, "marketing_expense": 5486437, "net_income": 19863979, "net_profit": 13948222, "operational_expense": 19986529, "product_revenue": 19802492, "quarter": 2, "rd_expense": 6338607, "revenue": 57507844, "salaries_expense": 13808189, "service_revenue": 37705352 }, { "depreciation": 3490727, "expenses": 37452790, "income_tax": 4137165, "marketing_expense": 6629124, "net_income": 19591839, "net_profit": 15454674, "operational_expense": 23356538, "product_revenue": 22211986, "quarter": 3, "rd_expense": 5918303, "revenue": 57044629, "salaries_expense": 13138098, "service_revenue": 34832643 }, { "depreciation": 3006147, "expenses": 37262686, "income_tax": 5608372, "marketing_expense": 5173070, "net_income": 19322459, "net_profit": 13714087, "operational_expense": 21357189, "product_revenue": 22152279, "quarter": 4, "rd_expense": 3890941, "revenue": 56585145, "salaries_expense": 17629987, "service_revenue": 34432866 } ], "market_conditions": { "gdp_growth": [ 0.03619720658863497, 0.04418074496922848, 0.03350683179340922, 0.04124348561164515 ], "inflation_rate": [ 0.008435274537527605, 0.002017772757894616, 0.004569209122333679, 0.0031220918213030096 ], "interest_rate": [ 0.013134825517221805, 0.011978349255692296, 0.013290157377181741, 0.019231501593414038 ], "year": 1996 }, "random_event": { "description": "Brady-Mendoza Industry Recognition in 1996", "impact": -0.08, "type": "Industry Recognition" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 157270, "billable_hours_per_employee": 86, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 103276317, "net_revenue": 82923601, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 227812 }, { "average_project_size": 156171, "billable_hours_per_employee": 98, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 90511721, "net_revenue": 81899771, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 224999 }, { "average_project_size": 76688, "billable_hours_per_employee": 121, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 97830534, "net_revenue": 80888582, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 222221 }, { "average_project_size": 50978, "billable_hours_per_employee": 142, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 99850937, "net_revenue": 79889879, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 219478 } ], "balance_sheet": [ { "assets": 84714592, "current_assets": 40825751, "current_liabilities": 21446124, "equity": 67384366, "fixed_assets": 43888841, "liabilities": 38708906, "long_term_liabilities": 17262782, "quarter": 1 }, { "assets": 86238313, "current_assets": 32795042, "current_liabilities": 18045601, "equity": 68389342, "fixed_assets": 53443271, "liabilities": 39092060, "long_term_liabilities": 21046459, "quarter": 2 }, { "assets": 87789440, "current_assets": 34790212, "current_liabilities": 16496811, "equity": 71600315, "fixed_assets": 52999228, "liabilities": 39479006, "long_term_liabilities": 22982195, "quarter": 3 }, { "assets": 89368467, "current_assets": 29354002, "current_liabilities": 20510478, "equity": 72236273, "fixed_assets": 60014465, "liabilities": 39869782, "long_term_liabilities": 19359304, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81501, "financing_cash_flow": 124788, "investing_cash_flow": -459459, "net_cash_flow": 24377222, "operating_cash_flow": 24646236, "quarter": 1 }, { "change_in_working_capital": -19748, "financing_cash_flow": 79047, "investing_cash_flow": -156095, "net_cash_flow": 25297247, "operating_cash_flow": 25655403, "quarter": 2 }, { "change_in_working_capital": 25695, "financing_cash_flow": -15628, "investing_cash_flow": -492067, "net_cash_flow": 26127319, "operating_cash_flow": 26593085, "quarter": 3 }, { "change_in_working_capital": 75624, "financing_cash_flow": 64248, "investing_cash_flow": -112162, "net_cash_flow": 26552678, "operating_cash_flow": 26985538, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.97885853006292, "current_ratio": 1.9036424017691962, "debt_to_equity_ratio": 0.5744493611470649, "profit_margin": 0.2578117657963262, "quarter": 1, "return_on_assets": 0.2523612461003176, "return_on_equity": 0.31726469015082814 }, { "asset_turnover_ratio": 0.9496912468591541, "current_ratio": 1.817342741868226, "debt_to_equity_ratio": 0.5716104126283303, "profit_margin": 0.25937910131641273, "quarter": 2, "return_on_assets": 0.24633006213839084, "return_on_equity": 0.31061987699779303 }, { "asset_turnover_ratio": 0.921393074155616, "current_ratio": 2.1089052908468187, "debt_to_equity_ratio": 0.551380339597668, "profit_margin": 0.2879254453984618, "quarter": 3, "return_on_assets": 0.26529251126331366, "return_on_equity": 0.32527623656404303 }, { "asset_turnover_ratio": 0.8939381157785777, "current_ratio": 1.4311710336541157, "debt_to_equity_ratio": 0.5519357567077139, "profit_margin": 0.28461162145457747, "quarter": 4, "return_on_assets": 0.2544251766117908, "return_on_equity": 0.3147669038794402 } ], "income_statement": [ { "depreciation": 3267556, "expenses": 52819097, "income_tax": 8725824, "marketing_expense": 10471976, "net_income": 30104504, "net_profit": 21378680, "operational_expense": 36090227, "product_revenue": 16757588, "quarter": 1, "rd_expense": 7421838, "revenue": 82923601, "salaries_expense": 20092925, "service_revenue": 66166013 }, { "depreciation": 4412314, "expenses": 52208763, "income_tax": 8447919, "marketing_expense": 5601628, "net_income": 29691008, "net_profit": 21243089, "operational_expense": 28516992, "product_revenue": 17684284, "quarter": 2, "rd_expense": 8530635, "revenue": 81899771, "salaries_expense": 22179362, "service_revenue": 64215487 }, { "depreciation": 3303204, "expenses": 51605482, "income_tax": 5993219, "marketing_expense": 7002644, "net_income": 29283100, "net_profit": 23289881, "operational_expense": 28790376, "product_revenue": 30336718, "quarter": 3, "rd_expense": 9457854, "revenue": 80888582, "salaries_expense": 23712007, "service_revenue": 50551864 }, { "depreciation": 4247950, "expenses": 51009173, "income_tax": 6143118, "marketing_expense": 5519921, "net_income": 28880706, "net_profit": 22737588, "operational_expense": 30337624, "product_revenue": 23509191, "quarter": 4, "rd_expense": 9363060, "revenue": 79889879, "salaries_expense": 22716880, "service_revenue": 56380688 } ], "market_conditions": { "gdp_growth": [ 0.06370372567054468, 0.06007264872339961, 0.062146058483059846, 0.0548118176749887 ], "inflation_rate": [ 0.0031292495427204447, 0.009400350715547495, 0.004786874986708729, 0.0042822405308167895 ], "interest_rate": [ 0.018832346495716697, 0.012587293701636986, 0.012499490283110665, 0.01399599453408741 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 90161, "billable_hours_per_employee": 135, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 93995454, "net_revenue": 79040001, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 217143 }, { "average_project_size": 154186, "billable_hours_per_employee": 101, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 95808320, "net_revenue": 77509241, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 212937 }, { "average_project_size": 184665, "billable_hours_per_employee": 133, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 95042136, "net_revenue": 76008127, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 208814 }, { "average_project_size": 54416, "billable_hours_per_employee": 127, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 94747135, "net_revenue": 74536086, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 204769 } ], "balance_sheet": [ { "assets": 93508780, "current_assets": 30905428, "current_liabilities": 18020915, "equity": 68161299, "fixed_assets": 62603352, "liabilities": 40605691, "long_term_liabilities": 22584776, "quarter": 1 }, { "assets": 95954979, "current_assets": 42119465, "current_liabilities": 21834756, "equity": 70500381, "fixed_assets": 53835514, "liabilities": 41044276, "long_term_liabilities": 19209520, "quarter": 2 }, { "assets": 98465171, "current_assets": 31024467, "current_liabilities": 20473789, "equity": 71763971, "fixed_assets": 67440704, "liabilities": 41487599, "long_term_liabilities": 21013810, "quarter": 3 }, { "assets": 101041031, "current_assets": 36366337, "current_liabilities": 17431826, "equity": 72307186, "fixed_assets": 64674694, "liabilities": 41935711, "long_term_liabilities": 24503885, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64906, "financing_cash_flow": 198948, "investing_cash_flow": -370713, "net_cash_flow": 18380987, "operating_cash_flow": 18782990, "quarter": 1 }, { "change_in_working_capital": 51889, "financing_cash_flow": 98916, "investing_cash_flow": -427121, "net_cash_flow": 20888045, "operating_cash_flow": 20970417, "quarter": 2 }, { "change_in_working_capital": 13587, "financing_cash_flow": 106046, "investing_cash_flow": -147021, "net_cash_flow": 18361945, "operating_cash_flow": 18720375, "quarter": 3 }, { "change_in_working_capital": 60190, "financing_cash_flow": -71873, "investing_cash_flow": -213689, "net_cash_flow": 18167668, "operating_cash_flow": 18140915, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8452682304271321, "current_ratio": 1.714975515949107, "debt_to_equity_ratio": 0.5957294182436282, "profit_margin": 0.19304415241593936, "quarter": 1, "return_on_assets": 0.16317408910692666, "return_on_equity": 0.2238544485485818 }, { "asset_turnover_ratio": 0.8077667444437667, "current_ratio": 1.9290101066391583, "debt_to_equity_ratio": 0.5821851657794587, "profit_margin": 0.20113315262627846, "quarter": 2, "return_on_assets": 0.1624686718966402, "return_on_equity": 0.22112898935964614 }, { "asset_turnover_ratio": 0.771929061089022, "current_ratio": 1.5153261079324398, "debt_to_equity_ratio": 0.5781118076646009, "profit_margin": 0.19453707890999603, "quarter": 3, "return_on_assets": 0.15016882466999423, "return_on_equity": 0.2060420959704139 }, { "asset_turnover_ratio": 0.7376813682750327, "current_ratio": 2.0862035336975024, "debt_to_equity_ratio": 0.5799660216344196, "profit_margin": 0.17712046216110677, "quarter": 4, "return_on_assets": 0.1306584648765114, "return_on_equity": 0.18258027632274335 } ], "income_statement": [ { "depreciation": 3524780, "expenses": 58669656, "income_tax": 5112135, "marketing_expense": 6571253, "net_income": 20370345, "net_profit": 15258210, "operational_expense": 40562676, "product_revenue": 29021836, "quarter": 1, "rd_expense": 8944789, "revenue": 79040001, "salaries_expense": 22778230, "service_revenue": 50018165 }, { "depreciation": 5380739, "expenses": 57727257, "income_tax": 4192306, "marketing_expense": 6122612, "net_income": 19781984, "net_profit": 15589678, "operational_expense": 36985307, "product_revenue": 25475843, "quarter": 2, "rd_expense": 11101014, "revenue": 77509241, "salaries_expense": 19394450, "service_revenue": 52033398 }, { "depreciation": 3933976, "expenses": 56799995, "income_tax": 4421733, "marketing_expense": 7375282, "net_income": 19208132, "net_profit": 14786399, "operational_expense": 33221369, "product_revenue": 19275792, "quarter": 3, "rd_expense": 7877474, "revenue": 76008127, "salaries_expense": 23030714, "service_revenue": 56732335 }, { "depreciation": 4939049, "expenses": 55887628, "income_tax": 5446592, "marketing_expense": 8286373, "net_income": 18648458, "net_profit": 13201866, "operational_expense": 36898077, "product_revenue": 22420770, "quarter": 4, "rd_expense": 9402551, "revenue": 74536086, "salaries_expense": 26691817, "service_revenue": 52115316 } ], "market_conditions": { "gdp_growth": [ 0.05012287443943768, 0.0459271111727966, 0.04621675034929568, 0.04677574950658965 ], "inflation_rate": [ 0.0038422212141268923, 0.008808240279862739, 0.008813896502901472, 0.004180622945906764 ], "interest_rate": [ 0.023553301022575242, 0.01996760359951841, 0.021197177302496713, 0.023412901465876015 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 194637, "billable_hours_per_employee": 97, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 68227436, "net_revenue": 58448629, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 160573 }, { "average_project_size": 150623, "billable_hours_per_employee": 152, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 66540123, "net_revenue": 58160601, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 159782 }, { "average_project_size": 78362, "billable_hours_per_employee": 116, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 65776048, "net_revenue": 57873993, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 158994 }, { "average_project_size": 107713, "billable_hours_per_employee": 82, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 72667345, "net_revenue": 57588798, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 158211 } ], "balance_sheet": [ { "assets": 64043413, "current_assets": 23190012, "current_liabilities": 16814674, "equity": 41794914, "fixed_assets": 40853401, "liabilities": 34402126, "long_term_liabilities": 17587452, "quarter": 1 }, { "assets": 64890854, "current_assets": 22598575, "current_liabilities": 16686397, "equity": 41596282, "fixed_assets": 42292279, "liabilities": 35313694, "long_term_liabilities": 18627297, "quarter": 2 }, { "assets": 65749509, "current_assets": 23738726, "current_liabilities": 18772733, "equity": 41554077, "fixed_assets": 42010783, "liabilities": 36249417, "long_term_liabilities": 17476684, "quarter": 3 }, { "assets": 66619526, "current_assets": 31281644, "current_liabilities": 20360220, "equity": 41016114, "fixed_assets": 35337882, "liabilities": 37209935, "long_term_liabilities": 16849715, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13207, "financing_cash_flow": -92080, "investing_cash_flow": -401413, "net_cash_flow": 14506421, "operating_cash_flow": 14793337, "quarter": 1 }, { "change_in_working_capital": 22750, "financing_cash_flow": 28222, "investing_cash_flow": -238374, "net_cash_flow": 15614052, "operating_cash_flow": 15964080, "quarter": 2 }, { "change_in_working_capital": -8883, "financing_cash_flow": -194229, "investing_cash_flow": -379054, "net_cash_flow": 13929806, "operating_cash_flow": 14259722, "quarter": 3 }, { "change_in_working_capital": -89271, "financing_cash_flow": -91894, "investing_cash_flow": -196053, "net_cash_flow": 13459520, "operating_cash_flow": 14053369, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9126407582306708, "current_ratio": 1.3791532324682596, "debt_to_equity_ratio": 0.8231175209500371, "profit_margin": 0.20793690473047707, "quarter": 1, "return_on_assets": 0.18977169439736136, "return_on_equity": 0.29079200880757883 }, { "asset_turnover_ratio": 0.8962834885791455, "current_ratio": 1.3543112392687289, "debt_to_equity_ratio": 0.8489627510458747, "profit_margin": 0.20665401996103858, "quarter": 2, "return_on_assets": 0.18522058593958401, "return_on_equity": 0.28894702656357607 }, { "asset_turnover_ratio": 0.880219394490079, "current_ratio": 1.2645322340652263, "debt_to_equity_ratio": 0.8723432119548703, "profit_margin": 0.20827982268304868, "quarter": 3, "return_on_assets": 0.18333193940657413, "return_on_equity": 0.29007947884391705 }, { "asset_turnover_ratio": 0.8644432264498549, "current_ratio": 1.5364099209144106, "debt_to_equity_ratio": 0.907202837401905, "profit_margin": 0.20154133100676974, "quarter": 4, "return_on_assets": 0.17422103843849024, "return_on_equity": 0.28297471086607573 } ], "income_statement": [ { "depreciation": 2639710, "expenses": 41808647, "income_tax": 4486355, "marketing_expense": 5737171, "net_income": 16639982, "net_profit": 12153627, "operational_expense": 26398114, "product_revenue": 16761695, "quarter": 1, "rd_expense": 7421717, "revenue": 58448629, "salaries_expense": 20730333, "service_revenue": 41686934 }, { "depreciation": 3944958, "expenses": 41837286, "income_tax": 4304193, "marketing_expense": 6603031, "net_income": 16323315, "net_profit": 12019122, "operational_expense": 21600190, "product_revenue": 17717865, "quarter": 2, "rd_expense": 7994037, "revenue": 58160601, "salaries_expense": 13233497, "service_revenue": 40442736 }, { "depreciation": 2205737, "expenses": 41865946, "income_tax": 3954062, "marketing_expense": 7782511, "net_income": 16008047, "net_profit": 12053985, "operational_expense": 23035804, "product_revenue": 14448068, "quarter": 3, "rd_expense": 6970810, "revenue": 57873993, "salaries_expense": 20682075, "service_revenue": 43425925 }, { "depreciation": 2446846, "expenses": 41894625, "income_tax": 4087650, "marketing_expense": 8321173, "net_income": 15694173, "net_profit": 11606523, "operational_expense": 24671381, "product_revenue": 18981455, "quarter": 4, "rd_expense": 4995924, "revenue": 57588798, "salaries_expense": 20553048, "service_revenue": 38607343 } ], "market_conditions": { "gdp_growth": [ 0.06560450038297534, 0.054466486430567146, 0.06234925489374661, 0.059667305376978855 ], "inflation_rate": [ 0.0026207976618572767, 0.004574985496305348, 0.009264968291073854, 0.00811839328704505 ], "interest_rate": [ 0.017298522421751613, 0.01115449048550177, 0.011418452238136673, 0.012693938582265033 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 180811, "billable_hours_per_employee": 156, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 110062626, "net_revenue": 93625912, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 257214 }, { "average_project_size": 139159, "billable_hours_per_employee": 111, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 119239551, "net_revenue": 95030629, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 261073 }, { "average_project_size": 151585, "billable_hours_per_employee": 110, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 110051833, "net_revenue": 96456422, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 264990 }, { "average_project_size": 63676, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 122291004, "net_revenue": 97903606, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 268966 } ], "balance_sheet": [ { "assets": 117027667, "current_assets": 40084320, "current_liabilities": 25280851, "equity": 85844026, "fixed_assets": 76943347, "liabilities": 53585563, "long_term_liabilities": 28304712, "quarter": 1 }, { "assets": 119041029, "current_assets": 49122411, "current_liabilities": 25630507, "equity": 87223427, "fixed_assets": 69918618, "liabilities": 54289323, "long_term_liabilities": 28658816, "quarter": 2 }, { "assets": 121089028, "current_assets": 43434329, "current_liabilities": 25922582, "equity": 89596937, "fixed_assets": 77654699, "liabilities": 55002326, "long_term_liabilities": 29079744, "quarter": 3 }, { "assets": 123172261, "current_assets": 43356607, "current_liabilities": 32904585, "equity": 92505407, "fixed_assets": 79815654, "liabilities": 55724693, "long_term_liabilities": 22820108, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36329, "financing_cash_flow": 126946, "investing_cash_flow": -203070, "net_cash_flow": 27670440, "operating_cash_flow": 27955656, "quarter": 1 }, { "change_in_working_capital": -82683, "financing_cash_flow": 68904, "investing_cash_flow": -416537, "net_cash_flow": 27983028, "operating_cash_flow": 27988765, "quarter": 2 }, { "change_in_working_capital": 40896, "financing_cash_flow": -133899, "investing_cash_flow": -469823, "net_cash_flow": 27945840, "operating_cash_flow": 28178755, "quarter": 3 }, { "change_in_working_capital": -60315, "financing_cash_flow": -135502, "investing_cash_flow": -159464, "net_cash_flow": 30501011, "operating_cash_flow": 30977891, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8000322863823305, "current_ratio": 1.5855605493660003, "debt_to_equity_ratio": 0.6242200592968461, "profit_margin": 0.23927053442213733, "quarter": 1, "return_on_assets": 0.1914241527176646, "return_on_equity": 0.2609607568964671 }, { "asset_turnover_ratio": 0.7983014746957539, "current_ratio": 1.9165602537632205, "debt_to_equity_ratio": 0.6224167619554779, "profit_margin": 0.23646819174478997, "quarter": 2, "return_on_assets": 0.18877290618850415, "return_on_equity": 0.2576340069738374 }, { "asset_turnover_ratio": 0.7965744179563486, "current_ratio": 1.6755402297502617, "debt_to_equity_ratio": 0.6138862314009685, "profit_margin": 0.24373944743668804, "quarter": 3, "return_on_assets": 0.1941566084748818, "return_on_equity": 0.2623999858388016 }, { "asset_turnover_ratio": 0.794851090701339, "current_ratio": 1.3176463705589965, "debt_to_equity_ratio": 0.602393901147854, "profit_margin": 0.25594398433087334, "quarter": 4, "return_on_assets": 0.20343735510384112, "return_on_equity": 0.2708797227388016 } ], "income_statement": [ { "depreciation": 5553734, "expenses": 65198723, "income_tax": 6025267, "marketing_expense": 7674841, "net_income": 28427189, "net_profit": 22401922, "operational_expense": 42214742, "product_revenue": 30258763, "quarter": 1, "rd_expense": 10542536, "revenue": 93625912, "salaries_expense": 21779219, "service_revenue": 63367149 }, { "depreciation": 5517044, "expenses": 65547032, "income_tax": 7011876, "marketing_expense": 8608830, "net_income": 29483597, "net_profit": 22471721, "operational_expense": 45802603, "product_revenue": 28239355, "quarter": 2, "rd_expense": 7743962, "revenue": 95030629, "salaries_expense": 24176121, "service_revenue": 66791274 }, { "depreciation": 4668520, "expenses": 65897202, "income_tax": 7048985, "marketing_expense": 10237457, "net_income": 30559220, "net_profit": 23510235, "operational_expense": 38311402, "product_revenue": 37245380, "quarter": 3, "rd_expense": 11075124, "revenue": 96456422, "salaries_expense": 32572068, "service_revenue": 59211042 }, { "depreciation": 5920052, "expenses": 66249242, "income_tax": 6596525, "marketing_expense": 11190357, "net_income": 31654364, "net_profit": 25057839, "operational_expense": 41468645, "product_revenue": 37509306, "quarter": 4, "rd_expense": 8622163, "revenue": 97903606, "salaries_expense": 28008997, "service_revenue": 60394300 } ], "market_conditions": { "gdp_growth": [ 0.045129329056308586, 0.05157462644617756, 0.052913668267334964, 0.050426736062820936 ], "inflation_rate": [ 0.009903736361531492, 0.005806124224548381, 0.009794258614994337, 0.009227952679128558 ], "interest_rate": [ 0.00828766903250006, 0.010937293523418387, 0.013934692305694614, 0.007177440615332468 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 67823, "billable_hours_per_employee": 85, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 54509980, "net_revenue": 43833593, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 120422 }, { "average_project_size": 150197, "billable_hours_per_employee": 116, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 56747983, "net_revenue": 44122439, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 121215 }, { "average_project_size": 86577, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 53860595, "net_revenue": 44413188, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 122014 }, { "average_project_size": 87437, "billable_hours_per_employee": 156, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 52965553, "net_revenue": 44705854, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 122818 } ], "balance_sheet": [ { "assets": 63616569, "current_assets": 20907956, "current_liabilities": 14364299, "equity": 46416285, "fixed_assets": 42708613, "liabilities": 30464030, "long_term_liabilities": 16099731, "quarter": 1 }, { "assets": 65447883, "current_assets": 31289978, "current_liabilities": 17333195, "equity": 47624307, "fixed_assets": 34157905, "liabilities": 31129064, "long_term_liabilities": 13795869, "quarter": 2 }, { "assets": 67331915, "current_assets": 25988564, "current_liabilities": 18698585, "equity": 48582966, "fixed_assets": 41343351, "liabilities": 31808616, "long_term_liabilities": 13110031, "quarter": 3 }, { "assets": 69270182, "current_assets": 23009968, "current_liabilities": 17941441, "equity": 49981275, "fixed_assets": 46260214, "liabilities": 32503003, "long_term_liabilities": 14561562, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88317, "financing_cash_flow": -78420, "investing_cash_flow": -139090, "net_cash_flow": 15890273, "operating_cash_flow": 15832170, "quarter": 1 }, { "change_in_working_capital": -3259, "financing_cash_flow": -77837, "investing_cash_flow": -410095, "net_cash_flow": 14784322, "operating_cash_flow": 15156847, "quarter": 2 }, { "change_in_working_capital": -94547, "financing_cash_flow": 51804, "investing_cash_flow": -448622, "net_cash_flow": 15322116, "operating_cash_flow": 15379753, "quarter": 3 }, { "change_in_working_capital": 99921, "financing_cash_flow": 26080, "investing_cash_flow": -393415, "net_cash_flow": 15506483, "operating_cash_flow": 15729255, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6890279323300192, "current_ratio": 1.4555500411123439, "debt_to_equity_ratio": 0.6563220214629413, "profit_margin": 0.302593173231316, "quarter": 1, "return_on_assets": 0.20849514848875297, "return_on_equity": 0.2857563029871951 }, { "asset_turnover_ratio": 0.6741614392630545, "current_ratio": 1.8052054453896123, "debt_to_equity_ratio": 0.6536381516270673, "profit_margin": 0.30155830687419616, "quarter": 2, "return_on_assets": 0.20329898218403794, "return_on_equity": 0.27938439083218575 }, { "asset_turnover_ratio": 0.6596156963603367, "current_ratio": 1.389867949901022, "debt_to_equity_ratio": 0.6547277496396576, "profit_margin": 0.29404930355371023, "quarter": 3, "return_on_assets": 0.1939595361278526, "return_on_equity": 0.26881164480571235 }, { "asset_turnover_ratio": 0.6453838103096077, "current_ratio": 1.2825038969835254, "debt_to_equity_ratio": 0.6503035986977123, "profit_margin": 0.2955786506169863, "quarter": 4, "return_on_assets": 0.19076167578136288, "return_on_equity": 0.26438093065853163 } ], "income_statement": [ { "depreciation": 2568424, "expenses": 26693303, "income_tax": 3876544, "marketing_expense": 4070206, "net_income": 17140290, "net_profit": 13263746, "operational_expense": 18486754, "product_revenue": 8882458, "quarter": 1, "rd_expense": 3953763, "revenue": 43833593, "salaries_expense": 12138514, "service_revenue": 34951135 }, { "depreciation": 1851359, "expenses": 26865210, "income_tax": 3951741, "marketing_expense": 3724626, "net_income": 17257229, "net_profit": 13305488, "operational_expense": 15780841, "product_revenue": 10830367, "quarter": 2, "rd_expense": 3410209, "revenue": 44122439, "salaries_expense": 8855169, "service_revenue": 33292072 }, { "depreciation": 2320086, "expenses": 27038225, "income_tax": 4315296, "marketing_expense": 3532011, "net_income": 17374963, "net_profit": 13059667, "operational_expense": 16902230, "product_revenue": 16837885, "quarter": 3, "rd_expense": 4929845, "revenue": 44413188, "salaries_expense": 11521458, "service_revenue": 27575303 }, { "depreciation": 2515159, "expenses": 27212354, "income_tax": 4279404, "marketing_expense": 5255481, "net_income": 17493500, "net_profit": 13214096, "operational_expense": 17858916, "product_revenue": 17571997, "quarter": 4, "rd_expense": 3620432, "revenue": 44705854, "salaries_expense": 11274043, "service_revenue": 27133857 } ], "market_conditions": { "gdp_growth": [ 0.05637037066487236, 0.04291933864212583, 0.04243288305278918, 0.05255550530848294 ], "inflation_rate": [ 0.0024823274355276342, 0.004366934787548569, 0.0029780000830423566, 0.00912725663406681 ], "interest_rate": [ 0.022509366047009007, 0.019370366662124133, 0.01843370619663194, 0.014791787376967448 ], "year": 2001 }, "random_event": { "description": "Brady-Mendoza Expansion to New Market in 2001", "impact": -0.06, "type": "Expansion to New Market" }, "year": 2001 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 2005, "industry": "Advertising", "location": "Tuckermouth", "name": "Adams Group", "num_employees": 519, "region": "North America", "revenue_size": "Small", "website": "www.adamsgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 174845, "billable_hours_per_employee": 81, "client_concentration": 0.26, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 4786055, "net_revenue": 4284117, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 8255 }, { "average_project_size": 181567, "billable_hours_per_employee": 154, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 5023160, "net_revenue": 4234347, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 8159 }, { "average_project_size": 82455, "billable_hours_per_employee": 123, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 4757250, "net_revenue": 4185156, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 8064 }, { "average_project_size": 116329, "billable_hours_per_employee": 81, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 5284743, "net_revenue": 4136536, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 7970 } ], "balance_sheet": [ { "assets": 6223535, "current_assets": 1903924, "current_liabilities": 1786160, "equity": 3615950, "fixed_assets": 4319611, "liabilities": 3278619, "long_term_liabilities": 1492459, "quarter": 1 }, { "assets": 6309566, "current_assets": 3017406, "current_liabilities": 1917849, "equity": 3677246, "fixed_assets": 3292160, "liabilities": 3307526, "long_term_liabilities": 1389677, "quarter": 2 }, { "assets": 6396786, "current_assets": 3028598, "current_liabilities": 1650037, "equity": 3785927, "fixed_assets": 3368188, "liabilities": 3336688, "long_term_liabilities": 1686651, "quarter": 3 }, { "assets": 6485211, "current_assets": 2271597, "current_liabilities": 1386004, "equity": 3885042, "fixed_assets": 4213614, "liabilities": 3366107, "long_term_liabilities": 1980103, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33025, "financing_cash_flow": -72920, "investing_cash_flow": -235850, "net_cash_flow": 717571, "operating_cash_flow": 921739, "quarter": 1 }, { "change_in_working_capital": 17001, "financing_cash_flow": -11170, "investing_cash_flow": -282325, "net_cash_flow": 763444, "operating_cash_flow": 973998, "quarter": 2 }, { "change_in_working_capital": -62399, "financing_cash_flow": 40504, "investing_cash_flow": -360190, "net_cash_flow": 617608, "operating_cash_flow": 995952, "quarter": 3 }, { "change_in_working_capital": 71364, "financing_cash_flow": -3668, "investing_cash_flow": -444497, "net_cash_flow": 556248, "operating_cash_flow": 937197, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6883735690407461, "current_ratio": 1.0659313835266717, "debt_to_equity_ratio": 0.9067102697769605, "profit_margin": 0.15663297711056912, "quarter": 1, "return_on_assets": 0.10782200148307995, "return_on_equity": 0.1855761279884954 }, { "asset_turnover_ratio": 0.6710995653266801, "current_ratio": 1.573328244298691, "debt_to_equity_ratio": 0.8994573656480964, "profit_margin": 0.15945929797439842, "quarter": 2, "return_on_assets": 0.10701306555791634, "return_on_equity": 0.18361730490698747 }, { "asset_turnover_ratio": 0.6542591857848613, "current_ratio": 1.8354727803073507, "debt_to_equity_ratio": 0.8813397617016916, "profit_margin": 0.17342937754291596, "quarter": 3, "return_on_assets": 0.11346776334240351, "return_on_equity": 0.19171764273320643 }, { "asset_turnover_ratio": 0.6378413902030328, "current_ratio": 1.6389541444324836, "debt_to_equity_ratio": 0.8664274414536574, "profit_margin": 0.1851641083263871, "quarter": 4, "return_on_assets": 0.1181053322706077, "return_on_equity": 0.19715050699580597 } ], "income_statement": [ { "depreciation": 250705, "expenses": 3335615, "income_tax": 277468, "marketing_expense": 424852, "net_income": 948502, "net_profit": 671034, "operational_expense": 2295337, "product_revenue": 1508582, "quarter": 1, "rd_expense": 563071, "revenue": 4284117, "salaries_expense": 1614035, "service_revenue": 2775535 }, { "depreciation": 298792, "expenses": 3278108, "income_tax": 281033, "marketing_expense": 429982, "net_income": 956239, "net_profit": 675206, "operational_expense": 2103630, "product_revenue": 1527684, "quarter": 2, "rd_expense": 628800, "revenue": 4234347, "salaries_expense": 1568504, "service_revenue": 2706663 }, { "depreciation": 270123, "expenses": 3221593, "income_tax": 237734, "marketing_expense": 609616, "net_income": 963563, "net_profit": 725829, "operational_expense": 1790352, "product_revenue": 1646105, "quarter": 3, "rd_expense": 452363, "revenue": 4185156, "salaries_expense": 1259113, "service_revenue": 2539051 }, { "depreciation": 171259, "expenses": 3166053, "income_tax": 204545, "marketing_expense": 362109, "net_income": 970483, "net_profit": 765938, "operational_expense": 1957635, "product_revenue": 1607287, "quarter": 4, "rd_expense": 346088, "revenue": 4136536, "salaries_expense": 1545984, "service_revenue": 2529249 } ], "market_conditions": { "gdp_growth": [ -0.00487079127549313, 0.006721880908294333, -0.0028137470714081503, 0.004806005801640858 ], "inflation_rate": [ 0.03211893417774418, 0.033555949606035605, 0.03511396927485039, 0.03588719588135758 ], "interest_rate": [ 0.04693067697750946, 0.0464839125745581, 0.04783928864263686, 0.04819954440331302 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 102702, "billable_hours_per_employee": 88, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 4700466, "net_revenue": 3888950, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 7493 }, { "average_project_size": 127387, "billable_hours_per_employee": 151, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 4670326, "net_revenue": 3945032, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 7601 }, { "average_project_size": 115727, "billable_hours_per_employee": 89, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 4592934, "net_revenue": 4001924, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 7711 }, { "average_project_size": 81116, "billable_hours_per_employee": 131, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 4640906, "net_revenue": 4059636, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 7822 } ], "balance_sheet": [ { "assets": 3937308, "current_assets": 1768174, "current_liabilities": 796886, "equity": 2593334, "fixed_assets": 2169134, "liabilities": 1985660, "long_term_liabilities": 1188774, "quarter": 1 }, { "assets": 4057448, "current_assets": 1879128, "current_liabilities": 861324, "equity": 2742827, "fixed_assets": 2178320, "liabilities": 2028600, "long_term_liabilities": 1167276, "quarter": 2 }, { "assets": 4181254, "current_assets": 1876043, "current_liabilities": 941592, "equity": 2834746, "fixed_assets": 2305211, "liabilities": 2072468, "long_term_liabilities": 1130876, "quarter": 3 }, { "assets": 4308837, "current_assets": 1587165, "current_liabilities": 1039722, "equity": 2903851, "fixed_assets": 2721672, "liabilities": 2117285, "long_term_liabilities": 1077563, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50526, "financing_cash_flow": -182915, "investing_cash_flow": -148876, "net_cash_flow": 351272, "operating_cash_flow": 939537, "quarter": 1 }, { "change_in_working_capital": -99269, "financing_cash_flow": -93590, "investing_cash_flow": -219463, "net_cash_flow": 798697, "operating_cash_flow": 972331, "quarter": 2 }, { "change_in_working_capital": -52211, "financing_cash_flow": 84869, "investing_cash_flow": -174505, "net_cash_flow": 480570, "operating_cash_flow": 891203, "quarter": 3 }, { "change_in_working_capital": 70091, "financing_cash_flow": 28524, "investing_cash_flow": -365633, "net_cash_flow": 1059876, "operating_cash_flow": 962763, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9877180042810977, "current_ratio": 2.2188543907158613, "debt_to_equity_ratio": 0.7656784664065639, "profit_margin": 0.1650023785340516, "quarter": 1, "return_on_assets": 0.1629758200272877, "return_on_equity": 0.2474366973170444 }, { "asset_turnover_ratio": 0.9722939147957042, "current_ratio": 2.1816737952268834, "debt_to_equity_ratio": 0.7396018779164708, "profit_margin": 0.1809818019220123, "quarter": 2, "return_on_assets": 0.17596750469753403, "return_on_equity": 0.26030770442321005 }, { "asset_turnover_ratio": 0.9571109528385503, "current_ratio": 1.9924160358201854, "debt_to_equity_ratio": 0.7310947788620215, "profit_margin": 0.18140274527952055, "quarter": 3, "return_on_assets": 0.17362255438201077, "return_on_equity": 0.2560934912687063 }, { "asset_turnover_ratio": 0.9421651364393687, "current_ratio": 1.5265282450501192, "debt_to_equity_ratio": 0.7291300414518513, "profit_margin": 0.1754588342403112, "quarter": 4, "return_on_assets": 0.16531119650151538, "return_on_equity": 0.24529461050170961 } ], "income_statement": [ { "depreciation": 297851, "expenses": 2994450, "income_tax": 252814, "marketing_expense": 583771, "net_income": 894500, "net_profit": 641686, "operational_expense": 1577794, "product_revenue": 1348148, "quarter": 1, "rd_expense": 481407, "revenue": 3888950, "salaries_expense": 1466140, "service_revenue": 2540802 }, { "depreciation": 258352, "expenses": 3013516, "income_tax": 217537, "marketing_expense": 415110, "net_income": 931516, "net_profit": 713979, "operational_expense": 1619624, "product_revenue": 1005164, "quarter": 2, "rd_expense": 330160, "revenue": 3945032, "salaries_expense": 1420472, "service_revenue": 2939868 }, { "depreciation": 165243, "expenses": 3032704, "income_tax": 243260, "marketing_expense": 341921, "net_income": 969220, "net_profit": 725960, "operational_expense": 1772069, "product_revenue": 1360026, "quarter": 3, "rd_expense": 399711, "revenue": 4001924, "salaries_expense": 1467010, "service_revenue": 2641898 }, { "depreciation": 250464, "expenses": 3052014, "income_tax": 295323, "marketing_expense": 487927, "net_income": 1007622, "net_profit": 712299, "operational_expense": 1550760, "product_revenue": 1132059, "quarter": 4, "rd_expense": 328430, "revenue": 4059636, "salaries_expense": 1363087, "service_revenue": 2927577 } ], "market_conditions": { "gdp_growth": [ -0.003606102566349561, -0.020503030998908545, -0.010645669260936578, -0.01360879452289931 ], "inflation_rate": [ 0.022771956582699798, 0.024073003577204315, 0.023858703591197166, 0.02199409619004897 ], "interest_rate": [ 0.044688570483678414, 0.04634378736278067, 0.054172111412893485, 0.04995134779119169 ], "year": 2006 }, "random_event": { "description": "Adams Group Expansion to New Market in 2006", "impact": -0.1, "type": "Expansion to New Market" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 110990, "billable_hours_per_employee": 138, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 5684248, "net_revenue": 4864288, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 9372 }, { "average_project_size": 194802, "billable_hours_per_employee": 156, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 5919935, "net_revenue": 4770024, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 9191 }, { "average_project_size": 111008, "billable_hours_per_employee": 114, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 5771023, "net_revenue": 4677587, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 9013 }, { "average_project_size": 161230, "billable_hours_per_employee": 115, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 5924517, "net_revenue": 4586942, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 8838 } ], "balance_sheet": [ { "assets": 7166578, "current_assets": 3379738, "current_liabilities": 1804179, "equity": 4524174, "fixed_assets": 3786840, "liabilities": 3840784, "long_term_liabilities": 2036605, "quarter": 1 }, { "assets": 7406087, "current_assets": 3519438, "current_liabilities": 1715323, "equity": 4591797, "fixed_assets": 3886649, "liabilities": 3876489, "long_term_liabilities": 2161166, "quarter": 2 }, { "assets": 7653600, "current_assets": 2694130, "current_liabilities": 1863253, "equity": 4788495, "fixed_assets": 4959470, "liabilities": 3912526, "long_term_liabilities": 2049273, "quarter": 3 }, { "assets": 7909385, "current_assets": 2924299, "current_liabilities": 2166673, "equity": 4960016, "fixed_assets": 4985086, "liabilities": 3948898, "long_term_liabilities": 1782225, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21466, "financing_cash_flow": -70111, "investing_cash_flow": -103807, "net_cash_flow": 1393555, "operating_cash_flow": 1493792, "quarter": 1 }, { "change_in_working_capital": 21500, "financing_cash_flow": 171168, "investing_cash_flow": -370420, "net_cash_flow": 834989, "operating_cash_flow": 1293771, "quarter": 2 }, { "change_in_working_capital": -3214, "financing_cash_flow": 77722, "investing_cash_flow": -185218, "net_cash_flow": 727071, "operating_cash_flow": 1258324, "quarter": 3 }, { "change_in_working_capital": 68173, "financing_cash_flow": 127247, "investing_cash_flow": -214464, "net_cash_flow": 840870, "operating_cash_flow": 1204219, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6787462579769592, "current_ratio": 1.8732830833304235, "debt_to_equity_ratio": 0.848947012205985, "profit_margin": 0.2463628798294838, "quarter": 1, "return_on_assets": 0.16721788278868938, "return_on_equity": 0.26488371136919137 }, { "asset_turnover_ratio": 0.6440680483499587, "current_ratio": 2.0517640117925313, "debt_to_equity_ratio": 0.8442204653210933, "profit_margin": 0.22268210809840788, "quarter": 2, "return_on_assets": 0.1434224307653961, "return_on_equity": 0.23132533951304904 }, { "asset_turnover_ratio": 0.6111616755513745, "current_ratio": 1.445928169711789, "debt_to_equity_ratio": 0.8170679931794854, "profit_margin": 0.22392336048479697, "quarter": 3, "return_on_assets": 0.13685337618898297, "return_on_equity": 0.21873699356478393 }, { "asset_turnover_ratio": 0.5799366195981104, "current_ratio": 1.3496725163418752, "debt_to_equity_ratio": 0.7961462221089609, "profit_margin": 0.21790748607678057, "quarter": 4, "return_on_assets": 0.1263725308604904, "return_on_equity": 0.20151729349260164 } ], "income_statement": [ { "depreciation": 295412, "expenses": 3306969, "income_tax": 358939, "marketing_expense": 619722, "net_income": 1557319, "net_profit": 1198380, "operational_expense": 2127221, "product_revenue": 1043385, "quarter": 1, "rd_expense": 591242, "revenue": 4864288, "salaries_expense": 1619536, "service_revenue": 3820903 }, { "depreciation": 231572, "expenses": 3273053, "income_tax": 434772, "marketing_expense": 417319, "net_income": 1496971, "net_profit": 1062199, "operational_expense": 2258313, "product_revenue": 1562312, "quarter": 2, "rd_expense": 417101, "revenue": 4770024, "salaries_expense": 1067144, "service_revenue": 3207712 }, { "depreciation": 210903, "expenses": 3239485, "income_tax": 390681, "marketing_expense": 575734, "net_income": 1438102, "net_profit": 1047421, "operational_expense": 1908606, "product_revenue": 995165, "quarter": 3, "rd_expense": 624828, "revenue": 4677587, "salaries_expense": 1289678, "service_revenue": 3682422 }, { "depreciation": 204690, "expenses": 3206261, "income_tax": 381152, "marketing_expense": 349346, "net_income": 1380681, "net_profit": 999529, "operational_expense": 1765013, "product_revenue": 1282843, "quarter": 4, "rd_expense": 560161, "revenue": 4586942, "salaries_expense": 1134253, "service_revenue": 3304099 } ], "market_conditions": { "gdp_growth": [ 0.010391600549676768, -0.0013605116275080499, 0.0027953006950596094, 0.011294375079041965 ], "inflation_rate": [ 0.018423534437138133, 0.017872932484666638, 0.024170201564126484, 0.020288313413079486 ], "interest_rate": [ 0.05391671656559982, 0.05796160997766104, 0.05560058568252317, 0.05907917709745776 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 62347, "billable_hours_per_employee": 152, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 1288151, "net_revenue": 1098159, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 2116 }, { "average_project_size": 72632, "billable_hours_per_employee": 147, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 1272768, "net_revenue": 1104949, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 2129 }, { "average_project_size": 164302, "billable_hours_per_employee": 102, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 1333456, "net_revenue": 1111782, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 2142 }, { "average_project_size": 70516, "billable_hours_per_employee": 117, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 1405600, "net_revenue": 1118657, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 2155 } ], "balance_sheet": [ { "assets": 1160561, "current_assets": 482012, "current_liabilities": 353579, "equity": 804855, "fixed_assets": 678549, "liabilities": 597628, "long_term_liabilities": 244049, "quarter": 1 }, { "assets": 1197280, "current_assets": 541134, "current_liabilities": 341721, "equity": 832827, "fixed_assets": 656146, "liabilities": 603471, "long_term_liabilities": 261750, "quarter": 2 }, { "assets": 1235162, "current_assets": 451139, "current_liabilities": 284769, "equity": 869103, "fixed_assets": 784023, "liabilities": 609370, "long_term_liabilities": 324601, "quarter": 3 }, { "assets": 1274242, "current_assets": 572226, "current_liabilities": 264922, "equity": 890396, "fixed_assets": 702016, "liabilities": 615328, "long_term_liabilities": 350406, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50849, "financing_cash_flow": -179956, "investing_cash_flow": -233165, "net_cash_flow": -382126, "operating_cash_flow": 306956, "quarter": 1 }, { "change_in_working_capital": -24319, "financing_cash_flow": 3005, "investing_cash_flow": -105454, "net_cash_flow": 38108, "operating_cash_flow": 315465, "quarter": 2 }, { "change_in_working_capital": -68108, "financing_cash_flow": 10744, "investing_cash_flow": -218585, "net_cash_flow": 392342, "operating_cash_flow": 319691, "quarter": 3 }, { "change_in_working_capital": 80161, "financing_cash_flow": -184539, "investing_cash_flow": -326455, "net_cash_flow": -81250, "operating_cash_flow": 291060, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9462311761294753, "current_ratio": 1.363237070074863, "debt_to_equity_ratio": 0.742528778475626, "profit_margin": 0.22029778930009225, "quarter": 1, "return_on_assets": 0.20845263626814964, "return_on_equity": 0.30057836504712027 }, { "asset_turnover_ratio": 0.9228827007884538, "current_ratio": 1.5835550053991414, "debt_to_equity_ratio": 0.7246054702837444, "profit_margin": 0.21631586616214865, "quarter": 2, "return_on_assets": 0.19963417078711745, "return_on_equity": 0.2869959787566926 }, { "asset_turnover_ratio": 0.9001102689363825, "current_ratio": 1.5842279180669243, "debt_to_equity_ratio": 0.701148195323224, "profit_margin": 0.21884775972267945, "quarter": 3, "return_on_assets": 0.1969871158601058, "return_on_equity": 0.2799564608567684 }, { "asset_turnover_ratio": 0.8778999593483813, "current_ratio": 2.159979163678366, "debt_to_equity_ratio": 0.6910722869374974, "profit_margin": 0.20692848656916285, "quarter": 4, "return_on_assets": 0.1816625099470901, "return_on_equity": 0.25997645991221885 } ], "income_statement": [ { "depreciation": 65034, "expenses": 790267, "income_tax": 65970, "marketing_expense": 94492, "net_income": 307892, "net_profit": 241922, "operational_expense": 426256, "product_revenue": 328036, "quarter": 1, "rd_expense": 79524, "revenue": 1098159, "salaries_expense": 240991, "service_revenue": 770123 }, { "depreciation": 76447, "expenses": 795592, "income_tax": 70339, "marketing_expense": 142024, "net_income": 309357, "net_profit": 239018, "operational_expense": 404904, "product_revenue": 343343, "quarter": 2, "rd_expense": 121407, "revenue": 1104949, "salaries_expense": 376270, "service_revenue": 761606 }, { "depreciation": 76380, "expenses": 800953, "income_tax": 67518, "marketing_expense": 157874, "net_income": 310829, "net_profit": 243311, "operational_expense": 491984, "product_revenue": 359891, "quarter": 3, "rd_expense": 159717, "revenue": 1111782, "salaries_expense": 358952, "service_revenue": 751891 }, { "depreciation": 59578, "expenses": 806351, "income_tax": 80824, "marketing_expense": 154634, "net_income": 312306, "net_profit": 231482, "operational_expense": 464329, "product_revenue": 349725, "quarter": 4, "rd_expense": 146777, "revenue": 1118657, "salaries_expense": 243227, "service_revenue": 768932 } ], "market_conditions": { "gdp_growth": [ -0.014878712080267212, -0.024411009119368318, -0.006051003899340665, -0.024260174610429015 ], "inflation_rate": [ 0.035321339486034976, 0.04073258898461632, 0.03537149316630784, 0.04240108890505636 ], "interest_rate": [ 0.0520179283124988, 0.04816221301704421, 0.05218950540035421, 0.047835459729972205 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 131692, "billable_hours_per_employee": 100, "client_concentration": 0.17, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 1108542, "net_revenue": 1005530, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 1937 }, { "average_project_size": 123140, "billable_hours_per_employee": 152, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 1178785, "net_revenue": 984459, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 1897 }, { "average_project_size": 132179, "billable_hours_per_employee": 86, "client_concentration": 0.12, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 1089832, "net_revenue": 963830, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1857 }, { "average_project_size": 168120, "billable_hours_per_employee": 144, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 1134769, "net_revenue": 943634, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 1818 } ], "balance_sheet": [ { "assets": 1337315, "current_assets": 527862, "current_liabilities": 421115, "equity": 773934, "fixed_assets": 809453, "liabilities": 785495, "long_term_liabilities": 364380, "quarter": 1 }, { "assets": 1371267, "current_assets": 456146, "current_liabilities": 432754, "equity": 776074, "fixed_assets": 915121, "liabilities": 806533, "long_term_liabilities": 373779, "quarter": 2 }, { "assets": 1406080, "current_assets": 503580, "current_liabilities": 368354, "equity": 793275, "fixed_assets": 902500, "liabilities": 828134, "long_term_liabilities": 459780, "quarter": 3 }, { "assets": 1441778, "current_assets": 703554, "current_liabilities": 376610, "equity": 795228, "fixed_assets": 738224, "liabilities": 850314, "long_term_liabilities": 473704, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76410, "financing_cash_flow": -57108, "investing_cash_flow": -162425, "net_cash_flow": 279121, "operating_cash_flow": 283390, "quarter": 1 }, { "change_in_working_capital": -41544, "financing_cash_flow": -108297, "investing_cash_flow": -434465, "net_cash_flow": 77255, "operating_cash_flow": 279663, "quarter": 2 }, { "change_in_working_capital": 87849, "financing_cash_flow": 106483, "investing_cash_flow": -414007, "net_cash_flow": 134610, "operating_cash_flow": 271600, "quarter": 3 }, { "change_in_working_capital": -21202, "financing_cash_flow": -68678, "investing_cash_flow": -435714, "net_cash_flow": -305975, "operating_cash_flow": 252562, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7519021322575459, "current_ratio": 1.2534865773007373, "debt_to_equity_ratio": 1.014937966286531, "profit_margin": 0.22089246467037285, "quarter": 1, "return_on_assets": 0.16608951518527795, "return_on_equity": 0.2869934645589934 }, { "asset_turnover_ratio": 0.7179192673636863, "current_ratio": 1.0540538042398222, "debt_to_equity_ratio": 1.0392475459814399, "profit_margin": 0.2146762841316906, "quarter": 2, "return_on_assets": 0.15412024062418186, "return_on_equity": 0.2723193922229066 }, { "asset_turnover_ratio": 0.6854730883022303, "current_ratio": 1.3671088138041123, "debt_to_equity_ratio": 1.0439431470801424, "profit_margin": 0.22340972993162694, "quarter": 3, "return_on_assets": 0.15314135753299954, "return_on_equity": 0.27144306829283665 }, { "asset_turnover_ratio": 0.6544932715022701, "current_ratio": 1.868123523007886, "debt_to_equity_ratio": 1.0692706997238528, "profit_margin": 0.21593541563784263, "quarter": 4, "return_on_assets": 0.1413282766140141, "return_on_equity": 0.2562334324244116 } ], "income_statement": [ { "depreciation": 61276, "expenses": 713650, "income_tax": 69766, "marketing_expense": 82669, "net_income": 291880, "net_profit": 222114, "operational_expense": 397122, "product_revenue": 266735, "quarter": 1, "rd_expense": 81390, "revenue": 1005530, "salaries_expense": 305474, "service_revenue": 738795 }, { "depreciation": 68323, "expenses": 695809, "income_tax": 77310, "marketing_expense": 108402, "net_income": 288650, "net_profit": 211340, "operational_expense": 444785, "product_revenue": 305196, "quarter": 2, "rd_expense": 118725, "revenue": 984459, "salaries_expense": 229152, "service_revenue": 679263 }, { "depreciation": 56271, "expenses": 678414, "income_tax": 70087, "marketing_expense": 84913, "net_income": 285416, "net_profit": 215329, "operational_expense": 434763, "product_revenue": 274090, "quarter": 3, "rd_expense": 104674, "revenue": 963830, "salaries_expense": 221581, "service_revenue": 689740 }, { "depreciation": 48798, "expenses": 661454, "income_tax": 78416, "marketing_expense": 71090, "net_income": 282180, "net_profit": 203764, "operational_expense": 439839, "product_revenue": 217223, "quarter": 4, "rd_expense": 90192, "revenue": 943634, "salaries_expense": 287103, "service_revenue": 726411 } ], "market_conditions": { "gdp_growth": [ 0.0026246868604274925, 0.0060012954938084995, 0.0006341785769412248, -0.0016858817889526916 ], "inflation_rate": [ 0.02828096919928605, 0.027663675419623016, 0.025020965184828985, 0.02691137237039347 ], "interest_rate": [ 0.05640979517280889, 0.05696704531935804, 0.05248438630267829, 0.0519937164067873 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 102030, "billable_hours_per_employee": 151, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 1617013, "net_revenue": 1273296, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 2453 }, { "average_project_size": 139058, "billable_hours_per_employee": 96, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 1472615, "net_revenue": 1252920, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 2414 }, { "average_project_size": 54755, "billable_hours_per_employee": 93, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 1591098, "net_revenue": 1232870, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 2375 }, { "average_project_size": 174662, "billable_hours_per_employee": 124, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 1530592, "net_revenue": 1213142, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 2337 } ], "balance_sheet": [ { "assets": 1814018, "current_assets": 825246, "current_liabilities": 366616, "equity": 1256947, "fixed_assets": 988772, "liabilities": 903905, "long_term_liabilities": 537289, "quarter": 1 }, { "assets": 1860573, "current_assets": 800591, "current_liabilities": 410707, "equity": 1274194, "fixed_assets": 1059982, "liabilities": 916353, "long_term_liabilities": 505646, "quarter": 2 }, { "assets": 1908323, "current_assets": 687676, "current_liabilities": 433175, "equity": 1308621, "fixed_assets": 1220647, "liabilities": 928973, "long_term_liabilities": 495798, "quarter": 3 }, { "assets": 1957298, "current_assets": 967703, "current_liabilities": 461807, "equity": 1345575, "fixed_assets": 989595, "liabilities": 941766, "long_term_liabilities": 479959, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -658, "financing_cash_flow": -38196, "investing_cash_flow": -247384, "net_cash_flow": 140710, "operating_cash_flow": 407585, "quarter": 1 }, { "change_in_working_capital": 89896, "financing_cash_flow": 190671, "investing_cash_flow": -186699, "net_cash_flow": 20531, "operating_cash_flow": 387499, "quarter": 2 }, { "change_in_working_capital": 86884, "financing_cash_flow": 45805, "investing_cash_flow": -314891, "net_cash_flow": -303638, "operating_cash_flow": 371589, "quarter": 3 }, { "change_in_working_capital": 27247, "financing_cash_flow": 30625, "investing_cash_flow": -274283, "net_cash_flow": 106673, "operating_cash_flow": 401680, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7019202676048418, "current_ratio": 2.250981953869989, "debt_to_equity_ratio": 0.7191273776857735, "profit_margin": 0.2723907088375366, "quarter": 1, "return_on_assets": 0.19119655924031626, "return_on_equity": 0.2759336710298843 }, { "asset_turnover_ratio": 0.6734054509014159, "current_ratio": 1.9492996223585184, "debt_to_equity_ratio": 0.7191628590308854, "profit_margin": 0.2633639817386585, "quarter": 2, "return_on_assets": 0.1773507408739136, "return_on_equity": 0.2589668449231436 }, { "asset_turnover_ratio": 0.6460489131032849, "current_ratio": 1.5875246724764818, "debt_to_equity_ratio": 0.7098869726223254, "profit_margin": 0.2670768207515796, "quarter": 3, "return_on_assets": 0.1725446897616389, "return_on_equity": 0.2516167782727008 }, { "asset_turnover_ratio": 0.6198044446987633, "current_ratio": 2.0954706186783656, "debt_to_equity_ratio": 0.699898556379243, "profit_margin": 0.2720563627341235, "quarter": 4, "return_on_assets": 0.16862174283118872, "return_on_equity": 0.245280270516322 } ], "income_statement": [ { "depreciation": 60751, "expenses": 819061, "income_tax": 107401, "marketing_expense": 120796, "net_income": 454235, "net_profit": 346834, "operational_expense": 495765, "product_revenue": 298098, "quarter": 1, "rd_expense": 86024, "revenue": 1273296, "salaries_expense": 257291, "service_revenue": 975198 }, { "depreciation": 57525, "expenses": 807336, "income_tax": 115610, "marketing_expense": 146965, "net_income": 445584, "net_profit": 329974, "operational_expense": 535194, "product_revenue": 301682, "quarter": 2, "rd_expense": 82409, "revenue": 1252920, "salaries_expense": 388116, "service_revenue": 951238 }, { "depreciation": 42318, "expenses": 795780, "income_tax": 107819, "marketing_expense": 92296, "net_income": 437090, "net_profit": 329271, "operational_expense": 457944, "product_revenue": 453270, "quarter": 3, "rd_expense": 125441, "revenue": 1232870, "salaries_expense": 333637, "service_revenue": 779600 }, { "depreciation": 71637, "expenses": 784389, "income_tax": 98710, "marketing_expense": 92230, "net_income": 428753, "net_profit": 330043, "operational_expense": 422268, "product_revenue": 353545, "quarter": 4, "rd_expense": 139854, "revenue": 1213142, "salaries_expense": 259162, "service_revenue": 859597 } ], "market_conditions": { "gdp_growth": [ -0.007647206802500074, -0.0032314286892069707, 0.0021685442022429304, 0.000007029747158765823 ], "inflation_rate": [ 0.029650532498967663, 0.02784637353761947, 0.028873796878715628, 0.024690185721503 ], "interest_rate": [ 0.047651613828701804, 0.04300748977203274, 0.047436546140443556, 0.04152093388048019 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 151738, "billable_hours_per_employee": 86, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 3878064, "net_revenue": 3467650, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 6681 }, { "average_project_size": 77429, "billable_hours_per_employee": 127, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 3886273, "net_revenue": 3470296, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 6687 }, { "average_project_size": 78282, "billable_hours_per_employee": 92, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 3899298, "net_revenue": 3472945, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 6692 }, { "average_project_size": 195193, "billable_hours_per_employee": 128, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 4329413, "net_revenue": 3475595, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 6697 } ], "balance_sheet": [ { "assets": 4953331, "current_assets": 1746015, "current_liabilities": 1523755, "equity": 2960184, "fixed_assets": 3207316, "liabilities": 2725867, "long_term_liabilities": 1202112, "quarter": 1 }, { "assets": 5100323, "current_assets": 1627225, "current_liabilities": 1370094, "equity": 3094803, "fixed_assets": 3473098, "liabilities": 2765646, "long_term_liabilities": 1395552, "quarter": 2 }, { "assets": 5251676, "current_assets": 1606799, "current_liabilities": 1466915, "equity": 3173702, "fixed_assets": 3644877, "liabilities": 2806005, "long_term_liabilities": 1339090, "quarter": 3 }, { "assets": 5407522, "current_assets": 2599900, "current_liabilities": 1402073, "equity": 3367752, "fixed_assets": 2807622, "liabilities": 2846953, "long_term_liabilities": 1444880, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83562, "financing_cash_flow": -30128, "investing_cash_flow": -365002, "net_cash_flow": 630729, "operating_cash_flow": 881315, "quarter": 1 }, { "change_in_working_capital": 8592, "financing_cash_flow": -41854, "investing_cash_flow": -306884, "net_cash_flow": 791153, "operating_cash_flow": 923844, "quarter": 2 }, { "change_in_working_capital": 84568, "financing_cash_flow": -154939, "investing_cash_flow": -303438, "net_cash_flow": 483790, "operating_cash_flow": 917975, "quarter": 3 }, { "change_in_working_capital": -9786, "financing_cash_flow": 143248, "investing_cash_flow": -272967, "net_cash_flow": 872912, "operating_cash_flow": 955049, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7000642597880093, "current_ratio": 1.1458633441727837, "debt_to_equity_ratio": 0.9208437718736403, "profit_margin": 0.21130160194944703, "quarter": 1, "return_on_assets": 0.14792469956076024, "return_on_equity": 0.24752515384178822 }, { "asset_turnover_ratio": 0.6804071036285348, "current_ratio": 1.1876739844127484, "debt_to_equity_ratio": 0.8936420185711336, "profit_margin": 0.21903779965743556, "quarter": 2, "return_on_assets": 0.14903487485008302, "return_on_equity": 0.245613694958936 }, { "asset_turnover_ratio": 0.6613022204720931, "current_ratio": 1.0953593084807232, "debt_to_equity_ratio": 0.8841425565475272, "profit_margin": 0.20962929156666749, "quarter": 3, "return_on_assets": 0.13862831598902903, "return_on_equity": 0.22939488332552962 }, { "asset_turnover_ratio": 0.6427333998826079, "current_ratio": 1.854325702014089, "debt_to_equity_ratio": 0.8453570809251988, "profit_margin": 0.23224311233040673, "quarter": 4, "return_on_assets": 0.14927040518744075, "return_on_equity": 0.23968005957683344 } ], "income_statement": [ { "depreciation": 148595, "expenses": 2506553, "income_tax": 228377, "marketing_expense": 461386, "net_income": 961097, "net_profit": 732720, "operational_expense": 1698373, "product_revenue": 905127, "quarter": 1, "rd_expense": 424981, "revenue": 3467650, "salaries_expense": 1251112, "service_revenue": 2562523 }, { "depreciation": 163718, "expenses": 2488244, "income_tax": 221926, "marketing_expense": 286770, "net_income": 982052, "net_profit": 760126, "operational_expense": 1554534, "product_revenue": 1015953, "quarter": 2, "rd_expense": 462821, "revenue": 3470296, "salaries_expense": 890245, "service_revenue": 2454343 }, { "depreciation": 189944, "expenses": 2470069, "income_tax": 274845, "marketing_expense": 374694, "net_income": 1002876, "net_profit": 728031, "operational_expense": 1310792, "product_revenue": 962286, "quarter": 3, "rd_expense": 265775, "revenue": 3472945, "salaries_expense": 1084740, "service_revenue": 2510659 }, { "depreciation": 147866, "expenses": 2452027, "income_tax": 216385, "marketing_expense": 487136, "net_income": 1023568, "net_profit": 807183, "operational_expense": 1417391, "product_revenue": 936788, "quarter": 4, "rd_expense": 422866, "revenue": 3475595, "salaries_expense": 1079764, "service_revenue": 2538807 } ], "market_conditions": { "gdp_growth": [ 0.0022663779632585233, -0.014278284694963509, -0.0023874319727977076, 0.0002594314211909667 ], "inflation_rate": [ 0.028670951696567838, 0.025490797619794295, 0.026790605403547715, 0.030708734313960727 ], "interest_rate": [ 0.057637845079133436, 0.0583774459376364, 0.05779069370635894, 0.06052711601031926 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 82702, "billable_hours_per_employee": 152, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 1017027, "net_revenue": 896169, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 1727 }, { "average_project_size": 167947, "billable_hours_per_employee": 121, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 1089392, "net_revenue": 878815, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 1693 }, { "average_project_size": 64991, "billable_hours_per_employee": 102, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 1056863, "net_revenue": 861797, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 1660 }, { "average_project_size": 70739, "billable_hours_per_employee": 132, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 1090564, "net_revenue": 845108, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 1628 } ], "balance_sheet": [ { "assets": 917602, "current_assets": 440720, "current_liabilities": 226517, "equity": 677208, "fixed_assets": 476882, "liabilities": 480718, "long_term_liabilities": 254201, "quarter": 1 }, { "assets": 941416, "current_assets": 400280, "current_liabilities": 230124, "equity": 682649, "fixed_assets": 541136, "liabilities": 489129, "long_term_liabilities": 259005, "quarter": 2 }, { "assets": 965849, "current_assets": 457063, "current_liabilities": 233184, "equity": 674251, "fixed_assets": 508786, "liabilities": 497686, "long_term_liabilities": 264502, "quarter": 3 }, { "assets": 990916, "current_assets": 489199, "current_liabilities": 259739, "equity": 693642, "fixed_assets": 501717, "liabilities": 506393, "long_term_liabilities": 246654, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90195, "financing_cash_flow": 187344, "investing_cash_flow": -465887, "net_cash_flow": -318534, "operating_cash_flow": 296160, "quarter": 1 }, { "change_in_working_capital": 32475, "financing_cash_flow": 56242, "investing_cash_flow": -286586, "net_cash_flow": 170981, "operating_cash_flow": 273348, "quarter": 2 }, { "change_in_working_capital": -55458, "financing_cash_flow": 98280, "investing_cash_flow": -443417, "net_cash_flow": -419267, "operating_cash_flow": 241785, "quarter": 3 }, { "change_in_working_capital": 90075, "financing_cash_flow": -56749, "investing_cash_flow": -405392, "net_cash_flow": -142906, "operating_cash_flow": 244881, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9766423787219296, "current_ratio": 1.945637634261446, "debt_to_equity_ratio": 0.7098528074092451, "profit_margin": 0.2681681691734483, "quarter": 1, "return_on_assets": 0.2619043986390614, "return_on_equity": 0.3548747209129248 }, { "asset_turnover_ratio": 0.9335033608946524, "current_ratio": 1.7394100571865603, "debt_to_equity_ratio": 0.7165161012467608, "profit_margin": 0.2621279791537468, "quarter": 2, "return_on_assets": 0.244697349524546, "return_on_equity": 0.33745306885383264 }, { "asset_turnover_ratio": 0.8922688743271464, "current_ratio": 1.9600958899409908, "debt_to_equity_ratio": 0.7381316453368256, "profit_margin": 0.23913752310578942, "quarter": 3, "return_on_assets": 0.21337496855098467, "return_on_equity": 0.30565471908829206 }, { "asset_turnover_ratio": 0.8528553378893872, "current_ratio": 1.8834252846126305, "debt_to_equity_ratio": 0.7300495068061046, "profit_margin": 0.24744648021317986, "quarter": 4, "return_on_assets": 0.21103605149175106, "return_on_equity": 0.30147972585281746 } ], "income_statement": [ { "depreciation": 55836, "expenses": 576887, "income_tax": 78958, "marketing_expense": 86272, "net_income": 319282, "net_profit": 240324, "operational_expense": 364376, "product_revenue": 356875, "quarter": 1, "rd_expense": 107504, "revenue": 896169, "salaries_expense": 216096, "service_revenue": 539294 }, { "depreciation": 42986, "expenses": 573000, "income_tax": 75453, "marketing_expense": 72901, "net_income": 305815, "net_profit": 230362, "operational_expense": 315825, "product_revenue": 307156, "quarter": 2, "rd_expense": 73569, "revenue": 878815, "salaries_expense": 227968, "service_revenue": 571659 }, { "depreciation": 35697, "expenses": 569139, "income_tax": 86570, "marketing_expense": 111754, "net_income": 292658, "net_profit": 206088, "operational_expense": 329378, "product_revenue": 295235, "quarter": 3, "rd_expense": 112132, "revenue": 861797, "salaries_expense": 283142, "service_revenue": 566562 }, { "depreciation": 35762, "expenses": 565305, "income_tax": 70684, "marketing_expense": 62922, "net_income": 279803, "net_profit": 209119, "operational_expense": 310359, "product_revenue": 212182, "quarter": 4, "rd_expense": 68030, "revenue": 845108, "salaries_expense": 219719, "service_revenue": 632926 } ], "market_conditions": { "gdp_growth": [ -0.0011010469448013566, -0.01656225481943263, -0.01743358830915321, 0.0002807614797659501 ], "inflation_rate": [ 0.032432237341884544, 0.02708455392575698, 0.02543753874757539, 0.024439573563463664 ], "interest_rate": [ 0.05728921626035881, 0.059705016545373434, 0.05934754189939888, 0.06072649362810222 ], "year": 2012 }, "random_event": { "description": "Adams Group Data Privacy Regulation Impact in 2012", "impact": 0.09, "type": "Data Privacy Regulation Impact" }, "year": 2012 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1999, "industry": "Advertising", "location": "Henryborough", "name": "Jensen Inc", "num_employees": 455, "region": "North America", "revenue_size": "Small", "website": "www.jenseninc.com" }

[ { "advertising_kpis": [ { "average_project_size": 194134, "billable_hours_per_employee": 92, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 2236024, "net_revenue": 1998316, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4392 }, { "average_project_size": 181036, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 2400660, "net_revenue": 1959319, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 4306 }, { "average_project_size": 165564, "billable_hours_per_employee": 113, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 2309914, "net_revenue": 1921083, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 4222 }, { "average_project_size": 197583, "billable_hours_per_employee": 85, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 2116056, "net_revenue": 1883593, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4140 } ], "balance_sheet": [ { "assets": 2231160, "current_assets": 733559, "current_liabilities": 748971, "equity": 1227075, "fixed_assets": 1497601, "liabilities": 1292083, "long_term_liabilities": 543112, "quarter": 1 }, { "assets": 2283868, "current_assets": 784306, "current_liabilities": 674245, "equity": 1245029, "fixed_assets": 1499562, "liabilities": 1325891, "long_term_liabilities": 651646, "quarter": 2 }, { "assets": 2337821, "current_assets": 826590, "current_liabilities": 815575, "equity": 1254181, "fixed_assets": 1511231, "liabilities": 1360584, "long_term_liabilities": 545009, "quarter": 3 }, { "assets": 2393049, "current_assets": 1054205, "current_liabilities": 751191, "equity": 1290612, "fixed_assets": 1338844, "liabilities": 1396185, "long_term_liabilities": 644994, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2082, "financing_cash_flow": -158187, "investing_cash_flow": -131138, "net_cash_flow": 162531, "operating_cash_flow": 402937, "quarter": 1 }, { "change_in_working_capital": -62088, "financing_cash_flow": 112900, "investing_cash_flow": -300237, "net_cash_flow": -13457, "operating_cash_flow": 378031, "quarter": 2 }, { "change_in_working_capital": -85945, "financing_cash_flow": 147964, "investing_cash_flow": -132314, "net_cash_flow": 196408, "operating_cash_flow": 402674, "quarter": 3 }, { "change_in_working_capital": 82724, "financing_cash_flow": -117982, "investing_cash_flow": -348988, "net_cash_flow": 190029, "operating_cash_flow": 382018, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8956399361766973, "current_ratio": 0.9794224342464528, "debt_to_equity_ratio": 1.0529780168286371, "profit_margin": 0.14412034933413934, "quarter": 1, "return_on_assets": 0.1290799404793919, "return_on_equity": 0.23470285027402563 }, { "asset_turnover_ratio": 0.8578950272082274, "current_ratio": 1.1632359157279624, "debt_to_equity_ratio": 1.064947884748066, "profit_margin": 0.14650600540289763, "quarter": 2, "return_on_assets": 0.1256867734912876, "return_on_equity": 0.2305584849830807 }, { "asset_turnover_ratio": 0.8217408432895419, "current_ratio": 1.013505808785213, "debt_to_equity_ratio": 1.0848386317445409, "profit_margin": 0.14416035121855744, "quarter": 3, "return_on_assets": 0.11846244857925393, "return_on_equity": 0.22081661259419494 }, { "asset_turnover_ratio": 0.7871100842481704, "current_ratio": 1.4033781022403091, "debt_to_equity_ratio": 1.081800727096912, "profit_margin": 0.15595088747940772, "quarter": 4, "return_on_assets": 0.12275051618249355, "return_on_equity": 0.22760364850164108 } ], "income_statement": [ { "depreciation": 114939, "expenses": 1588323, "income_tax": 121995, "marketing_expense": 232453, "net_income": 409993, "net_profit": 287998, "operational_expense": 1094985, "product_revenue": 410889, "quarter": 1, "rd_expense": 260904, "revenue": 1998316, "salaries_expense": 601962, "service_revenue": 1587427 }, { "depreciation": 90979, "expenses": 1556916, "income_tax": 115351, "marketing_expense": 240280, "net_income": 402403, "net_profit": 287052, "operational_expense": 859284, "product_revenue": 449114, "quarter": 2, "rd_expense": 269252, "revenue": 1959319, "salaries_expense": 626020, "service_revenue": 1510205 }, { "depreciation": 125730, "expenses": 1526130, "income_tax": 118009, "marketing_expense": 164880, "net_income": 394953, "net_profit": 276944, "operational_expense": 1063970, "product_revenue": 760836, "quarter": 3, "rd_expense": 229369, "revenue": 1921083, "salaries_expense": 714651, "service_revenue": 1160247 }, { "depreciation": 88270, "expenses": 1495953, "income_tax": 93892, "marketing_expense": 192792, "net_income": 387640, "net_profit": 293748, "operational_expense": 786308, "product_revenue": 719170, "quarter": 4, "rd_expense": 257478, "revenue": 1883593, "salaries_expense": 674329, "service_revenue": 1164423 } ], "market_conditions": { "gdp_growth": [ -0.008790096752292283, 0.008186695041533418, -0.006482206296175471, 0.0011729103331730335 ], "inflation_rate": [ 0.03915627991609447, 0.04142869796375042, 0.044036945499484746, 0.0421343142244257 ], "interest_rate": [ 0.044985606916221624, 0.04550514596232327, 0.04605100096584501, 0.047276281718643426 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 93837, "billable_hours_per_employee": 108, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 5476754, "net_revenue": 4243358, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 9326 }, { "average_project_size": 189586, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 5314189, "net_revenue": 4269883, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 9384 }, { "average_project_size": 59530, "billable_hours_per_employee": 97, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 5359247, "net_revenue": 4296575, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 9443 }, { "average_project_size": 186209, "billable_hours_per_employee": 123, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 5179418, "net_revenue": 4323434, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 9502 } ], "balance_sheet": [ { "assets": 4624790, "current_assets": 1766825, "current_liabilities": 981877, "equity": 3879641, "fixed_assets": 2857965, "liabilities": 1927721, "long_term_liabilities": 945844, "quarter": 1 }, { "assets": 4710198, "current_assets": 2311026, "current_liabilities": 1093334, "equity": 3981830, "fixed_assets": 2399172, "liabilities": 1977294, "long_term_liabilities": 883960, "quarter": 2 }, { "assets": 4797184, "current_assets": 1962956, "current_liabilities": 1068297, "equity": 3945641, "fixed_assets": 2834228, "liabilities": 2028142, "long_term_liabilities": 959845, "quarter": 3 }, { "assets": 4885775, "current_assets": 2078169, "current_liabilities": 1218476, "equity": 4023623, "fixed_assets": 2807606, "liabilities": 2080297, "long_term_liabilities": 861821, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79220, "financing_cash_flow": -187060, "investing_cash_flow": -437798, "net_cash_flow": 1097671, "operating_cash_flow": 1365492, "quarter": 1 }, { "change_in_working_capital": 85623, "financing_cash_flow": -33070, "investing_cash_flow": -273918, "net_cash_flow": 1315467, "operating_cash_flow": 1489806, "quarter": 2 }, { "change_in_working_capital": -92450, "financing_cash_flow": -10011, "investing_cash_flow": -196306, "net_cash_flow": 972155, "operating_cash_flow": 1367562, "quarter": 3 }, { "change_in_working_capital": 65738, "financing_cash_flow": -179100, "investing_cash_flow": -271323, "net_cash_flow": 781992, "operating_cash_flow": 1388737, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9175244713814033, "current_ratio": 1.7994361819250273, "debt_to_equity_ratio": 0.49688128360330247, "profit_margin": 0.27868777510641335, "quarter": 1, "return_on_assets": 0.2557028535349713, "return_on_equity": 0.3048148011633035 }, { "asset_turnover_ratio": 0.9065187917790293, "current_ratio": 2.1137420038158514, "debt_to_equity_ratio": 0.4965792110662685, "profit_margin": 0.29249653913233686, "quarter": 2, "return_on_assets": 0.26515360925379355, "return_on_equity": 0.31365628366856446 }, { "asset_turnover_ratio": 0.8956452368722985, "current_ratio": 1.8374628029471205, "debt_to_equity_ratio": 0.5140209157396732, "profit_margin": 0.2738457957791962, "quarter": 3, "return_on_assets": 0.24526868262714124, "return_on_equity": 0.2982022439446468 }, { "asset_turnover_ratio": 0.8849023952187729, "current_ratio": 1.7055477498120604, "debt_to_equity_ratio": 0.5170208540909523, "profit_margin": 0.2817540408850927, "quarter": 4, "return_on_assets": 0.24932482564178662, "return_on_equity": 0.3027482942611671 } ], "income_statement": [ { "depreciation": 182920, "expenses": 2625529, "income_tax": 435257, "marketing_expense": 435876, "net_income": 1617829, "net_profit": 1182572, "operational_expense": 1320734, "product_revenue": 1408189, "quarter": 1, "rd_expense": 297008, "revenue": 4243358, "salaries_expense": 1144998, "service_revenue": 2835169 }, { "depreciation": 240880, "expenses": 2636363, "income_tax": 384594, "marketing_expense": 296106, "net_income": 1633520, "net_profit": 1248926, "operational_expense": 1618464, "product_revenue": 1242846, "quarter": 2, "rd_expense": 282520, "revenue": 4269883, "salaries_expense": 860983, "service_revenue": 3027037 }, { "depreciation": 190963, "expenses": 2647243, "income_tax": 472733, "marketing_expense": 516274, "net_income": 1649332, "net_profit": 1176599, "operational_expense": 1785234, "product_revenue": 1326740, "quarter": 3, "rd_expense": 388793, "revenue": 4296575, "salaries_expense": 1179832, "service_revenue": 2969835 }, { "depreciation": 170592, "expenses": 2658167, "income_tax": 447122, "marketing_expense": 310211, "net_income": 1665267, "net_profit": 1218145, "operational_expense": 1820837, "product_revenue": 1351278, "quarter": 4, "rd_expense": 350028, "revenue": 4323434, "salaries_expense": 1048400, "service_revenue": 2972156 } ], "market_conditions": { "gdp_growth": [ -0.01583961627337404, -0.021218619682649296, -0.0078241660403302, -0.023057269215144807 ], "inflation_rate": [ 0.030162003122550293, 0.02814448823912899, 0.02933583810687722, 0.0269967626369599 ], "interest_rate": [ 0.05654074159987892, 0.057897316977139464, 0.05919932989672795, 0.05897476485530468 ], "year": 2000 }, "random_event": { "description": "Jensen Inc New Ad Campaign Launch in 2000", "impact": -0.09, "type": "New Ad Campaign Launch" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 127774, "billable_hours_per_employee": 95, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 3131347, "net_revenue": 2595143, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 5704 }, { "average_project_size": 88378, "billable_hours_per_employee": 108, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 2997722, "net_revenue": 2606756, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 5729 }, { "average_project_size": 115282, "billable_hours_per_employee": 91, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 3202070, "net_revenue": 2618422, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 5755 }, { "average_project_size": 112134, "billable_hours_per_employee": 94, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 3281828, "net_revenue": 2630140, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 5781 } ], "balance_sheet": [ { "assets": 3430673, "current_assets": 1040875, "current_liabilities": 1026456, "equity": 2205538, "fixed_assets": 2389798, "liabilities": 1805184, "long_term_liabilities": 778728, "quarter": 1 }, { "assets": 3519040, "current_assets": 1391496, "current_liabilities": 933698, "equity": 2215341, "fixed_assets": 2127544, "liabilities": 1849682, "long_term_liabilities": 915984, "quarter": 2 }, { "assets": 3609682, "current_assets": 1452821, "current_liabilities": 952699, "equity": 2259890, "fixed_assets": 2156861, "liabilities": 1895277, "long_term_liabilities": 942578, "quarter": 3 }, { "assets": 3702659, "current_assets": 1645984, "current_liabilities": 1131439, "equity": 2355017, "fixed_assets": 2056675, "liabilities": 1941996, "long_term_liabilities": 810557, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52579, "financing_cash_flow": 79855, "investing_cash_flow": -420594, "net_cash_flow": 229037, "operating_cash_flow": 730943, "quarter": 1 }, { "change_in_working_capital": -7507, "financing_cash_flow": -193009, "investing_cash_flow": -446515, "net_cash_flow": 471515, "operating_cash_flow": 708819, "quarter": 2 }, { "change_in_working_capital": 68112, "financing_cash_flow": 141812, "investing_cash_flow": -493071, "net_cash_flow": 606174, "operating_cash_flow": 656544, "quarter": 3 }, { "change_in_working_capital": 73270, "financing_cash_flow": -11648, "investing_cash_flow": -261315, "net_cash_flow": 372732, "operating_cash_flow": 736295, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7564530341422805, "current_ratio": 1.0140473629653877, "debt_to_equity_ratio": 0.8184778498488804, "profit_margin": 0.22351330928584667, "quarter": 1, "return_on_assets": 0.1690773209804607, "return_on_equity": 0.26299660218957915 }, { "asset_turnover_ratio": 0.7407577066472675, "current_ratio": 1.4903062874719664, "debt_to_equity_ratio": 0.8349423407051104, "profit_margin": 0.2094492158069263, "quarter": 2, "return_on_assets": 0.15515112076020732, "return_on_equity": 0.24645551181511108 }, { "asset_turnover_ratio": 0.7253885522325789, "current_ratio": 1.5249527920151065, "debt_to_equity_ratio": 0.8386589612768763, "profit_margin": 0.20832585427406278, "quarter": 3, "return_on_assets": 0.1511171898244776, "return_on_equity": 0.2413767926757497 }, { "asset_turnover_ratio": 0.7103381650862258, "current_ratio": 1.4547704295149806, "debt_to_equity_ratio": 0.8246207989156766, "profit_margin": 0.2259780848167778, "quarter": 4, "return_on_assets": 0.16052085811844946, "return_on_equity": 0.25237779599892485 } ], "income_statement": [ { "depreciation": 150894, "expenses": 1858701, "income_tax": 156393, "marketing_expense": 347416, "net_income": 736442, "net_profit": 580049, "operational_expense": 1165354, "product_revenue": 909817, "quarter": 1, "rd_expense": 212677, "revenue": 2595143, "salaries_expense": 786326, "service_revenue": 1685326 }, { "depreciation": 162836, "expenses": 1863631, "income_tax": 197142, "marketing_expense": 290652, "net_income": 743125, "net_profit": 545983, "operational_expense": 1291228, "product_revenue": 949311, "quarter": 2, "rd_expense": 279495, "revenue": 2606756, "salaries_expense": 799521, "service_revenue": 1657445 }, { "depreciation": 111059, "expenses": 1868574, "income_tax": 204363, "marketing_expense": 189321, "net_income": 749848, "net_profit": 545485, "operational_expense": 1072553, "product_revenue": 846742, "quarter": 3, "rd_expense": 331753, "revenue": 2618422, "salaries_expense": 673139, "service_revenue": 1771680 }, { "depreciation": 141941, "expenses": 1873531, "income_tax": 162255, "marketing_expense": 245263, "net_income": 756609, "net_profit": 594354, "operational_expense": 1258999, "product_revenue": 616784, "quarter": 4, "rd_expense": 266587, "revenue": 2630140, "salaries_expense": 794098, "service_revenue": 2013356 } ], "market_conditions": { "gdp_growth": [ 0.0062942846886118176, 0.00459237029715634, 0.010224438811137217, 0.0007026482921171015 ], "inflation_rate": [ 0.034998645872653215, 0.03414249038247852, 0.034763330899526455, 0.031653612524119155 ], "interest_rate": [ 0.05438033281536407, 0.058535531175464776, 0.055842667392499865, 0.058414850339995376 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 168491, "billable_hours_per_employee": 111, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 3189393, "net_revenue": 2863340, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 6293 }, { "average_project_size": 101505, "billable_hours_per_employee": 136, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 3665209, "net_revenue": 2826254, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 6212 }, { "average_project_size": 126113, "billable_hours_per_employee": 115, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 3198616, "net_revenue": 2789648, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 6131 }, { "average_project_size": 50797, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 3333970, "net_revenue": 2753516, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 6052 } ], "balance_sheet": [ { "assets": 4169643, "current_assets": 1537579, "current_liabilities": 969482, "equity": 2893740, "fixed_assets": 2632064, "liabilities": 1895245, "long_term_liabilities": 925763, "quarter": 1 }, { "assets": 4270019, "current_assets": 1987922, "current_liabilities": 889032, "equity": 2916564, "fixed_assets": 2282097, "liabilities": 1935846, "long_term_liabilities": 1046814, "quarter": 2 }, { "assets": 4372812, "current_assets": 1617112, "current_liabilities": 1088763, "equity": 2978419, "fixed_assets": 2755700, "liabilities": 1977318, "long_term_liabilities": 888555, "quarter": 3 }, { "assets": 4478079, "current_assets": 2191362, "current_liabilities": 825443, "equity": 2997836, "fixed_assets": 2286717, "liabilities": 2019678, "long_term_liabilities": 1194235, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50174, "financing_cash_flow": 66272, "investing_cash_flow": -115121, "net_cash_flow": 673794, "operating_cash_flow": 811425, "quarter": 1 }, { "change_in_working_capital": 60266, "financing_cash_flow": 83871, "investing_cash_flow": -236196, "net_cash_flow": 702170, "operating_cash_flow": 759212, "quarter": 2 }, { "change_in_working_capital": -76482, "financing_cash_flow": -53974, "investing_cash_flow": -388054, "net_cash_flow": 515366, "operating_cash_flow": 712311, "quarter": 3 }, { "change_in_working_capital": -98730, "financing_cash_flow": 5570, "investing_cash_flow": -185600, "net_cash_flow": 404317, "operating_cash_flow": 668382, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6867110685495137, "current_ratio": 1.5859799356769904, "debt_to_equity_ratio": 0.6549465397720596, "profit_margin": 0.21630054411980415, "quarter": 1, "return_on_assets": 0.14853597778035194, "return_on_equity": 0.21402821262449287 }, { "asset_turnover_ratio": 0.6618832375218939, "current_ratio": 2.23605224558846, "debt_to_equity_ratio": 0.6637419922895572, "profit_margin": 0.20606463537955189, "quarter": 2, "return_on_assets": 0.1363907280037864, "return_on_equity": 0.19968394316051355 }, { "asset_turnover_ratio": 0.6379528779192886, "current_ratio": 1.4852745730705397, "debt_to_equity_ratio": 0.6638817439722215, "profit_margin": 0.20896005517542, "quarter": 3, "return_on_assets": 0.13330666856933251, "return_on_equity": 0.19571625080285884 }, { "asset_turnover_ratio": 0.6148877677236154, "current_ratio": 2.6547708321471015, "debt_to_equity_ratio": 0.6737119709016771, "profit_margin": 0.19590770491255544, "quarter": 4, "return_on_assets": 0.12046125135353798, "return_on_equity": 0.17994146444301823 } ], "income_statement": [ { "depreciation": 192083, "expenses": 2078470, "income_tax": 165528, "marketing_expense": 256383, "net_income": 784870, "net_profit": 619342, "operational_expense": 1106297, "product_revenue": 1124380, "quarter": 1, "rd_expense": 275806, "revenue": 2863340, "salaries_expense": 823000, "service_revenue": 1738960 }, { "depreciation": 176821, "expenses": 2049205, "income_tax": 194658, "marketing_expense": 393814, "net_income": 777049, "net_profit": 582391, "operational_expense": 1288775, "product_revenue": 931051, "quarter": 2, "rd_expense": 226241, "revenue": 2826254, "salaries_expense": 896767, "service_revenue": 1895203 }, { "depreciation": 129386, "expenses": 2020352, "income_tax": 186371, "marketing_expense": 393864, "net_income": 769296, "net_profit": 582925, "operational_expense": 1059113, "product_revenue": 1020540, "quarter": 3, "rd_expense": 337800, "revenue": 2789648, "salaries_expense": 921188, "service_revenue": 1769108 }, { "depreciation": 128947, "expenses": 1991906, "income_tax": 222175, "marketing_expense": 370028, "net_income": 761610, "net_profit": 539435, "operational_expense": 1248059, "product_revenue": 832655, "quarter": 4, "rd_expense": 200080, "revenue": 2753516, "salaries_expense": 935756, "service_revenue": 1920861 } ], "market_conditions": { "gdp_growth": [ -0.023532798500573465, -0.02476076540644979, -0.026511018230781502, -0.02068417109725305 ], "inflation_rate": [ 0.03767843584634707, 0.03380686151799018, 0.036865374025512654, 0.03812223189949589 ], "interest_rate": [ 0.05480757180228696, 0.05745972833988282, 0.05881655967231031, 0.059980720577370174 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 193845, "billable_hours_per_employee": 151, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 745011, "net_revenue": 675051, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1484 }, { "average_project_size": 86552, "billable_hours_per_employee": 94, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 776728, "net_revenue": 664863, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 1461 }, { "average_project_size": 61570, "billable_hours_per_employee": 153, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 845506, "net_revenue": 654829, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1439 }, { "average_project_size": 175515, "billable_hours_per_employee": 84, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 835686, "net_revenue": 644946, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 1417 } ], "balance_sheet": [ { "assets": 920210, "current_assets": 360099, "current_liabilities": 171138, "equity": 608013, "fixed_assets": 560111, "liabilities": 424087, "long_term_liabilities": 252949, "quarter": 1 }, { "assets": 948879, "current_assets": 362605, "current_liabilities": 252258, "equity": 622900, "fixed_assets": 586274, "liabilities": 429743, "long_term_liabilities": 177485, "quarter": 2 }, { "assets": 978440, "current_assets": 361915, "current_liabilities": 235438, "equity": 648923, "fixed_assets": 616525, "liabilities": 435474, "long_term_liabilities": 200036, "quarter": 3 }, { "assets": 1008922, "current_assets": 490583, "current_liabilities": 263027, "equity": 678649, "fixed_assets": 518339, "liabilities": 441282, "long_term_liabilities": 178255, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14934, "financing_cash_flow": 65681, "investing_cash_flow": -243546, "net_cash_flow": -69843, "operating_cash_flow": 143280, "quarter": 1 }, { "change_in_working_capital": -72799, "financing_cash_flow": 112273, "investing_cash_flow": -220868, "net_cash_flow": 21305, "operating_cash_flow": 138482, "quarter": 2 }, { "change_in_working_capital": 83385, "financing_cash_flow": -100421, "investing_cash_flow": -498026, "net_cash_flow": -261884, "operating_cash_flow": 135690, "quarter": 3 }, { "change_in_working_capital": 34436, "financing_cash_flow": -99418, "investing_cash_flow": -298241, "net_cash_flow": -9616, "operating_cash_flow": 151984, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7335836385172949, "current_ratio": 2.104144024120885, "debt_to_equity_ratio": 0.6974965995792853, "profit_margin": 0.16575043959641567, "quarter": 1, "return_on_assets": 0.12159181056497974, "return_on_equity": 0.18402567050375568 }, { "asset_turnover_ratio": 0.7006825949357084, "current_ratio": 1.4374370683982272, "debt_to_equity_ratio": 0.6899068871407931, "profit_margin": 0.15606824263043664, "quarter": 2, "return_on_assets": 0.10935430123335009, "return_on_equity": 0.16658211590945576 }, { "asset_turnover_ratio": 0.6692582069416623, "current_ratio": 1.5371987529625635, "debt_to_equity_ratio": 0.6710719145414787, "profit_margin": 0.16180865538942227, "quarter": 3, "return_on_assets": 0.10829177057356608, "return_on_equity": 0.16328131380764743 }, { "asset_turnover_ratio": 0.639242676837258, "current_ratio": 1.8651431221889767, "debt_to_equity_ratio": 0.65023598354967, "profit_margin": 0.1721213869068108, "quarter": 4, "return_on_assets": 0.1100273361072511, "return_on_equity": 0.1635735114912127 } ], "income_statement": [ { "depreciation": 31390, "expenses": 532516, "income_tax": 30645, "marketing_expense": 79319, "net_income": 142535, "net_profit": 111890, "operational_expense": 277287, "product_revenue": 201765, "quarter": 1, "rd_expense": 104382, "revenue": 675051, "salaries_expense": 184981, "service_revenue": 473286 }, { "depreciation": 34718, "expenses": 522069, "income_tax": 39030, "marketing_expense": 63213, "net_income": 142794, "net_profit": 103764, "operational_expense": 349769, "product_revenue": 260384, "quarter": 2, "rd_expense": 69468, "revenue": 664863, "salaries_expense": 214632, "service_revenue": 404479 }, { "depreciation": 29733, "expenses": 511827, "income_tax": 37045, "marketing_expense": 58368, "net_income": 143002, "net_profit": 105957, "operational_expense": 300309, "product_revenue": 138879, "quarter": 3, "rd_expense": 63235, "revenue": 654829, "salaries_expense": 220003, "service_revenue": 515950 }, { "depreciation": 40975, "expenses": 501787, "income_tax": 32150, "marketing_expense": 69883, "net_income": 143159, "net_profit": 111009, "operational_expense": 268336, "product_revenue": 202469, "quarter": 4, "rd_expense": 56195, "revenue": 644946, "salaries_expense": 189459, "service_revenue": 442477 } ], "market_conditions": { "gdp_growth": [ -0.003278610906713008, 0.0008294956303758405, 0.009419848124831811, 0.00030893232359775497 ], "inflation_rate": [ 0.033815671801420547, 0.036613409430076065, 0.03536409186032554, 0.028080581377612872 ], "interest_rate": [ 0.048255216239292596, 0.050523008493540245, 0.049035917377568024, 0.04867339974015855 ], "year": 2003 }, "random_event": { "description": "Jensen Inc New Ad Campaign Launch in 2003", "impact": 0.04, "type": "New Ad Campaign Launch" }, "year": 2003 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 1994, "industry": "Advertising", "location": "New Marcusfurt", "name": "Odonnell Group", "num_employees": 146, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.odonnellgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 117608, "billable_hours_per_employee": 102, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 11789276, "net_revenue": 10656232, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 72988 }, { "average_project_size": 177817, "billable_hours_per_employee": 112, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 12716184, "net_revenue": 10944774, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 74964 }, { "average_project_size": 109005, "billable_hours_per_employee": 98, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 13324752, "net_revenue": 11241130, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 76994 }, { "average_project_size": 57726, "billable_hours_per_employee": 123, "client_concentration": 0.1, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 13072707, "net_revenue": 11545510, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 79079 } ], "balance_sheet": [ { "assets": 13110178, "current_assets": 5798012, "current_liabilities": 3963762, "equity": 7963716, "fixed_assets": 7312166, "liabilities": 7740826, "long_term_liabilities": 3777064, "quarter": 1 }, { "assets": 13357922, "current_assets": 4955709, "current_liabilities": 4746348, "equity": 8343101, "fixed_assets": 8402213, "liabilities": 7927650, "long_term_liabilities": 3181302, "quarter": 2 }, { "assets": 13610348, "current_assets": 4598221, "current_liabilities": 3721846, "equity": 8170577, "fixed_assets": 9012127, "liabilities": 8118983, "long_term_liabilities": 4397137, "quarter": 3 }, { "assets": 13867543, "current_assets": 6459329, "current_liabilities": 4502462, "equity": 8431449, "fixed_assets": 7408214, "liabilities": 8314933, "long_term_liabilities": 3812471, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59976, "financing_cash_flow": 18285, "investing_cash_flow": -170397, "net_cash_flow": 2685494, "operating_cash_flow": 3162130, "quarter": 1 }, { "change_in_working_capital": 35455, "financing_cash_flow": 196870, "investing_cash_flow": -284937, "net_cash_flow": 3249263, "operating_cash_flow": 3499879, "quarter": 2 }, { "change_in_working_capital": -2042, "financing_cash_flow": 88684, "investing_cash_flow": -467685, "net_cash_flow": 3009154, "operating_cash_flow": 3359300, "quarter": 3 }, { "change_in_working_capital": 81824, "financing_cash_flow": -122825, "investing_cash_flow": -245646, "net_cash_flow": 2890638, "operating_cash_flow": 3299800, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8128213057061467, "current_ratio": 1.4627548273584539, "debt_to_equity_ratio": 0.9720118095622696, "profit_margin": 0.24345978953911665, "quarter": 1, "return_on_assets": 0.19788930402012847, "return_on_equity": 0.3257730436394266 }, { "asset_turnover_ratio": 0.8193470511356482, "current_ratio": 1.0441099135588034, "debt_to_equity_ratio": 0.950204246598477, "profit_margin": 0.2661387982977081, "quarter": 2, "return_on_assets": 0.2180600395780122, "return_on_equity": 0.3491302574426463 }, { "asset_turnover_ratio": 0.8259252445271789, "current_ratio": 1.2354678296737693, "debt_to_equity_ratio": 0.9936853908848787, "profit_margin": 0.23834009570212247, "quarter": 3, "return_on_assets": 0.19685110182340673, "return_on_equity": 0.3279097669601547 }, { "asset_turnover_ratio": 0.8325562790755363, "current_ratio": 1.4346215470558108, "debt_to_equity_ratio": 0.9861807857700379, "profit_margin": 0.2493470621912761, "quarter": 4, "return_on_assets": 0.20759546229638517, "return_on_equity": 0.34144059935605375 } ], "income_statement": [ { "depreciation": 567766, "expenses": 7094218, "income_tax": 967650, "marketing_expense": 1343956, "net_income": 3562014, "net_profit": 2594364, "operational_expense": 4251365, "product_revenue": 3495322, "quarter": 1, "rd_expense": 966567, "revenue": 10656232, "salaries_expense": 2429164, "service_revenue": 7160910 }, { "depreciation": 587050, "expenses": 7255419, "income_tax": 776526, "marketing_expense": 1171993, "net_income": 3689355, "net_profit": 2912829, "operational_expense": 3737499, "product_revenue": 3985825, "quarter": 2, "rd_expense": 1383239, "revenue": 10944774, "salaries_expense": 2626183, "service_revenue": 6958949 }, { "depreciation": 680088, "expenses": 7420283, "income_tax": 1141635, "marketing_expense": 1404232, "net_income": 3820847, "net_profit": 2679212, "operational_expense": 3809707, "product_revenue": 2859071, "quarter": 3, "rd_expense": 1127909, "revenue": 11241130, "salaries_expense": 3152163, "service_revenue": 8382059 }, { "depreciation": 420961, "expenses": 7588893, "income_tax": 1077778, "marketing_expense": 1261445, "net_income": 3956617, "net_profit": 2878839, "operational_expense": 4035861, "product_revenue": 3537474, "quarter": 4, "rd_expense": 1195988, "revenue": 11545510, "salaries_expense": 3371240, "service_revenue": 8008036 } ], "market_conditions": { "gdp_growth": [ 0.009535610965426126, 0.012334874624821598, 0.003807939785823839, 0.00453601966756173 ], "inflation_rate": [ 0.03150199967744184, 0.0305751329189961, 0.034435205706466965, 0.03738230222780963 ], "interest_rate": [ 0.05619314479636054, 0.057952393980460516, 0.055937734200643005, 0.060305596010857276 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 55432, "billable_hours_per_employee": 86, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 25667485, "net_revenue": 19986766, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 136896 }, { "average_project_size": 90330, "billable_hours_per_employee": 129, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 25291895, "net_revenue": 20517573, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 140531 }, { "average_project_size": 81535, "billable_hours_per_employee": 138, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 25282679, "net_revenue": 21062478, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 144264 }, { "average_project_size": 183658, "billable_hours_per_employee": 142, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 24838579, "net_revenue": 21621854, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 148095 } ], "balance_sheet": [ { "assets": 20821337, "current_assets": 6891803, "current_liabilities": 6074859, "equity": 14421519, "fixed_assets": 13929534, "liabilities": 10450571, "long_term_liabilities": 4375712, "quarter": 1 }, { "assets": 21483399, "current_assets": 7483549, "current_liabilities": 5794278, "equity": 14851839, "fixed_assets": 13999850, "liabilities": 10663048, "long_term_liabilities": 4868770, "quarter": 2 }, { "assets": 22166513, "current_assets": 8290381, "current_liabilities": 6452894, "equity": 15239178, "fixed_assets": 13876132, "liabilities": 10879845, "long_term_liabilities": 4426951, "quarter": 3 }, { "assets": 22871349, "current_assets": 7966984, "current_liabilities": 4951602, "equity": 16104753, "fixed_assets": 14904365, "liabilities": 11101050, "long_term_liabilities": 6149448, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32602, "financing_cash_flow": -82940, "investing_cash_flow": -206856, "net_cash_flow": 4593159, "operating_cash_flow": 5213546, "quarter": 1 }, { "change_in_working_capital": -24447, "financing_cash_flow": 103616, "investing_cash_flow": -299756, "net_cash_flow": 5189404, "operating_cash_flow": 5488060, "quarter": 2 }, { "change_in_working_capital": -73182, "financing_cash_flow": -28493, "investing_cash_flow": -416237, "net_cash_flow": 5018195, "operating_cash_flow": 5225798, "quarter": 3 }, { "change_in_working_capital": 46834, "financing_cash_flow": -161204, "investing_cash_flow": -104011, "net_cash_flow": 5170392, "operating_cash_flow": 5495620, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9599175115411657, "current_ratio": 1.1344794998534122, "debt_to_equity_ratio": 0.7246511965903175, "profit_margin": 0.20267175790220388, "quarter": 1, "return_on_assets": 0.19454816950515713, "return_on_equity": 0.2808825478092842 }, { "asset_turnover_ratio": 0.9550431475019386, "current_ratio": 1.291541241203822, "debt_to_equity_ratio": 0.7179614591836069, "profit_margin": 0.19648951657196492, "quarter": 2, "return_on_assets": 0.1876559663580237, "return_on_equity": 0.27144705783573336 }, { "asset_turnover_ratio": 0.9501935644997479, "current_ratio": 1.2847539414098543, "debt_to_equity_ratio": 0.7139390982899472, "profit_margin": 0.18765645713671486, "quarter": 3, "return_on_assets": 0.17830995790812926, "return_on_equity": 0.2593650392429303 }, { "asset_turnover_ratio": 0.94536854822162, "current_ratio": 1.6089709956494889, "debt_to_equity_ratio": 0.6893027170301835, "profit_margin": 0.20046634298797875, "quarter": 4, "return_on_assets": 0.1895145756378428, "return_on_equity": 0.2691412901520439 } ], "income_statement": [ { "depreciation": 1162793, "expenses": 14664627, "income_tax": 1271386, "marketing_expense": 2225464, "net_income": 5322139, "net_profit": 4050753, "operational_expense": 7384482, "product_revenue": 6425135, "quarter": 1, "rd_expense": 2021908, "revenue": 19986766, "salaries_expense": 5508617, "service_revenue": 13561631 }, { "depreciation": 1456572, "expenses": 15089217, "income_tax": 1396868, "marketing_expense": 2549724, "net_income": 5428356, "net_profit": 4031488, "operational_expense": 8969776, "product_revenue": 4886144, "quarter": 2, "rd_expense": 1547029, "revenue": 20517573, "salaries_expense": 5453993, "service_revenue": 15631429 }, { "depreciation": 1273288, "expenses": 15526100, "income_tax": 1583868, "marketing_expense": 2787455, "net_income": 5536378, "net_profit": 3952510, "operational_expense": 9153740, "product_revenue": 6441569, "quarter": 3, "rd_expense": 2189765, "revenue": 21062478, "salaries_expense": 6320192, "service_revenue": 14620909 }, { "depreciation": 1161166, "expenses": 15975633, "income_tax": 1311767, "marketing_expense": 2069141, "net_income": 5646221, "net_profit": 4334454, "operational_expense": 8794107, "product_revenue": 4514525, "quarter": 4, "rd_expense": 2670901, "revenue": 21621854, "salaries_expense": 5926700, "service_revenue": 17107329 } ], "market_conditions": { "gdp_growth": [ 0.008531206406775165, -0.0033539471791137043, 0.006453263725514228, 0.008363924260185306 ], "inflation_rate": [ 0.026023325030645982, 0.023143202844841056, 0.024773675738971573, 0.0262859845947329 ], "interest_rate": [ 0.04849909030031227, 0.05125628980415228, 0.0541462276860115, 0.051873903551606745 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 189638, "billable_hours_per_employee": 95, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.6, "gross_billings": 9905601, "net_revenue": 7659232, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 52460 }, { "average_project_size": 184479, "billable_hours_per_employee": 96, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 9629578, "net_revenue": 7849956, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 53767 }, { "average_project_size": 87788, "billable_hours_per_employee": 81, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 9562561, "net_revenue": 8045430, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 55106 }, { "average_project_size": 124914, "billable_hours_per_employee": 158, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 9572675, "net_revenue": 8245771, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 56478 } ], "balance_sheet": [ { "assets": 9225032, "current_assets": 3283886, "current_liabilities": 1794487, "equity": 6960764, "fixed_assets": 5941146, "liabilities": 4310049, "long_term_liabilities": 2515562, "quarter": 1 }, { "assets": 9539861, "current_assets": 4197852, "current_liabilities": 1846419, "equity": 7306466, "fixed_assets": 5342009, "liabilities": 4361571, "long_term_liabilities": 2515152, "quarter": 2 }, { "assets": 9865434, "current_assets": 4361167, "current_liabilities": 2096470, "equity": 7597190, "fixed_assets": 5504267, "liabilities": 4413709, "long_term_liabilities": 2317239, "quarter": 3 }, { "assets": 10202119, "current_assets": 4057903, "current_liabilities": 2133303, "equity": 7726187, "fixed_assets": 6144216, "liabilities": 4466470, "long_term_liabilities": 2333167, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77497, "financing_cash_flow": -72263, "investing_cash_flow": -390200, "net_cash_flow": 1717484, "operating_cash_flow": 2311214, "quarter": 1 }, { "change_in_working_capital": -57478, "financing_cash_flow": -92093, "investing_cash_flow": -442814, "net_cash_flow": 2306007, "operating_cash_flow": 2476575, "quarter": 2 }, { "change_in_working_capital": 79138, "financing_cash_flow": 188170, "investing_cash_flow": -147875, "net_cash_flow": 2511511, "operating_cash_flow": 2506149, "quarter": 3 }, { "change_in_working_capital": 73231, "financing_cash_flow": -119380, "investing_cash_flow": -194506, "net_cash_flow": 2176903, "operating_cash_flow": 2521772, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8302661714344188, "current_ratio": 1.8299859514167558, "debt_to_equity_ratio": 0.6191919450221269, "profit_margin": 0.267100017338553, "quarter": 1, "return_on_assets": 0.2217641087857473, "return_on_equity": 0.2939017900908578 }, { "asset_turnover_ratio": 0.8228585301190448, "current_ratio": 2.2735099671309706, "debt_to_equity_ratio": 0.5969467318399894, "profit_margin": 0.27110674250912997, "quarter": 2, "return_on_assets": 0.22308249564642504, "return_on_equity": 0.2912729628797287 }, { "asset_turnover_ratio": 0.8155170872361013, "current_ratio": 2.080242979866156, "debt_to_equity_ratio": 0.5809659887405738, "profit_margin": 0.2666687796674634, "quarter": 3, "return_on_assets": 0.21747294645121543, "return_on_equity": 0.28240244090249156 }, { "asset_turnover_ratio": 0.8082410134600468, "current_ratio": 1.9021690777165738, "debt_to_equity_ratio": 0.5780949904525997, "profit_margin": 0.24140107698843444, "quarter": 4, "return_on_assets": 0.19511025111547906, "return_on_equity": 0.2576352345600747 } ], "income_statement": [ { "depreciation": 265433, "expenses": 5016889, "income_tax": 596562, "marketing_expense": 518457, "net_income": 2642343, "net_profit": 2045781, "operational_expense": 2602175, "product_revenue": 2825570, "quarter": 1, "rd_expense": 895444, "revenue": 7659232, "salaries_expense": 1683350, "service_revenue": 4833662 }, { "depreciation": 348399, "expenses": 5171260, "income_tax": 550520, "marketing_expense": 877954, "net_income": 2678696, "net_profit": 2128176, "operational_expense": 3246633, "product_revenue": 1721925, "quarter": 2, "rd_expense": 841872, "revenue": 7849956, "salaries_expense": 1745951, "service_revenue": 6128031 }, { "depreciation": 360684, "expenses": 5330382, "income_tax": 569583, "marketing_expense": 547702, "net_income": 2715048, "net_profit": 2145465, "operational_expense": 3418145, "product_revenue": 2909347, "quarter": 3, "rd_expense": 906280, "revenue": 8045430, "salaries_expense": 1789931, "service_revenue": 5136083 }, { "depreciation": 531234, "expenses": 5494400, "income_tax": 760833, "marketing_expense": 839997, "net_income": 2751371, "net_profit": 1990538, "operational_expense": 3845763, "product_revenue": 2916198, "quarter": 4, "rd_expense": 1055161, "revenue": 8245771, "salaries_expense": 2226205, "service_revenue": 5329573 } ], "market_conditions": { "gdp_growth": [ -0.00277722018323575, -0.007871905522217986, 0.006275202009740752, 0.004213187320224902 ], "inflation_rate": [ 0.02733518136318112, 0.03203233778804949, 0.02770089050997178, 0.032870802892993135 ], "interest_rate": [ 0.06192285779994725, 0.05702979006716005, 0.053879244138936654, 0.062331993641544486 ], "year": 1996 }, "random_event": { "description": "Odonnell Group Economic Slowdown Impact in 1996", "impact": 0.04, "type": "Economic Slowdown Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 149168, "billable_hours_per_employee": 91, "client_concentration": 0.4, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 14727152, "net_revenue": 12197964, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 83548 }, { "average_project_size": 62895, "billable_hours_per_employee": 94, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 14610562, "net_revenue": 12823374, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 87831 }, { "average_project_size": 106272, "billable_hours_per_employee": 142, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 14996661, "net_revenue": 13480851, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 92335 }, { "average_project_size": 66230, "billable_hours_per_employee": 143, "client_concentration": 0.4, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 17439871, "net_revenue": 14172038, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 97069 } ], "balance_sheet": [ { "assets": 14179710, "current_assets": 6870460, "current_liabilities": 3450179, "equity": 11864587, "fixed_assets": 7309250, "liabilities": 6092775, "long_term_liabilities": 2642596, "quarter": 1 }, { "assets": 14442224, "current_assets": 5639340, "current_liabilities": 3537399, "equity": 11995814, "fixed_assets": 8802884, "liabilities": 6196530, "long_term_liabilities": 2659131, "quarter": 2 }, { "assets": 14709597, "current_assets": 4926509, "current_liabilities": 3773856, "equity": 12634879, "fixed_assets": 9783088, "liabilities": 6302051, "long_term_liabilities": 2528195, "quarter": 3 }, { "assets": 14981921, "current_assets": 7175348, "current_liabilities": 3316492, "equity": 12741508, "fixed_assets": 7806573, "liabilities": 6409369, "long_term_liabilities": 3092877, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32561, "financing_cash_flow": 93810, "investing_cash_flow": -115057, "net_cash_flow": 4242747, "operating_cash_flow": 4283722, "quarter": 1 }, { "change_in_working_capital": -95168, "financing_cash_flow": 33476, "investing_cash_flow": -269589, "net_cash_flow": 4204505, "operating_cash_flow": 4514975, "quarter": 2 }, { "change_in_working_capital": 75438, "financing_cash_flow": 164653, "investing_cash_flow": -314207, "net_cash_flow": 4622964, "operating_cash_flow": 4845746, "quarter": 3 }, { "change_in_working_capital": 94037, "financing_cash_flow": -612, "investing_cash_flow": -414078, "net_cash_flow": 4306253, "operating_cash_flow": 4689754, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8602407242461235, "current_ratio": 1.9913343626519089, "debt_to_equity_ratio": 0.5135260923957994, "profit_margin": 0.3096952901320253, "quarter": 1, "return_on_assets": 0.2664125006787868, "return_on_equity": 0.3183972606884673 }, { "asset_turnover_ratio": 0.8879085381863624, "current_ratio": 1.594205233845546, "debt_to_equity_ratio": 0.5165576925417483, "profit_margin": 0.29244409466650506, "quarter": 2, "return_on_assets": 0.2596636085965707, "return_on_equity": 0.3126190519459538 }, { "asset_turnover_ratio": 0.9164663722602325, "current_ratio": 1.3054311028295726, "debt_to_equity_ratio": 0.4987820619413926, "profit_margin": 0.3135805744014232, "quarter": 3, "return_on_assets": 0.28738605143295226, "return_on_equity": 0.3345764530075832 }, { "asset_turnover_ratio": 0.9459426464737065, "current_ratio": 2.163535446489845, "debt_to_equity_ratio": 0.503030645980052, "profit_margin": 0.29416771250542795, "quarter": 4, "return_on_assets": 0.27826578447450095, "return_on_equity": 0.3271948657882568 } ], "income_statement": [ { "depreciation": 506070, "expenses": 7382820, "income_tax": 1037492, "marketing_expense": 899321, "net_income": 4815144, "net_profit": 3777652, "operational_expense": 3885483, "product_revenue": 3067346, "quarter": 1, "rd_expense": 1193428, "revenue": 12197964, "salaries_expense": 2455927, "service_revenue": 9130618 }, { "depreciation": 764855, "expenses": 7706807, "income_tax": 1366447, "marketing_expense": 1167235, "net_income": 5116567, "net_profit": 3750120, "operational_expense": 5181068, "product_revenue": 4100767, "quarter": 2, "rd_expense": 1343095, "revenue": 12823374, "salaries_expense": 3734446, "service_revenue": 8722607 }, { "depreciation": 618413, "expenses": 8045012, "income_tax": 1208506, "marketing_expense": 1541984, "net_income": 5435839, "net_profit": 4227333, "operational_expense": 4742529, "product_revenue": 4017133, "quarter": 3, "rd_expense": 1140393, "revenue": 13480851, "salaries_expense": 3178845, "service_revenue": 9463718 }, { "depreciation": 520798, "expenses": 8398059, "income_tax": 1605023, "marketing_expense": 994866, "net_income": 5773979, "net_profit": 4168956, "operational_expense": 5059311, "product_revenue": 4993153, "quarter": 4, "rd_expense": 1025749, "revenue": 14172038, "salaries_expense": 2700127, "service_revenue": 9178885 } ], "market_conditions": { "gdp_growth": [ -0.00550299725539026, -0.0018514445276324107, 0.0004482649911623157, -0.01418062131059044 ], "inflation_rate": [ 0.035308950702780034, 0.03966058400065678, 0.03661880733593767, 0.03413083506372257 ], "interest_rate": [ 0.05594977399540977, 0.05250571776318345, 0.053069929651042326, 0.056332749835169976 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 192445, "billable_hours_per_employee": 110, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 21286223, "net_revenue": 18809206, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 128830 }, { "average_project_size": 86768, "billable_hours_per_employee": 113, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 22634426, "net_revenue": 19420879, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 133020 }, { "average_project_size": 166019, "billable_hours_per_employee": 90, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 22828431, "net_revenue": 20052443, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 137346 }, { "average_project_size": 189361, "billable_hours_per_employee": 137, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 25227782, "net_revenue": 20704546, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 141812 } ], "balance_sheet": [ { "assets": 21847585, "current_assets": 8466989, "current_liabilities": 5535840, "equity": 17757908, "fixed_assets": 13380596, "liabilities": 9685647, "long_term_liabilities": 4149807, "quarter": 1 }, { "assets": 22446922, "current_assets": 9913026, "current_liabilities": 4043744, "equity": 18373787, "fixed_assets": 12533896, "liabilities": 9774185, "long_term_liabilities": 5730441, "quarter": 2 }, { "assets": 23062701, "current_assets": 7380468, "current_liabilities": 5350958, "equity": 18945689, "fixed_assets": 15682233, "liabilities": 9863533, "long_term_liabilities": 4512575, "quarter": 3 }, { "assets": 23695372, "current_assets": 11265158, "current_liabilities": 4772515, "equity": 19761732, "fixed_assets": 12430214, "liabilities": 9953697, "long_term_liabilities": 5181182, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56817, "financing_cash_flow": 5542, "investing_cash_flow": -198383, "net_cash_flow": 5957778, "operating_cash_flow": 6467273, "quarter": 1 }, { "change_in_working_capital": -55588, "financing_cash_flow": 168726, "investing_cash_flow": -158777, "net_cash_flow": 6583630, "operating_cash_flow": 6830081, "quarter": 2 }, { "change_in_working_capital": 64052, "financing_cash_flow": -16276, "investing_cash_flow": -141483, "net_cash_flow": 6023347, "operating_cash_flow": 6460837, "quarter": 3 }, { "change_in_working_capital": 69314, "financing_cash_flow": -16776, "investing_cash_flow": -228165, "net_cash_flow": 6919774, "operating_cash_flow": 7213959, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.86092838178682, "current_ratio": 1.5294858594179022, "debt_to_equity_ratio": 0.5454272541562891, "profit_margin": 0.2975122926507371, "quarter": 1, "return_on_assets": 0.2561367766734859, "return_on_equity": 0.315125520416031 }, { "asset_turnover_ratio": 0.8651911830049572, "current_ratio": 2.4514474704630165, "debt_to_equity_ratio": 0.5319635522061946, "profit_margin": 0.2935526244718378, "quarter": 2, "return_on_assets": 0.2539791424409993, "return_on_equity": 0.3102817073039978 }, { "asset_turnover_ratio": 0.8694750454424224, "current_ratio": 1.3792797476638763, "debt_to_equity_ratio": 0.5206214986427783, "profit_margin": 0.28657460839060855, "quarter": 3, "return_on_assets": 0.24916947065306877, "return_on_equity": 0.30331549303907607 }, { "asset_turnover_ratio": 0.8737801626410423, "current_ratio": 2.3604238017062285, "debt_to_equity_ratio": 0.5036854563152663, "profit_margin": 0.2907601547988543, "quarter": 4, "return_on_assets": 0.2540604553496776, "return_on_equity": 0.30463205350624123 } ], "income_statement": [ { "depreciation": 871303, "expenses": 11318131, "income_tax": 1895105, "marketing_expense": 1733822, "net_income": 7491075, "net_profit": 5595970, "operational_expense": 6656661, "product_revenue": 6707485, "quarter": 1, "rd_expense": 2251135, "revenue": 18809206, "salaries_expense": 3525547, "service_revenue": 12101721 }, { "depreciation": 1129031, "expenses": 11744397, "income_tax": 1975432, "marketing_expense": 1181434, "net_income": 7676482, "net_profit": 5701050, "operational_expense": 8103308, "product_revenue": 7104415, "quarter": 2, "rd_expense": 2069771, "revenue": 19420879, "salaries_expense": 3699461, "service_revenue": 12316464 }, { "depreciation": 714316, "expenses": 12186717, "income_tax": 2119205, "marketing_expense": 2332484, "net_income": 7865726, "net_profit": 5746521, "operational_expense": 7157603, "product_revenue": 6007686, "quarter": 3, "rd_expense": 1717662, "revenue": 20052443, "salaries_expense": 5391473, "service_revenue": 14044757 }, { "depreciation": 1193902, "expenses": 12645696, "income_tax": 2038793, "marketing_expense": 2509185, "net_income": 8058850, "net_profit": 6020057, "operational_expense": 7539250, "product_revenue": 7945188, "quarter": 4, "rd_expense": 2411158, "revenue": 20704546, "salaries_expense": 5273446, "service_revenue": 12759358 } ], "market_conditions": { "gdp_growth": [ 0.012766335357794896, 0.0020845956992380614, 0.003028451685471412, 0.004444780590728773 ], "inflation_rate": [ 0.026501607341312357, 0.019512691089670072, 0.018094270652304914, 0.025116556725374967 ], "interest_rate": [ 0.04189854482436657, 0.04346876597289906, 0.038446634778146804, 0.045081153826224296 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 119299, "billable_hours_per_employee": 145, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 18910251, "net_revenue": 16422221, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 112481 }, { "average_project_size": 74796, "billable_hours_per_employee": 120, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 20723252, "net_revenue": 16767303, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 114845 }, { "average_project_size": 55592, "billable_hours_per_employee": 104, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 20906294, "net_revenue": 17119637, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 117258 }, { "average_project_size": 98995, "billable_hours_per_employee": 116, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 19428141, "net_revenue": 17479374, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 119722 } ], "balance_sheet": [ { "assets": 17701687, "current_assets": 8584456, "current_liabilities": 4273113, "equity": 13778199, "fixed_assets": 9117231, "liabilities": 8379091, "long_term_liabilities": 4105978, "quarter": 1 }, { "assets": 18303963, "current_assets": 8526087, "current_liabilities": 4630366, "equity": 14124060, "fixed_assets": 9777876, "liabilities": 8551614, "long_term_liabilities": 3921248, "quarter": 2 }, { "assets": 18926732, "current_assets": 5813390, "current_liabilities": 3696232, "equity": 14371272, "fixed_assets": 13113342, "liabilities": 8727688, "long_term_liabilities": 5031456, "quarter": 3 }, { "assets": 19570689, "current_assets": 8237645, "current_liabilities": 4914982, "equity": 14999792, "fixed_assets": 11333044, "liabilities": 8907388, "long_term_liabilities": 3992406, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5002, "financing_cash_flow": 142246, "investing_cash_flow": -194647, "net_cash_flow": 5122026, "operating_cash_flow": 5397875, "quarter": 1 }, { "change_in_working_capital": -88485, "financing_cash_flow": -37745, "investing_cash_flow": -446513, "net_cash_flow": 4948474, "operating_cash_flow": 4969421, "quarter": 2 }, { "change_in_working_capital": 43261, "financing_cash_flow": -126126, "investing_cash_flow": -374890, "net_cash_flow": 4935710, "operating_cash_flow": 5078557, "quarter": 3 }, { "change_in_working_capital": 92008, "financing_cash_flow": 94955, "investing_cash_flow": -169567, "net_cash_flow": 4822360, "operating_cash_flow": 5400694, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9277206743063529, "current_ratio": 2.008946639136386, "debt_to_equity_ratio": 0.6081412381981128, "profit_margin": 0.27131549380561865, "quarter": 1, "return_on_assets": 0.2517049928631096, "return_on_equity": 0.3233806537414651 }, { "asset_turnover_ratio": 0.9160476886890561, "current_ratio": 1.841341915520285, "debt_to_equity_ratio": 0.6054642928449752, "profit_margin": 0.26072833537987594, "quarter": 2, "return_on_assets": 0.23883958900048038, "return_on_equity": 0.30952226201248084 }, { "asset_turnover_ratio": 0.9045215518452948, "current_ratio": 1.5727881799627297, "debt_to_equity_ratio": 0.6073010099593132, "profit_margin": 0.2437100739928072, "quarter": 3, "return_on_assets": 0.2204410143283056, "return_on_equity": 0.29031723844625584 }, { "asset_turnover_ratio": 0.8931404510081378, "current_ratio": 1.6760275012197399, "debt_to_equity_ratio": 0.5938341011662028, "profit_margin": 0.24809189390878644, "quarter": 4, "return_on_assets": 0.22158090601715658, "return_on_equity": 0.28910340890060343 } ], "income_statement": [ { "depreciation": 942272, "expenses": 10839016, "income_tax": 1127602, "marketing_expense": 1138734, "net_income": 5583205, "net_profit": 4455603, "operational_expense": 5597235, "product_revenue": 5898353, "quarter": 1, "rd_expense": 2038309, "revenue": 16422221, "salaries_expense": 4337366, "service_revenue": 10523868 }, { "depreciation": 597710, "expenses": 11095236, "income_tax": 1300356, "marketing_expense": 1352904, "net_income": 5672067, "net_profit": 4371711, "operational_expense": 7742768, "product_revenue": 6347208, "quarter": 2, "rd_expense": 1703884, "revenue": 16767303, "salaries_expense": 4099335, "service_revenue": 10420095 }, { "depreciation": 906329, "expenses": 11357514, "income_tax": 1589895, "marketing_expense": 1670189, "net_income": 5762123, "net_profit": 4172228, "operational_expense": 7427746, "product_revenue": 6140681, "quarter": 3, "rd_expense": 1258106, "revenue": 17119637, "salaries_expense": 4350592, "service_revenue": 10978956 }, { "depreciation": 1064203, "expenses": 11625992, "income_tax": 1516891, "marketing_expense": 1468237, "net_income": 5853382, "net_profit": 4336491, "operational_expense": 6842213, "product_revenue": 3802090, "quarter": 4, "rd_expense": 1232702, "revenue": 17479374, "salaries_expense": 3729396, "service_revenue": 13677284 } ], "market_conditions": { "gdp_growth": [ -0.00445481707048195, -0.003934991679791612, -0.015021799275086442, -0.008884084227428675 ], "inflation_rate": [ 0.03200435970871475, 0.03777332971788794, 0.028824310363329518, 0.033561587060554184 ], "interest_rate": [ 0.047512436765538416, 0.04953703417957226, 0.050080566881724756, 0.042995086494661695 ], "year": 1999 }, "random_event": { "description": "Odonnell Group Award Nomination in 1999", "impact": -0.07, "type": "Award Nomination" }, "year": 1999 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2005, "industry": "Advertising", "location": "Alexandraberg", "name": "Charles LLC", "num_employees": 186, "region": "North America", "revenue_size": "Large", "website": "www.charlesllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 176194, "billable_hours_per_employee": 112, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 53846551, "net_revenue": 48852999, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 262651 }, { "average_project_size": 188640, "billable_hours_per_employee": 108, "client_concentration": 0.4, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 62082030, "net_revenue": 48764306, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 262174 }, { "average_project_size": 108859, "billable_hours_per_employee": 120, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 57589239, "net_revenue": 48675774, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 261698 }, { "average_project_size": 73629, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 57707494, "net_revenue": 48587403, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 261223 } ], "balance_sheet": [ { "assets": 53971898, "current_assets": 21337818, "current_liabilities": 16421477, "equity": 33913657, "fixed_assets": 32634080, "liabilities": 28724069, "long_term_liabilities": 12302592, "quarter": 1 }, { "assets": 55666448, "current_assets": 22136426, "current_liabilities": 13214858, "equity": 34321721, "fixed_assets": 33530022, "liabilities": 29370819, "long_term_liabilities": 16155961, "quarter": 2 }, { "assets": 57414202, "current_assets": 26696682, "current_liabilities": 13129649, "equity": 36040992, "fixed_assets": 30717520, "liabilities": 30032130, "long_term_liabilities": 16902481, "quarter": 3 }, { "assets": 59216830, "current_assets": 27757296, "current_liabilities": 13719973, "equity": 36818043, "fixed_assets": 31459534, "liabilities": 30708332, "long_term_liabilities": 16988359, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53130, "financing_cash_flow": 56859, "investing_cash_flow": -229409, "net_cash_flow": 11200365, "operating_cash_flow": 11508724, "quarter": 1 }, { "change_in_working_capital": -32531, "financing_cash_flow": -39137, "investing_cash_flow": -202989, "net_cash_flow": 10731804, "operating_cash_flow": 11198284, "quarter": 2 }, { "change_in_working_capital": 85428, "financing_cash_flow": 9636, "investing_cash_flow": -225272, "net_cash_flow": 11310702, "operating_cash_flow": 11780296, "quarter": 3 }, { "change_in_working_capital": 7384, "financing_cash_flow": -181877, "investing_cash_flow": -112117, "net_cash_flow": 10906113, "operating_cash_flow": 11030429, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9051562166666809, "current_ratio": 1.2993848239107846, "debt_to_equity_ratio": 0.8469764555323538, "profit_margin": 0.1773857936541419, "quarter": 1, "return_on_assets": 0.1605618538743996, "return_on_equity": 0.25552620290993683 }, { "asset_turnover_ratio": 0.8760089380949904, "current_ratio": 1.6751164484703505, "debt_to_equity_ratio": 0.8557501822242538, "profit_margin": 0.1645894847760163, "quarter": 2, "return_on_assets": 0.14418185978023962, "return_on_equity": 0.2338487630034636 }, { "asset_turnover_ratio": 0.8478002359067883, "current_ratio": 2.033312695564063, "debt_to_equity_ratio": 0.8332770085795641, "profit_margin": 0.1778897239517958, "quarter": 3, "return_on_assets": 0.15081494993172595, "return_on_equity": 0.24025198862450844 }, { "asset_turnover_ratio": 0.8204998984241473, "current_ratio": 2.0231305119915324, "debt_to_equity_ratio": 0.8340566064307111, "profit_margin": 0.17102262082210898, "quarter": 4, "return_on_assets": 0.14032404301277188, "return_on_equity": 0.22569219662218332 } ], "income_statement": [ { "depreciation": 2842896, "expenses": 37479808, "income_tax": 2707363, "marketing_expense": 6402532, "net_income": 11373191, "net_profit": 8665828, "operational_expense": 23630753, "product_revenue": 11524913, "quarter": 1, "rd_expense": 7313806, "revenue": 48852999, "salaries_expense": 11566347, "service_revenue": 37328086 }, { "depreciation": 3172192, "expenses": 37573838, "income_tax": 3164376, "marketing_expense": 5861670, "net_income": 11190468, "net_profit": 8026092, "operational_expense": 22017354, "product_revenue": 15009240, "quarter": 2, "rd_expense": 7076709, "revenue": 48764306, "salaries_expense": 15807585, "service_revenue": 33755066 }, { "depreciation": 3121376, "expenses": 37668105, "income_tax": 2348749, "marketing_expense": 4045730, "net_income": 11007669, "net_profit": 8658920, "operational_expense": 20422038, "product_revenue": 16447550, "quarter": 3, "rd_expense": 7006596, "revenue": 48675774, "salaries_expense": 16151238, "service_revenue": 32228224 }, { "depreciation": 2720884, "expenses": 37762608, "income_tax": 2515250, "marketing_expense": 4998005, "net_income": 10824795, "net_profit": 8309545, "operational_expense": 20637812, "product_revenue": 11326173, "quarter": 4, "rd_expense": 4526477, "revenue": 48587403, "salaries_expense": 14818353, "service_revenue": 37261230 } ], "market_conditions": { "gdp_growth": [ -0.002414933062890751, -0.004959755146653123, -0.015081845812377249, -0.005070801569991736 ], "inflation_rate": [ 0.029410532599415506, 0.03918327618978718, 0.02938923161682757, 0.03462344520600417 ], "interest_rate": [ 0.051972135275837016, 0.05489576010149265, 0.059920650108062454, 0.0514222804190309 ], "year": 2005 }, "random_event": { "description": "Charles LLC New Ad Campaign Launch in 2005", "impact": 0, "type": "New Ad Campaign Launch" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 100569, "billable_hours_per_employee": 148, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 39656369, "net_revenue": 31330050, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 168441 }, { "average_project_size": 160330, "billable_hours_per_employee": 154, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 39005507, "net_revenue": 31064808, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 167015 }, { "average_project_size": 162969, "billable_hours_per_employee": 103, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 38530218, "net_revenue": 30801812, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 165601 }, { "average_project_size": 85193, "billable_hours_per_employee": 142, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 34528560, "net_revenue": 30541042, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 164199 } ], "balance_sheet": [ { "assets": 39726952, "current_assets": 13009722, "current_liabilities": 10345248, "equity": 25420803, "fixed_assets": 26717230, "liabilities": 18994289, "long_term_liabilities": 8649041, "quarter": 1 }, { "assets": 40351125, "current_assets": 14328775, "current_liabilities": 9216153, "equity": 25961284, "fixed_assets": 26022350, "liabilities": 19443674, "long_term_liabilities": 10227521, "quarter": 2 }, { "assets": 40985105, "current_assets": 13608510, "current_liabilities": 9094476, "equity": 26213328, "fixed_assets": 27376595, "liabilities": 19903691, "long_term_liabilities": 10809215, "quarter": 3 }, { "assets": 41629045, "current_assets": 13820192, "current_liabilities": 9776948, "equity": 25866263, "fixed_assets": 27808853, "liabilities": 20374592, "long_term_liabilities": 10597644, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47023, "financing_cash_flow": -195749, "investing_cash_flow": -125527, "net_cash_flow": 6033680, "operating_cash_flow": 6424358, "quarter": 1 }, { "change_in_working_capital": -99080, "financing_cash_flow": -122667, "investing_cash_flow": -310507, "net_cash_flow": 7286914, "operating_cash_flow": 7427345, "quarter": 2 }, { "change_in_working_capital": -92166, "financing_cash_flow": -159589, "investing_cash_flow": -243608, "net_cash_flow": 5945595, "operating_cash_flow": 6419790, "quarter": 3 }, { "change_in_working_capital": -73634, "financing_cash_flow": 182745, "investing_cash_flow": -145535, "net_cash_flow": 6084293, "operating_cash_flow": 6436114, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7886346276955756, "current_ratio": 1.2575553529504562, "debt_to_equity_ratio": 0.7471946893259037, "profit_margin": 0.1496371694267963, "quarter": 1, "return_on_assets": 0.11800905340032128, "return_on_equity": 0.18442139691653328 }, { "asset_turnover_ratio": 0.7698622529111642, "current_ratio": 1.5547457816726784, "debt_to_equity_ratio": 0.7489488578453978, "profit_margin": 0.16268676117360842, "quarter": 2, "return_on_assets": 0.1252463964759347, "return_on_equity": 0.19466806803546388 }, { "asset_turnover_ratio": 0.7515367351138907, "current_ratio": 1.496348992509299, "debt_to_equity_ratio": 0.7592966066727582, "profit_margin": 0.16661078250850955, "quarter": 3, "return_on_assets": 0.12521412352121583, "return_on_equity": 0.19577498896744436 }, { "asset_turnover_ratio": 0.7336474329401503, "current_ratio": 1.4135486861544113, "debt_to_equity_ratio": 0.7876898182006423, "profit_margin": 0.15100368874120274, "quarter": 4, "return_on_assets": 0.11078346860947687, "return_on_equity": 0.17829440611502326 } ], "income_statement": [ { "depreciation": 1736218, "expenses": 24768679, "income_tax": 1873231, "marketing_expense": 4142695, "net_income": 6561371, "net_profit": 4688140, "operational_expense": 16321594, "product_revenue": 8288550, "quarter": 1, "rd_expense": 2514582, "revenue": 31330050, "salaries_expense": 12296006, "service_revenue": 23041500 }, { "depreciation": 2373512, "expenses": 24507479, "income_tax": 1503496, "marketing_expense": 3216418, "net_income": 6557329, "net_profit": 5053833, "operational_expense": 16661608, "product_revenue": 11981052, "quarter": 2, "rd_expense": 3295178, "revenue": 31064808, "salaries_expense": 9839857, "service_revenue": 19083756 }, { "depreciation": 1287876, "expenses": 24249034, "income_tax": 1420864, "marketing_expense": 4445257, "net_income": 6552778, "net_profit": 5131914, "operational_expense": 16832170, "product_revenue": 7047136, "quarter": 3, "rd_expense": 4391545, "revenue": 30801812, "salaries_expense": 9835035, "service_revenue": 23754676 }, { "depreciation": 1824304, "expenses": 23993315, "income_tax": 1935917, "marketing_expense": 4396806, "net_income": 6547727, "net_profit": 4611810, "operational_expense": 13677907, "product_revenue": 7317637, "quarter": 4, "rd_expense": 4583585, "revenue": 30541042, "salaries_expense": 8741949, "service_revenue": 23223405 } ], "market_conditions": { "gdp_growth": [ -0.0032851807537986315, -0.0017986744396329968, -0.0002643823119950128, 0.0028388926402414015 ], "inflation_rate": [ 0.03078785571490794, 0.02924430573960074, 0.022299395850039195, 0.03139776381797235 ], "interest_rate": [ 0.049290321256926624, 0.04837141578632564, 0.04500005278092842, 0.04896406429171642 ], "year": 2006 }, "random_event": { "description": "Charles LLC Industry Recognition in 2006", "impact": 0.03, "type": "Industry Recognition" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 76954, "billable_hours_per_employee": 148, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 87055429, "net_revenue": 71294302, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 383303 }, { "average_project_size": 78470, "billable_hours_per_employee": 132, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 87699875, "net_revenue": 71402569, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 383885 }, { "average_project_size": 92371, "billable_hours_per_employee": 101, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 78930014, "net_revenue": 71511001, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 384468 }, { "average_project_size": 176466, "billable_hours_per_employee": 99, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 90682911, "net_revenue": 71619597, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 385052 } ], "balance_sheet": [ { "assets": 76082427, "current_assets": 25828168, "current_liabilities": 19259473, "equity": 43560093, "fixed_assets": 50254259, "liabilities": 43584473, "long_term_liabilities": 24325000, "quarter": 1 }, { "assets": 77894637, "current_assets": 30911793, "current_liabilities": 24994791, "equity": 45414842, "fixed_assets": 46982844, "liabilities": 44066639, "long_term_liabilities": 19071848, "quarter": 2 }, { "assets": 79750011, "current_assets": 33552281, "current_liabilities": 22112140, "equity": 47547873, "fixed_assets": 46197730, "liabilities": 44554139, "long_term_liabilities": 22441999, "quarter": 3 }, { "assets": 81649578, "current_assets": 29306398, "current_liabilities": 24365913, "equity": 48478510, "fixed_assets": 52343180, "liabilities": 45047032, "long_term_liabilities": 20681119, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12003, "financing_cash_flow": 25706, "investing_cash_flow": -230441, "net_cash_flow": 13528594, "operating_cash_flow": 14111408, "quarter": 1 }, { "change_in_working_capital": 26712, "financing_cash_flow": 57579, "investing_cash_flow": -436525, "net_cash_flow": 14863196, "operating_cash_flow": 15214817, "quarter": 2 }, { "change_in_working_capital": -71181, "financing_cash_flow": 152702, "investing_cash_flow": -161353, "net_cash_flow": 16087222, "operating_cash_flow": 16648750, "quarter": 3 }, { "change_in_working_capital": 36319, "financing_cash_flow": 186330, "investing_cash_flow": -386859, "net_cash_flow": 15548270, "operating_cash_flow": 15675745, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9370666106642471, "current_ratio": 1.3410630706250373, "debt_to_equity_ratio": 1.0005596865920374, "profit_margin": 0.15516161445833357, "quarter": 1, "return_on_assets": 0.14539676816566327, "return_on_equity": 0.2539512254943992 }, { "asset_turnover_ratio": 0.9166557769567628, "current_ratio": 1.2367294049388131, "debt_to_equity_ratio": 0.9703136036452576, "profit_margin": 0.16227488957715233, "quarter": 2, "return_on_assets": 0.14875021498591745, "return_on_equity": 0.2551334209199715 }, { "asset_turnover_ratio": 0.8966895440302823, "current_ratio": 1.5173692369892737, "debt_to_equity_ratio": 0.937037477996124, "profit_margin": 0.17272868268198344, "quarter": 3, "return_on_assets": 0.15488400371505906, "return_on_equity": 0.2597803060507039 }, { "asset_turnover_ratio": 0.8771582016014828, "current_ratio": 1.2027621538335131, "debt_to_equity_ratio": 0.9292165126362176, "profit_margin": 0.16582003386587055, "quarter": 4, "return_on_assets": 0.14545040269528398, "return_on_equity": 0.24497378322889873 } ], "income_statement": [ { "depreciation": 3049269, "expenses": 56983555, "income_tax": 3248608, "marketing_expense": 9266976, "net_income": 14310747, "net_profit": 11062139, "operational_expense": 29504789, "product_revenue": 28254152, "quarter": 1, "rd_expense": 10656584, "revenue": 71294302, "salaries_expense": 28313440, "service_revenue": 43040150 }, { "depreciation": 3627973, "expenses": 56383488, "income_tax": 3432237, "marketing_expense": 10797859, "net_income": 15019081, "net_profit": 11586844, "operational_expense": 38297171, "product_revenue": 18056593, "quarter": 2, "rd_expense": 8141409, "revenue": 71402569, "salaries_expense": 21453191, "service_revenue": 53345976 }, { "depreciation": 4296749, "expenses": 55789740, "income_tax": 3369260, "marketing_expense": 9794616, "net_income": 15721261, "net_profit": 12352001, "operational_expense": 31948991, "product_revenue": 15726974, "quarter": 3, "rd_expense": 6603961, "revenue": 71511001, "salaries_expense": 22888870, "service_revenue": 55784027 }, { "depreciation": 3799781, "expenses": 55202244, "income_tax": 4541389, "marketing_expense": 6687631, "net_income": 16417353, "net_profit": 11875964, "operational_expense": 35316319, "product_revenue": 26000030, "quarter": 4, "rd_expense": 5809464, "revenue": 71619597, "salaries_expense": 24541550, "service_revenue": 45619567 } ], "market_conditions": { "gdp_growth": [ 0.01684398752119652, 0.007983461396734877, 0.0074069648814796, 0.014897165588655113 ], "inflation_rate": [ 0.036816829907037996, 0.039958339441463014, 0.0424858727473422, 0.03700227222943695 ], "interest_rate": [ 0.04968347700690885, 0.056422980744443615, 0.05106280258577916, 0.05581879416104314 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 146642, "billable_hours_per_employee": 109, "client_concentration": 0.13, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 96761603, "net_revenue": 87815274, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 472125 }, { "average_project_size": 69810, "billable_hours_per_employee": 118, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 105467100, "net_revenue": 85649589, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 460482 }, { "average_project_size": 73546, "billable_hours_per_employee": 98, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 106432029, "net_revenue": 83537314, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 449125 }, { "average_project_size": 152559, "billable_hours_per_employee": 147, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 99112506, "net_revenue": 81477131, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 438049 } ], "balance_sheet": [ { "assets": 123033040, "current_assets": 59551137, "current_liabilities": 38160278, "equity": 63961398, "fixed_assets": 63481903, "liabilities": 72392492, "long_term_liabilities": 34232214, "quarter": 1 }, { "assets": 126525932, "current_assets": 49944499, "current_liabilities": 29854131, "equity": 64960435, "fixed_assets": 76581433, "liabilities": 73918348, "long_term_liabilities": 44064217, "quarter": 2 }, { "assets": 130117987, "current_assets": 47028118, "current_liabilities": 37366509, "equity": 67553149, "fixed_assets": 83089869, "liabilities": 75476366, "long_term_liabilities": 38109857, "quarter": 3 }, { "assets": 133812020, "current_assets": 46021915, "current_liabilities": 33042561, "equity": 68623341, "fixed_assets": 87790105, "liabilities": 77067223, "long_term_liabilities": 44024662, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21064, "financing_cash_flow": -139445, "investing_cash_flow": -125410, "net_cash_flow": 19488659, "operating_cash_flow": 19610478, "quarter": 1 }, { "change_in_working_capital": -6781, "financing_cash_flow": -182230, "investing_cash_flow": -287229, "net_cash_flow": 17151078, "operating_cash_flow": 17775316, "quarter": 2 }, { "change_in_working_capital": -56304, "financing_cash_flow": 35746, "investing_cash_flow": -106195, "net_cash_flow": 17004153, "operating_cash_flow": 17190626, "quarter": 3 }, { "change_in_working_capital": -22669, "financing_cash_flow": 74783, "investing_cash_flow": -169662, "net_cash_flow": 15847832, "operating_cash_flow": 16078934, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7137535900925475, "current_ratio": 1.5605530179837788, "debt_to_equity_ratio": 1.1318153490015963, "profit_margin": 0.15169172050866686, "quarter": 1, "return_on_assets": 0.10827051010037629, "return_on_equity": 0.2082638969210773 }, { "asset_turnover_ratio": 0.6769330811963511, "current_ratio": 1.672951023092918, "debt_to_equity_ratio": 1.137897983595707, "profit_margin": 0.14422545565279946, "quarter": 2, "return_on_assets": 0.09763098208199723, "return_on_equity": 0.1901596102304426 }, { "asset_turnover_ratio": 0.6420120378898884, "current_ratio": 1.2585633300665042, "debt_to_equity_ratio": 1.1172886403859574, "profit_margin": 0.1545600089559978, "quarter": 3, "return_on_assets": 0.09922938632611954, "return_on_equity": 0.1911314008470575 }, { "asset_turnover_ratio": 0.6088924672088502, "current_ratio": 1.3928071434898766, "debt_to_equity_ratio": 1.1230467924900362, "profit_margin": 0.14578991496399155, "quarter": 4, "return_on_assets": 0.08877038101659328, "return_on_equity": 0.17309772195440032 } ], "income_statement": [ { "depreciation": 6289628, "expenses": 69830215, "income_tax": 4664209, "marketing_expense": 10493937, "net_income": 17985059, "net_profit": 13320850, "operational_expense": 43450092, "product_revenue": 18436782, "quarter": 1, "rd_expense": 13267783, "revenue": 87815274, "salaries_expense": 32454275, "service_revenue": 69378492 }, { "depreciation": 5422465, "expenses": 68542554, "income_tax": 4754184, "marketing_expense": 7442615, "net_income": 17107035, "net_profit": 12352851, "operational_expense": 47432378, "product_revenue": 30435302, "quarter": 2, "rd_expense": 10454759, "revenue": 85649589, "salaries_expense": 34143397, "service_revenue": 55214287 }, { "depreciation": 4279098, "expenses": 67278638, "income_tax": 3347148, "marketing_expense": 11915592, "net_income": 16258676, "net_profit": 12911528, "operational_expense": 39199201, "product_revenue": 21803186, "quarter": 3, "rd_expense": 10424045, "revenue": 83537314, "salaries_expense": 22743705, "service_revenue": 61734128 }, { "depreciation": 4200390, "expenses": 66038029, "income_tax": 3560558, "marketing_expense": 8110074, "net_income": 15439102, "net_profit": 11878544, "operational_expense": 37697446, "product_revenue": 31522572, "quarter": 4, "rd_expense": 6720368, "revenue": 81477131, "salaries_expense": 28283208, "service_revenue": 49954559 } ], "market_conditions": { "gdp_growth": [ -0.003412569669326666, -0.009308772653932592, -0.012262560112287999, -0.0013045401405333678 ], "inflation_rate": [ 0.028110128374599686, 0.021706692928803947, 0.024736926004861326, 0.019439160679157984 ], "interest_rate": [ 0.058230085938438175, 0.057744885188414176, 0.05394596401073562, 0.055733232759839206 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 95137, "billable_hours_per_employee": 98, "client_concentration": 0.4, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 61499325, "net_revenue": 51316899, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 275897 }, { "average_project_size": 195116, "billable_hours_per_employee": 106, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 64231065, "net_revenue": 51574689, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 277283 }, { "average_project_size": 175785, "billable_hours_per_employee": 85, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 66244038, "net_revenue": 51833775, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 278676 }, { "average_project_size": 179101, "billable_hours_per_employee": 95, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 66898404, "net_revenue": 52094162, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 280076 } ], "balance_sheet": [ { "assets": 66049969, "current_assets": 23358776, "current_liabilities": 20642955, "equity": 39774007, "fixed_assets": 42691193, "liabilities": 34683008, "long_term_liabilities": 14040053, "quarter": 1 }, { "assets": 66981306, "current_assets": 32413669, "current_liabilities": 16341549, "equity": 40634065, "fixed_assets": 34567637, "liabilities": 35321153, "long_term_liabilities": 18979604, "quarter": 2 }, { "assets": 67925774, "current_assets": 31322913, "current_liabilities": 19087532, "equity": 40078242, "fixed_assets": 36602861, "liabilities": 35971039, "long_term_liabilities": 16883507, "quarter": 3 }, { "assets": 68883560, "current_assets": 23636490, "current_liabilities": 17201614, "equity": 40508744, "fixed_assets": 45247070, "liabilities": 36632882, "long_term_liabilities": 19431268, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32652, "financing_cash_flow": 119015, "investing_cash_flow": -324994, "net_cash_flow": 10104757, "operating_cash_flow": 10698603, "quarter": 1 }, { "change_in_working_capital": 32195, "financing_cash_flow": 160791, "investing_cash_flow": -164469, "net_cash_flow": 11298913, "operating_cash_flow": 11374189, "quarter": 2 }, { "change_in_working_capital": 36764, "financing_cash_flow": -192899, "investing_cash_flow": -322912, "net_cash_flow": 11726004, "operating_cash_flow": 12032678, "quarter": 3 }, { "change_in_working_capital": 58398, "financing_cash_flow": -64055, "investing_cash_flow": -433823, "net_cash_flow": 10871103, "operating_cash_flow": 11030097, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.776940546330915, "current_ratio": 1.131561639309876, "debt_to_equity_ratio": 0.8720018578967917, "profit_margin": 0.16382607218725356, "quarter": 1, "return_on_assets": 0.1272831180284127, "return_on_equity": 0.2113703555188694 }, { "asset_turnover_ratio": 0.7699863152862382, "current_ratio": 1.983512640080815, "debt_to_equity_ratio": 0.869249803090092, "profit_margin": 0.1739983735044917, "quarter": 2, "return_on_assets": 0.1339763664805222, "return_on_equity": 0.22084701592124736 }, { "asset_turnover_ratio": 0.7630943594400559, "current_ratio": 1.6410143019013668, "debt_to_equity_ratio": 0.8975203802601921, "profit_margin": 0.15672227230218136, "quarter": 3, "return_on_assets": 0.11959388199242309, "return_on_equity": 0.20269120087652548 }, { "asset_turnover_ratio": 0.7562640781051386, "current_ratio": 1.374085594526188, "debt_to_equity_ratio": 0.9043203610558748, "profit_margin": 0.15852190884652295, "quarter": 4, "return_on_assets": 0.1198844252532825, "return_on_equity": 0.20385885081996125 } ], "income_statement": [ { "depreciation": 2291557, "expenses": 39583134, "income_tax": 3326719, "marketing_expense": 7400274, "net_income": 11733765, "net_profit": 8407046, "operational_expense": 27103521, "product_revenue": 10264007, "quarter": 1, "rd_expense": 4576411, "revenue": 51316899, "salaries_expense": 14047628, "service_revenue": 41052892 }, { "depreciation": 2400277, "expenses": 40005985, "income_tax": 2594792, "marketing_expense": 7367675, "net_income": 11568704, "net_profit": 8973912, "operational_expense": 24937320, "product_revenue": 15418218, "quarter": 2, "rd_expense": 6664511, "revenue": 51574689, "salaries_expense": 15632061, "service_revenue": 36156471 }, { "depreciation": 3909171, "expenses": 40433354, "income_tax": 3276914, "marketing_expense": 4352683, "net_income": 11400421, "net_profit": 8123507, "operational_expense": 21095853, "product_revenue": 13805465, "quarter": 3, "rd_expense": 4432431, "revenue": 51833775, "salaries_expense": 18979719, "service_revenue": 38028310 }, { "depreciation": 2772031, "expenses": 40865288, "income_tax": 2970808, "marketing_expense": 4103076, "net_income": 11228874, "net_profit": 8258066, "operational_expense": 24297496, "product_revenue": 11636231, "quarter": 4, "rd_expense": 6666866, "revenue": 52094162, "salaries_expense": 16713239, "service_revenue": 40457931 } ], "market_conditions": { "gdp_growth": [ -0.0004111809989245383, 0.0006917700958544984, -0.0023201821691003505, 0.008425194261330173 ], "inflation_rate": [ 0.023988679631623717, 0.03123034001425981, 0.02514575195727304, 0.02630354135706237 ], "interest_rate": [ 0.044997633099871495, 0.03599822788713942, 0.04404342878368205, 0.03830871887411357 ], "year": 2009 }, "random_event": { "description": "Charles LLC Economic Slowdown Impact in 2009", "impact": 0.09, "type": "Economic Slowdown Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 119098, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 114611609, "net_revenue": 94126585, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 506057 }, { "average_project_size": 80715, "billable_hours_per_employee": 91, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 109026309, "net_revenue": 91416322, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 491486 }, { "average_project_size": 72023, "billable_hours_per_employee": 133, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 112918800, "net_revenue": 88784097, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 477334 }, { "average_project_size": 125452, "billable_hours_per_employee": 99, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 103959660, "net_revenue": 86227665, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 463590 } ], "balance_sheet": [ { "assets": 100741593, "current_assets": 40791472, "current_liabilities": 24057797, "equity": 74926585, "fixed_assets": 59950121, "liabilities": 52548496, "long_term_liabilities": 28490699, "quarter": 1 }, { "assets": 103849989, "current_assets": 36214332, "current_liabilities": 22353697, "equity": 73904996, "fixed_assets": 67635657, "liabilities": 53552199, "long_term_liabilities": 31198502, "quarter": 2 }, { "assets": 107054294, "current_assets": 52940117, "current_liabilities": 22384180, "equity": 75442780, "fixed_assets": 54114177, "liabilities": 54575072, "long_term_liabilities": 32190892, "quarter": 3 }, { "assets": 110357470, "current_assets": 52724987, "current_liabilities": 28228389, "equity": 78499284, "fixed_assets": 57632483, "liabilities": 55617483, "long_term_liabilities": 27389094, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97916, "financing_cash_flow": 50833, "investing_cash_flow": -491911, "net_cash_flow": 30534350, "operating_cash_flow": 30792342, "quarter": 1 }, { "change_in_working_capital": 83859, "financing_cash_flow": 96003, "investing_cash_flow": -150128, "net_cash_flow": 26967692, "operating_cash_flow": 27361189, "quarter": 2 }, { "change_in_working_capital": 78111, "financing_cash_flow": 93998, "investing_cash_flow": -337975, "net_cash_flow": 26093204, "operating_cash_flow": 26175728, "quarter": 3 }, { "change_in_working_capital": -93237, "financing_cash_flow": -131709, "investing_cash_flow": -266547, "net_cash_flow": 27090588, "operating_cash_flow": 27126342, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9343368731522838, "current_ratio": 1.695561401569728, "debt_to_equity_ratio": 0.7013331249515776, "profit_margin": 0.2840163382109316, "quarter": 1, "return_on_assets": 0.2653669373681633, "return_on_equity": 0.3567957621450384 }, { "asset_turnover_ratio": 0.8802728135098792, "current_ratio": 1.620060073284522, "debt_to_equity_ratio": 0.7246086448607615, "profit_margin": 0.25823841392350044, "quarter": 2, "return_on_assets": 0.22732025518076848, "return_on_equity": 0.31942638898187614 }, { "asset_turnover_ratio": 0.8293370931949726, "current_ratio": 2.36506840992165, "debt_to_equity_ratio": 0.7233968843671985, "profit_margin": 0.2586449462903249, "quarter": 3, "return_on_assets": 0.21450384792598792, "return_on_equity": 0.3043837727082698 }, { "asset_turnover_ratio": 0.7813486934776595, "current_ratio": 1.867800071764634, "debt_to_equity_ratio": 0.7085094304809201, "profit_margin": 0.2755414634038855, "quarter": 4, "return_on_assets": 0.21529396242954826, "return_on_equity": 0.30266896447106445 } ], "income_statement": [ { "depreciation": 4058854, "expenses": 59911995, "income_tax": 7481102, "marketing_expense": 9552595, "net_income": 34214590, "net_profit": 26733488, "operational_expense": 30305900, "product_revenue": 30913502, "quarter": 1, "rd_expense": 8397919, "revenue": 94126585, "salaries_expense": 26563426, "service_revenue": 63213083 }, { "depreciation": 3753983, "expenses": 58415053, "income_tax": 9394063, "marketing_expense": 11564810, "net_income": 33001269, "net_profit": 23607206, "operational_expense": 33822039, "product_revenue": 27386165, "quarter": 2, "rd_expense": 6151264, "revenue": 91416322, "salaries_expense": 29190143, "service_revenue": 64030157 }, { "depreciation": 3212170, "expenses": 56955513, "income_tax": 8865026, "marketing_expense": 9071139, "net_income": 31828584, "net_profit": 22963558, "operational_expense": 33074520, "product_revenue": 22071165, "quarter": 3, "rd_expense": 10121814, "revenue": 88784097, "salaries_expense": 18481892, "service_revenue": 66712932 }, { "depreciation": 3367045, "expenses": 55532440, "income_tax": 6935928, "marketing_expense": 9572933, "net_income": 30695225, "net_profit": 23759297, "operational_expense": 34334115, "product_revenue": 31668832, "quarter": 4, "rd_expense": 7879919, "revenue": 86227665, "salaries_expense": 19817127, "service_revenue": 54558833 } ], "market_conditions": { "gdp_growth": [ 0.01673720470032599, 0.015188748049575906, 0.0047672585714590415, 0.008185246459802401 ], "inflation_rate": [ 0.03506508524944404, 0.03611222203348162, 0.03347025809103572, 0.02848962569203519 ], "interest_rate": [ 0.03563947401009394, 0.03603151680804696, 0.03916555143064236, 0.03613649634554952 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 91281, "billable_hours_per_employee": 98, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 36414100, "net_revenue": 28808552, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 154885 }, { "average_project_size": 193840, "billable_hours_per_employee": 88, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 34114359, "net_revenue": 28087346, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 151007 }, { "average_project_size": 173261, "billable_hours_per_employee": 94, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 33604692, "net_revenue": 27384195, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 147227 }, { "average_project_size": 195329, "billable_hours_per_employee": 85, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 30773674, "net_revenue": 26698647, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 143541 } ], "balance_sheet": [ { "assets": 37622082, "current_assets": 14603797, "current_liabilities": 7579527, "equity": 28164317, "fixed_assets": 23018285, "liabilities": 18064557, "long_term_liabilities": 10485030, "quarter": 1 }, { "assets": 38570881, "current_assets": 13868105, "current_liabilities": 8598645, "equity": 27822896, "fixed_assets": 24702776, "liabilities": 18568441, "long_term_liabilities": 9969796, "quarter": 2 }, { "assets": 39543609, "current_assets": 18474795, "current_liabilities": 9156726, "equity": 27587800, "fixed_assets": 21068814, "liabilities": 19086380, "long_term_liabilities": 9929654, "quarter": 3 }, { "assets": 40540867, "current_assets": 17277298, "current_liabilities": 11180505, "equity": 28271638, "fixed_assets": 23263569, "liabilities": 19618766, "long_term_liabilities": 8438261, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13924, "financing_cash_flow": -70747, "investing_cash_flow": -291872, "net_cash_flow": 9381688, "operating_cash_flow": 9542346, "quarter": 1 }, { "change_in_working_capital": 55570, "financing_cash_flow": 88078, "investing_cash_flow": -412349, "net_cash_flow": 8899144, "operating_cash_flow": 9555183, "quarter": 2 }, { "change_in_working_capital": 278, "financing_cash_flow": 171816, "investing_cash_flow": -222401, "net_cash_flow": 8068998, "operating_cash_flow": 8321569, "quarter": 3 }, { "change_in_working_capital": -70254, "financing_cash_flow": 84931, "investing_cash_flow": -374769, "net_cash_flow": 8492803, "operating_cash_flow": 8468975, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7657351871169703, "current_ratio": 1.926742526281653, "debt_to_equity_ratio": 0.6413987244924135, "profit_margin": 0.29875822984785905, "quarter": 1, "return_on_assets": 0.2287696890352852, "return_on_equity": 0.3055920724085019 }, { "asset_turnover_ratio": 0.7282007896060243, "current_ratio": 1.6128244624589108, "debt_to_equity_ratio": 0.6673798802252648, "profit_margin": 0.27843342692470835, "quarter": 2, "return_on_assets": 0.20275544133928391, "return_on_equity": 0.28107987033413057 }, { "asset_turnover_ratio": 0.6925062151003971, "current_ratio": 2.017620162490392, "debt_to_equity_ratio": 0.6918413211637028, "profit_margin": 0.26039001694225444, "quarter": 3, "return_on_assets": 0.18032170508260892, "return_on_equity": 0.25846827220728 }, { "asset_turnover_ratio": 0.6585613228251878, "current_ratio": 1.5453056905747997, "debt_to_equity_ratio": 0.6939380732025502, "profit_margin": 0.275277507508152, "quarter": 4, "return_on_assets": 0.18128711948858914, "return_on_equity": 0.2599614850756083 } ], "income_statement": [ { "depreciation": 935554, "expenses": 17984857, "income_tax": 2216903, "marketing_expense": 2081499, "net_income": 10823695, "net_profit": 8606792, "operational_expense": 11241774, "product_revenue": 8090801, "quarter": 1, "rd_expense": 2053257, "revenue": 28808552, "salaries_expense": 7140091, "service_revenue": 20717751 }, { "depreciation": 1734727, "expenses": 17685727, "income_tax": 2581163, "marketing_expense": 2843358, "net_income": 10401619, "net_profit": 7820456, "operational_expense": 9041565, "product_revenue": 10923853, "quarter": 2, "rd_expense": 2370420, "revenue": 28087346, "salaries_expense": 8259677, "service_revenue": 17163493 }, { "depreciation": 1190998, "expenses": 17391573, "income_tax": 2862051, "marketing_expense": 2165008, "net_income": 9992622, "net_profit": 7130571, "operational_expense": 11690472, "product_revenue": 6811460, "quarter": 3, "rd_expense": 2400122, "revenue": 27384195, "salaries_expense": 8590780, "service_revenue": 20572735 }, { "depreciation": 1119438, "expenses": 17102311, "income_tax": 2246799, "marketing_expense": 1913519, "net_income": 9596336, "net_profit": 7349537, "operational_expense": 11394526, "product_revenue": 5538555, "quarter": 4, "rd_expense": 2820348, "revenue": 26698647, "salaries_expense": 5507223, "service_revenue": 21160092 } ], "market_conditions": { "gdp_growth": [ -0.010539040092507345, -0.002169120215156929, 0.0002957880197547551, -0.008739038591486477 ], "inflation_rate": [ 0.020020003791491353, 0.023360757521115567, 0.01745297750713941, 0.01778160140127519 ], "interest_rate": [ 0.04260091350728402, 0.04361143530931262, 0.04128186128553751, 0.04227870526320817 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 131805, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 94983864, "net_revenue": 75024293, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 403356 }, { "average_project_size": 137741, "billable_hours_per_employee": 156, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 89139887, "net_revenue": 75378700, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 405262 }, { "average_project_size": 109642, "billable_hours_per_employee": 112, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 97026370, "net_revenue": 75734781, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 407176 }, { "average_project_size": 119326, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 94957444, "net_revenue": 76092544, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 409100 } ], "balance_sheet": [ { "assets": 80640823, "current_assets": 37323095, "current_liabilities": 21320988, "equity": 53869537, "fixed_assets": 43317728, "liabilities": 48322003, "long_term_liabilities": 27001015, "quarter": 1 }, { "assets": 82925222, "current_assets": 40801722, "current_liabilities": 20863579, "equity": 55244447, "fixed_assets": 42123500, "liabilities": 48809528, "long_term_liabilities": 27945949, "quarter": 2 }, { "assets": 85274332, "current_assets": 35575859, "current_liabilities": 21795852, "equity": 57016842, "fixed_assets": 49698473, "liabilities": 49301971, "long_term_liabilities": 27506119, "quarter": 3 }, { "assets": 87689989, "current_assets": 42177353, "current_liabilities": 25015917, "equity": 60957525, "fixed_assets": 45512636, "liabilities": 49799382, "long_term_liabilities": 24783465, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74665, "financing_cash_flow": 121120, "investing_cash_flow": -400609, "net_cash_flow": 25733969, "operating_cash_flow": 25869546, "quarter": 1 }, { "change_in_working_capital": 11866, "financing_cash_flow": -10540, "investing_cash_flow": -163279, "net_cash_flow": 25176972, "operating_cash_flow": 25542883, "quarter": 2 }, { "change_in_working_capital": -27998, "financing_cash_flow": 199334, "investing_cash_flow": -242281, "net_cash_flow": 24436367, "operating_cash_flow": 24768367, "quarter": 3 }, { "change_in_working_capital": 82089, "financing_cash_flow": -88968, "investing_cash_flow": -448145, "net_cash_flow": 26021854, "operating_cash_flow": 26410124, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9303512812611052, "current_ratio": 1.7505330897423703, "debt_to_equity_ratio": 0.8970190889147609, "profit_margin": 0.2872498511915334, "quarter": 1, "return_on_assets": 0.26724326709810486, "return_on_equity": 0.4000538746044912 }, { "asset_turnover_ratio": 0.9089960591242071, "current_ratio": 1.955643468457641, "debt_to_equity_ratio": 0.8835191707141172, "profit_margin": 0.2803013716076292, "quarter": 2, "return_on_assets": 0.2547928421584449, "return_on_equity": 0.3824593085346659 }, { "asset_turnover_ratio": 0.888131038071339, "current_ratio": 1.6322307106875198, "debt_to_equity_ratio": 0.8646913661054746, "profit_margin": 0.2778707579546576, "quarter": 3, "return_on_assets": 0.2467856447119398, "return_on_equity": 0.36909236397203476 }, { "asset_turnover_ratio": 0.8677449372242481, "current_ratio": 1.686020664363413, "debt_to_equity_ratio": 0.8169521646425113, "profit_margin": 0.3031429465678004, "quarter": 4, "return_on_assets": 0.26305075713944953, "return_on_equity": 0.37840968772928363 } ], "income_statement": [ { "depreciation": 4318829, "expenses": 45709685, "income_tax": 7763891, "marketing_expense": 9086021, "net_income": 29314608, "net_profit": 21550717, "operational_expense": 30710896, "product_revenue": 28173580, "quarter": 1, "rd_expense": 5512878, "revenue": 75024293, "salaries_expense": 21541664, "service_revenue": 46850713 }, { "depreciation": 4414130, "expenses": 45766937, "income_tax": 8483010, "marketing_expense": 8773507, "net_income": 29611763, "net_profit": 21128753, "operational_expense": 29432670, "product_revenue": 27327374, "quarter": 2, "rd_expense": 5319315, "revenue": 75378700, "salaries_expense": 14503145, "service_revenue": 48051326 }, { "depreciation": 3723886, "expenses": 45824260, "income_tax": 8866040, "marketing_expense": 7115987, "net_income": 29910521, "net_profit": 21044481, "operational_expense": 23781929, "product_revenue": 28362610, "quarter": 3, "rd_expense": 8228588, "revenue": 75734781, "salaries_expense": 16292348, "service_revenue": 47372171 }, { "depreciation": 3343206, "expenses": 45881656, "income_tax": 7143970, "marketing_expense": 8358423, "net_income": 30210888, "net_profit": 23066918, "operational_expense": 28746969, "product_revenue": 28798980, "quarter": 4, "rd_expense": 8781305, "revenue": 76092544, "salaries_expense": 16261025, "service_revenue": 47293564 } ], "market_conditions": { "gdp_growth": [ -0.005159018757867814, -0.009323167635117681, -0.0008021209316529405, -0.002343909798315379 ], "inflation_rate": [ 0.02498547168626526, 0.02435154876458335, 0.02488988340733126, 0.030371340392580205 ], "interest_rate": [ 0.048982281738759945, 0.049306519432300015, 0.05130593529015694, 0.054058155198792174 ], "year": 2012 }, "random_event": { "description": "Charles LLC Award Nomination in 2012", "impact": 0.01, "type": "Award Nomination" }, "year": 2012 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1990, "industry": "Advertising", "location": "West Elizabeth", "name": "Deleon and Sons", "num_employees": 851, "region": "Latin America", "revenue_size": "Medium", "website": "www.deleonandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 72850, "billable_hours_per_employee": 154, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 15112981, "net_revenue": 12186825, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 14321 }, { "average_project_size": 55218, "billable_hours_per_employee": 140, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 15322274, "net_revenue": 12035545, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 14143 }, { "average_project_size": 185943, "billable_hours_per_employee": 132, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 13108381, "net_revenue": 11886143, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 13967 }, { "average_project_size": 125323, "billable_hours_per_employee": 105, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 14044308, "net_revenue": 11738596, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 13794 } ], "balance_sheet": [ { "assets": 14589150, "current_assets": 6140373, "current_liabilities": 4096363, "equity": 10214511, "fixed_assets": 8448777, "liabilities": 7042362, "long_term_liabilities": 2945999, "quarter": 1 }, { "assets": 14783146, "current_assets": 5013155, "current_liabilities": 3580320, "equity": 10394158, "fixed_assets": 9769991, "liabilities": 7217948, "long_term_liabilities": 3637628, "quarter": 2 }, { "assets": 14979721, "current_assets": 4604915, "current_liabilities": 4191357, "equity": 10225653, "fixed_assets": 10374806, "liabilities": 7397912, "long_term_liabilities": 3206555, "quarter": 3 }, { "assets": 15178910, "current_assets": 5729664, "current_liabilities": 3250931, "equity": 10329609, "fixed_assets": 9449246, "liabilities": 7582364, "long_term_liabilities": 4331433, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64881, "financing_cash_flow": -6943, "investing_cash_flow": -273149, "net_cash_flow": 2756925, "operating_cash_flow": 3148013, "quarter": 1 }, { "change_in_working_capital": 81653, "financing_cash_flow": -120083, "investing_cash_flow": -183945, "net_cash_flow": 2716765, "operating_cash_flow": 3448119, "quarter": 2 }, { "change_in_working_capital": 82466, "financing_cash_flow": -187012, "investing_cash_flow": -231615, "net_cash_flow": 3059315, "operating_cash_flow": 3309551, "quarter": 3 }, { "change_in_working_capital": 32265, "financing_cash_flow": 193615, "investing_cash_flow": -342743, "net_cash_flow": 3161619, "operating_cash_flow": 3468922, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8353348207400705, "current_ratio": 1.4989816576314159, "debt_to_equity_ratio": 0.6894468075857964, "profit_margin": 0.2189022161227391, "quarter": 1, "return_on_assets": 0.18285664346449246, "return_on_equity": 0.26116991797257844 }, { "asset_turnover_ratio": 0.8141396290072492, "current_ratio": 1.4001974683827143, "debt_to_equity_ratio": 0.6944235406080993, "profit_margin": 0.23505042771224735, "quarter": 2, "return_on_assets": 0.1913638680156443, "return_on_equity": 0.27216826990699966 }, { "asset_turnover_ratio": 0.7934822684614754, "current_ratio": 1.0986692376717135, "debt_to_equity_ratio": 0.7234659732732961, "profit_margin": 0.22243077506302927, "quarter": 3, "return_on_assets": 0.17649487597265665, "return_on_equity": 0.2585501385583884 }, { "asset_turnover_ratio": 0.7733490744724094, "current_ratio": 1.7624686589779974, "debt_to_equity_ratio": 0.73404172413496, "profit_margin": 0.23282707744605913, "quarter": 4, "return_on_assets": 0.1800566048550258, "return_on_equity": 0.26458532941566326 } ], "income_statement": [ { "depreciation": 480290, "expenses": 8473305, "income_tax": 1045797, "marketing_expense": 972817, "net_income": 3713520, "net_profit": 2667723, "operational_expense": 4433897, "product_revenue": 3495298, "quarter": 1, "rd_expense": 1223905, "revenue": 12186825, "salaries_expense": 3695631, "service_revenue": 8691527 }, { "depreciation": 619159, "expenses": 8341249, "income_tax": 865336, "marketing_expense": 1197634, "net_income": 3694296, "net_profit": 2828960, "operational_expense": 5067068, "product_revenue": 4516466, "quarter": 2, "rd_expense": 997954, "revenue": 12035545, "salaries_expense": 2964730, "service_revenue": 7519079 }, { "depreciation": 665707, "expenses": 8211252, "income_tax": 1031047, "marketing_expense": 1032057, "net_income": 3674891, "net_profit": 2643844, "operational_expense": 5353520, "product_revenue": 3789733, "quarter": 3, "rd_expense": 865820, "revenue": 11886143, "salaries_expense": 3474800, "service_revenue": 8096410 }, { "depreciation": 735859, "expenses": 8083281, "income_tax": 922252, "marketing_expense": 870230, "net_income": 3655315, "net_profit": 2733063, "operational_expense": 5379121, "product_revenue": 3985894, "quarter": 4, "rd_expense": 1488173, "revenue": 11738596, "salaries_expense": 3897848, "service_revenue": 7752702 } ], "market_conditions": { "gdp_growth": [ 0.005856684009487535, 0.0007182199834623185, 0.0028714537880847844, 0.01076555983142695 ], "inflation_rate": [ 0.03188982702651926, 0.032041664711566595, 0.02831574676893213, 0.03286566586798 ], "interest_rate": [ 0.040931650226319886, 0.043153178328055576, 0.03931266435826228, 0.03638966136856083 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 134511, "billable_hours_per_employee": 135, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 20001987, "net_revenue": 15952886, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 18746 }, { "average_project_size": 192280, "billable_hours_per_employee": 150, "client_concentration": 0.1, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 18290882, "net_revenue": 16114546, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 18936 }, { "average_project_size": 87248, "billable_hours_per_employee": 131, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 18025067, "net_revenue": 16277845, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 19128 }, { "average_project_size": 88375, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.71, "gross_billings": 20135339, "net_revenue": 16442798, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 19322 } ], "balance_sheet": [ { "assets": 17854216, "current_assets": 8198832, "current_liabilities": 4865719, "equity": 12341439, "fixed_assets": 9655384, "liabilities": 10051900, "long_term_liabilities": 5186181, "quarter": 1 }, { "assets": 18364390, "current_assets": 6536708, "current_liabilities": 5165772, "equity": 12679109, "fixed_assets": 11827682, "liabilities": 10213602, "long_term_liabilities": 5047830, "quarter": 2 }, { "assets": 18889143, "current_assets": 8790820, "current_liabilities": 5170487, "equity": 13336014, "fixed_assets": 10098323, "liabilities": 10377905, "long_term_liabilities": 5207418, "quarter": 3 }, { "assets": 19428890, "current_assets": 9097522, "current_liabilities": 4355397, "equity": 13423576, "fixed_assets": 10331368, "liabilities": 10544850, "long_term_liabilities": 6189453, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46021, "financing_cash_flow": -62196, "investing_cash_flow": -336097, "net_cash_flow": 4615934, "operating_cash_flow": 5111757, "quarter": 1 }, { "change_in_working_capital": 80384, "financing_cash_flow": 72725, "investing_cash_flow": -427576, "net_cash_flow": 4558643, "operating_cash_flow": 5087588, "quarter": 2 }, { "change_in_working_capital": -14129, "financing_cash_flow": -152215, "investing_cash_flow": -479378, "net_cash_flow": 5268157, "operating_cash_flow": 5391820, "quarter": 3 }, { "change_in_working_capital": -20649, "financing_cash_flow": -112526, "investing_cash_flow": -245505, "net_cash_flow": 4811567, "operating_cash_flow": 5110517, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8935080655459753, "current_ratio": 1.6850196240267883, "debt_to_equity_ratio": 0.814483627071365, "profit_margin": 0.2845330305751574, "quarter": 1, "return_on_assets": 0.2542325577331427, "return_on_equity": 0.36779527897840764 }, { "asset_turnover_ratio": 0.8774887703866014, "current_ratio": 1.2653884066118288, "debt_to_equity_ratio": 0.8055457209177711, "profit_margin": 0.2810082890327782, "quarter": 2, "return_on_assets": 0.24658161801181525, "return_on_equity": 0.35714820339504927 }, { "asset_turnover_ratio": 0.8617566715440717, "current_ratio": 1.7001918774769185, "debt_to_equity_ratio": 0.7781864206201343, "profit_margin": 0.2964013971136843, "quarter": 3, "return_on_assets": 0.2554258814177012, "return_on_equity": 0.3617854630326573 }, { "asset_turnover_ratio": 0.8463066083548777, "current_ratio": 2.0887928241673492, "debt_to_equity_ratio": 0.7855470107220311, "profit_margin": 0.276080506492873, "quarter": 4, "return_on_assets": 0.2336487570828802, "return_on_equity": 0.33817635479547326 } ], "income_statement": [ { "depreciation": 572634, "expenses": 10070280, "income_tax": 1343483, "marketing_expense": 1964755, "net_income": 5882606, "net_profit": 4539123, "operational_expense": 6593052, "product_revenue": 4529678, "quarter": 1, "rd_expense": 1366897, "revenue": 15952886, "salaries_expense": 4867177, "service_revenue": 11423208 }, { "depreciation": 559267, "expenses": 10124751, "income_tax": 1461474, "marketing_expense": 1499189, "net_income": 5989795, "net_profit": 4528321, "operational_expense": 6023493, "product_revenue": 4568564, "quarter": 2, "rd_expense": 1227368, "revenue": 16114546, "salaries_expense": 4279258, "service_revenue": 11545982 }, { "depreciation": 567044, "expenses": 10179517, "income_tax": 1273552, "marketing_expense": 1551236, "net_income": 6098328, "net_profit": 4824776, "operational_expense": 6814672, "product_revenue": 4877662, "quarter": 3, "rd_expense": 1891107, "revenue": 16277845, "salaries_expense": 3242121, "service_revenue": 11400183 }, { "depreciation": 570981, "expenses": 10234579, "income_tax": 1668683, "marketing_expense": 1958339, "net_income": 6208219, "net_profit": 4539536, "operational_expense": 5370708, "product_revenue": 6467082, "quarter": 4, "rd_expense": 1240339, "revenue": 16442798, "salaries_expense": 4838986, "service_revenue": 9975716 } ], "market_conditions": { "gdp_growth": [ -0.02412877366377462, -0.026213750619064866, -0.019884719042882856, -0.012816818982383443 ], "inflation_rate": [ 0.03857218350417727, 0.04067705035667428, 0.03822256381064877, 0.04154287541546015 ], "interest_rate": [ 0.05544349995165152, 0.05442829507669352, 0.05996707018089579, 0.05733921083926343 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 199202, "billable_hours_per_employee": 154, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 11575279, "net_revenue": 9219259, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 10833 }, { "average_project_size": 108450, "billable_hours_per_employee": 136, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 10578796, "net_revenue": 9093424, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 10686 }, { "average_project_size": 188531, "billable_hours_per_employee": 124, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 11591399, "net_revenue": 8969306, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 10540 }, { "average_project_size": 73698, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 11406214, "net_revenue": 8846883, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 10396 } ], "balance_sheet": [ { "assets": 13389507, "current_assets": 4202623, "current_liabilities": 2476732, "equity": 9386449, "fixed_assets": 9186884, "liabilities": 6052727, "long_term_liabilities": 3575995, "quarter": 1 }, { "assets": 13838086, "current_assets": 6695724, "current_liabilities": 3223896, "equity": 9929669, "fixed_assets": 7142362, "liabilities": 6157542, "long_term_liabilities": 2933646, "quarter": 2 }, { "assets": 14301692, "current_assets": 6412628, "current_liabilities": 3045205, "equity": 10031165, "fixed_assets": 7889064, "liabilities": 6264172, "long_term_liabilities": 3218967, "quarter": 3 }, { "assets": 14780831, "current_assets": 6187893, "current_liabilities": 3538761, "equity": 10387644, "fixed_assets": 8592938, "liabilities": 6372648, "long_term_liabilities": 2833887, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36282, "financing_cash_flow": -196631, "investing_cash_flow": -201745, "net_cash_flow": 2346295, "operating_cash_flow": 2590428, "quarter": 1 }, { "change_in_working_capital": -28845, "financing_cash_flow": -94418, "investing_cash_flow": -225877, "net_cash_flow": 2623508, "operating_cash_flow": 2849024, "quarter": 2 }, { "change_in_working_capital": -57228, "financing_cash_flow": -29834, "investing_cash_flow": -123744, "net_cash_flow": 2015463, "operating_cash_flow": 2471661, "quarter": 3 }, { "change_in_working_capital": 5795, "financing_cash_flow": -20320, "investing_cash_flow": -298051, "net_cash_flow": 2176408, "operating_cash_flow": 2477434, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6885435737103689, "current_ratio": 1.6968420483120499, "debt_to_equity_ratio": 0.6448367215333509, "profit_margin": 0.2223247009331227, "quarter": 1, "return_on_assets": 0.1530802441045813, "return_on_equity": 0.2183646872209075 }, { "asset_turnover_ratio": 0.6571301840442385, "current_ratio": 2.0769044659008853, "debt_to_equity_ratio": 0.6201155345661572, "profit_margin": 0.24733532715509582, "quarter": 2, "return_on_assets": 0.16253150905407004, "return_on_equity": 0.22650553608584537 }, { "asset_turnover_ratio": 0.6271499903647764, "current_ratio": 2.105811595606864, "debt_to_equity_ratio": 0.6244710360162553, "profit_margin": 0.22227416480160225, "quarter": 3, "return_on_assets": 0.13939924031366357, "return_on_equity": 0.1987451108619986 }, { "asset_turnover_ratio": 0.5985375923721745, "current_ratio": 1.7486043844159016, "debt_to_equity_ratio": 0.6134834809510222, "profit_margin": 0.2237467139556384, "quarter": 4, "return_on_assets": 0.13392081947219342, "return_on_equity": 0.1905591874346098 } ], "income_statement": [ { "depreciation": 540759, "expenses": 6315993, "income_tax": 853597, "marketing_expense": 670841, "net_income": 2903266, "net_profit": 2049669, "operational_expense": 4151082, "product_revenue": 2145511, "quarter": 1, "rd_expense": 877506, "revenue": 9219259, "salaries_expense": 1939760, "service_revenue": 7073748 }, { "depreciation": 599899, "expenses": 6220155, "income_tax": 624144, "marketing_expense": 1014354, "net_income": 2873269, "net_profit": 2249125, "operational_expense": 3981111, "product_revenue": 1881445, "quarter": 2, "rd_expense": 821822, "revenue": 9093424, "salaries_expense": 2059494, "service_revenue": 7211979 }, { "depreciation": 478016, "expenses": 6125773, "income_tax": 849888, "marketing_expense": 1043067, "net_income": 2843533, "net_profit": 1993645, "operational_expense": 3695116, "product_revenue": 2216818, "quarter": 3, "rd_expense": 646114, "revenue": 8969306, "salaries_expense": 3024543, "service_revenue": 6752488 }, { "depreciation": 497973, "expenses": 6032822, "income_tax": 834600, "marketing_expense": 1163811, "net_income": 2814061, "net_profit": 1979461, "operational_expense": 3299927, "product_revenue": 1931413, "quarter": 4, "rd_expense": 711221, "revenue": 8846883, "salaries_expense": 2220574, "service_revenue": 6915470 } ], "market_conditions": { "gdp_growth": [ -0.01491408738831522, -0.01352153383802078, -0.01650910889203165, -0.013751140300897344 ], "inflation_rate": [ 0.02539830330866384, 0.028796498331879868, 0.02242532894575721, 0.031726102028171034 ], "interest_rate": [ 0.054366054712468866, 0.062113331398641024, 0.05492082320364487, 0.05325393800810975 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 139933, "billable_hours_per_employee": 127, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 19049273, "net_revenue": 16194698, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 19030 }, { "average_project_size": 186964, "billable_hours_per_employee": 153, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 19391354, "net_revenue": 15865661, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 18644 }, { "average_project_size": 70965, "billable_hours_per_employee": 95, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 17516132, "net_revenue": 15543310, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 18265 }, { "average_project_size": 69443, "billable_hours_per_employee": 141, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 18533372, "net_revenue": 15227508, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 17894 } ], "balance_sheet": [ { "assets": 23306199, "current_assets": 8650182, "current_liabilities": 5608573, "equity": 17819703, "fixed_assets": 14656017, "liabilities": 9657783, "long_term_liabilities": 4049210, "quarter": 1 }, { "assets": 24088498, "current_assets": 7605462, "current_liabilities": 3988245, "equity": 18733208, "fixed_assets": 16483036, "liabilities": 9922386, "long_term_liabilities": 5934141, "quarter": 2 }, { "assets": 24897055, "current_assets": 9962412, "current_liabilities": 4161734, "equity": 19234395, "fixed_assets": 14934643, "liabilities": 10194239, "long_term_liabilities": 6032505, "quarter": 3 }, { "assets": 25732752, "current_assets": 11316650, "current_liabilities": 4192822, "equity": 19576437, "fixed_assets": 14416102, "liabilities": 10473541, "long_term_liabilities": 6280719, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67790, "financing_cash_flow": 100045, "investing_cash_flow": -372528, "net_cash_flow": 4469008, "operating_cash_flow": 4877102, "quarter": 1 }, { "change_in_working_capital": 32030, "financing_cash_flow": 33704, "investing_cash_flow": -198832, "net_cash_flow": 4821234, "operating_cash_flow": 5120631, "quarter": 2 }, { "change_in_working_capital": -67720, "financing_cash_flow": -273, "investing_cash_flow": -360812, "net_cash_flow": 4678212, "operating_cash_flow": 5212145, "quarter": 3 }, { "change_in_working_capital": 41424, "financing_cash_flow": 182828, "investing_cash_flow": -155385, "net_cash_flow": 4358767, "operating_cash_flow": 4917270, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6948665460206531, "current_ratio": 1.5423142392904576, "debt_to_equity_ratio": 0.5419721641825344, "profit_margin": 0.2575711507556362, "quarter": 1, "return_on_assets": 0.17897757588013385, "return_on_equity": 0.2340828576099164 }, { "asset_turnover_ratio": 0.6586405262793886, "current_ratio": 1.9069696069323725, "debt_to_equity_ratio": 0.5296682767842006, "profit_margin": 0.28786043014533086, "quarter": 2, "return_on_assets": 0.1895965452059319, "return_on_equity": 0.2437967912383186 }, { "asset_turnover_ratio": 0.6243031555338573, "current_ratio": 2.393812771311189, "debt_to_equity_ratio": 0.5300005017054085, "profit_margin": 0.29154530148340346, "quarter": 3, "return_on_assets": 0.18201265169715855, "return_on_equity": 0.23559768841182682 }, { "asset_turnover_ratio": 0.5917559070246354, "current_ratio": 2.6990532867839367, "debt_to_equity_ratio": 0.5350075194990794, "profit_margin": 0.283514938885601, "quarter": 4, "return_on_assets": 0.16777163981528287, "return_on_equity": 0.22053175457822075 } ], "income_statement": [ { "depreciation": 705815, "expenses": 10343668, "income_tax": 1679743, "marketing_expense": 1299232, "net_income": 5851030, "net_profit": 4171287, "operational_expense": 6960478, "product_revenue": 4677731, "quarter": 1, "rd_expense": 1994538, "revenue": 16194698, "salaries_expense": 4614507, "service_revenue": 11516967 }, { "depreciation": 553535, "expenses": 10072425, "income_tax": 1226140, "marketing_expense": 1187570, "net_income": 5793236, "net_profit": 4567096, "operational_expense": 6587479, "product_revenue": 3345786, "quarter": 2, "rd_expense": 1915742, "revenue": 15865661, "salaries_expense": 4953637, "service_revenue": 12519875 }, { "depreciation": 680566, "expenses": 9808296, "income_tax": 1203435, "marketing_expense": 1632555, "net_income": 5735014, "net_profit": 4531579, "operational_expense": 5773589, "product_revenue": 5128610, "quarter": 3, "rd_expense": 1029994, "revenue": 15543310, "salaries_expense": 4342407, "service_revenue": 10414700 }, { "depreciation": 600044, "expenses": 9551092, "income_tax": 1359190, "marketing_expense": 1366259, "net_income": 5676416, "net_profit": 4317226, "operational_expense": 6052302, "product_revenue": 4641789, "quarter": 4, "rd_expense": 1302379, "revenue": 15227508, "salaries_expense": 4292440, "service_revenue": 10585719 } ], "market_conditions": { "gdp_growth": [ -0.01698161811060321, -0.003293394645507727, -0.013391405234065177, -0.008407248590367383 ], "inflation_rate": [ 0.03295312958736301, 0.031715223908055444, 0.029206887362597616, 0.028850478271605938 ], "interest_rate": [ 0.05200417688514797, 0.059484697412574075, 0.05908104948812438, 0.05233074319014679 ], "year": 1993 }, "random_event": { "description": "Deleon and Sons Economic Slowdown Impact in 1993", "impact": 0.06, "type": "Economic Slowdown Impact" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 178313, "billable_hours_per_employee": 133, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 11890125, "net_revenue": 9908109, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 11643 }, { "average_project_size": 59228, "billable_hours_per_employee": 102, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 11113198, "net_revenue": 9607740, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 11290 }, { "average_project_size": 195573, "billable_hours_per_employee": 139, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 10566792, "net_revenue": 9316478, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 10948 }, { "average_project_size": 184872, "billable_hours_per_employee": 136, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 10638356, "net_revenue": 9034045, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 10616 } ], "balance_sheet": [ { "assets": 10181846, "current_assets": 4684084, "current_liabilities": 2446553, "equity": 8530771, "fixed_assets": 5497762, "liabilities": 4137008, "long_term_liabilities": 1690455, "quarter": 1 }, { "assets": 10325739, "current_assets": 4951451, "current_liabilities": 1700718, "equity": 8474891, "fixed_assets": 5374288, "liabilities": 4228558, "long_term_liabilities": 2527840, "quarter": 2 }, { "assets": 10471666, "current_assets": 3352532, "current_liabilities": 1764013, "equity": 8368631, "fixed_assets": 7119134, "liabilities": 4322134, "long_term_liabilities": 2558121, "quarter": 3 }, { "assets": 10619655, "current_assets": 4414983, "current_liabilities": 1859846, "equity": 8493180, "fixed_assets": 6204672, "liabilities": 4417781, "long_term_liabilities": 2557935, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54851, "financing_cash_flow": 145295, "investing_cash_flow": -395182, "net_cash_flow": 2626494, "operating_cash_flow": 3130189, "quarter": 1 }, { "change_in_working_capital": -29279, "financing_cash_flow": -85345, "investing_cash_flow": -145543, "net_cash_flow": 2753349, "operating_cash_flow": 2716340, "quarter": 2 }, { "change_in_working_capital": -29377, "financing_cash_flow": -180545, "investing_cash_flow": -350830, "net_cash_flow": 2136943, "operating_cash_flow": 2596749, "quarter": 3 }, { "change_in_working_capital": 43727, "financing_cash_flow": -46329, "investing_cash_flow": -115263, "net_cash_flow": 2158523, "operating_cash_flow": 2647166, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9731151895245714, "current_ratio": 1.91456469571679, "debt_to_equity_ratio": 0.4849512429767485, "profit_margin": 0.25089883447991945, "quarter": 1, "return_on_assets": 0.2441534668664209, "return_on_equity": 0.2914077754519492 }, { "asset_turnover_ratio": 0.9304651221573584, "current_ratio": 2.9113886017552586, "debt_to_equity_ratio": 0.49895131394610265, "profit_margin": 0.24747859538247288, "quarter": 2, "return_on_assets": 0.2302702014838841, "return_on_equity": 0.2805593605864665 }, { "asset_turnover_ratio": 0.8896844112484107, "current_ratio": 1.9005143386131509, "debt_to_equity_ratio": 0.5164684641968322, "profit_margin": 0.23819076264657094, "quarter": 3, "return_on_assets": 0.2119146084300244, "return_on_equity": 0.2651686996355796 }, { "asset_turnover_ratio": 0.8506910064404164, "current_ratio": 2.373843318210217, "debt_to_equity_ratio": 0.5201562901057083, "profit_margin": 0.25363012913927263, "quarter": 4, "return_on_assets": 0.2157608698211006, "return_on_equity": 0.26978187204321585 } ], "income_statement": [ { "depreciation": 644256, "expenses": 6538009, "income_tax": 884167, "marketing_expense": 1009170, "net_income": 3370100, "net_profit": 2485933, "operational_expense": 4491735, "product_revenue": 3906049, "quarter": 1, "rd_expense": 1109718, "revenue": 9908109, "salaries_expense": 3248569, "service_revenue": 6002060 }, { "depreciation": 338630, "expenses": 6387004, "income_tax": 843026, "marketing_expense": 846031, "net_income": 3220736, "net_profit": 2377710, "operational_expense": 3279962, "product_revenue": 3450921, "quarter": 2, "rd_expense": 1155159, "revenue": 9607740, "salaries_expense": 2754090, "service_revenue": 6156819 }, { "depreciation": 377650, "expenses": 6239487, "income_tax": 857892, "marketing_expense": 972312, "net_income": 3076991, "net_profit": 2219099, "operational_expense": 4283964, "product_revenue": 2155151, "quarter": 3, "rd_expense": 994695, "revenue": 9316478, "salaries_expense": 2325970, "service_revenue": 7161327 }, { "depreciation": 355860, "expenses": 6095377, "income_tax": 647362, "marketing_expense": 782054, "net_income": 2938668, "net_profit": 2291306, "operational_expense": 3066436, "product_revenue": 1871379, "quarter": 4, "rd_expense": 1203665, "revenue": 9034045, "salaries_expense": 2400751, "service_revenue": 7162666 } ], "market_conditions": { "gdp_growth": [ -0.012835716280543247, 0.002433533344985689, -0.014309798197157187, -0.006492844462137742 ], "inflation_rate": [ 0.027915375828592565, 0.025519918659915757, 0.028531137341823058, 0.029785102425634168 ], "interest_rate": [ 0.05006289002437103, 0.049116365552933514, 0.04931357869529379, 0.057061760759542154 ], "year": 1994 }, "random_event": { "description": "Deleon and Sons New Ad Campaign Launch in 1994", "impact": 0, "type": "New Ad Campaign Launch" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 167585, "billable_hours_per_employee": 115, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 11855871, "net_revenue": 9892934, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 11625 }, { "average_project_size": 194742, "billable_hours_per_employee": 137, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 11166866, "net_revenue": 9663787, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 11356 }, { "average_project_size": 133962, "billable_hours_per_employee": 120, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 12265643, "net_revenue": 9439948, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 11093 }, { "average_project_size": 161997, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 11496481, "net_revenue": 9221293, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 10836 } ], "balance_sheet": [ { "assets": 11606959, "current_assets": 3905018, "current_liabilities": 2519058, "equity": 8826797, "fixed_assets": 7701941, "liabilities": 5343821, "long_term_liabilities": 2824763, "quarter": 1 }, { "assets": 11792118, "current_assets": 5442622, "current_liabilities": 2800641, "equity": 9085093, "fixed_assets": 6349496, "liabilities": 5474481, "long_term_liabilities": 2673840, "quarter": 2 }, { "assets": 11980230, "current_assets": 4896903, "current_liabilities": 2361702, "equity": 8832273, "fixed_assets": 7083327, "liabilities": 5608335, "long_term_liabilities": 3246633, "quarter": 3 }, { "assets": 12171343, "current_assets": 3847068, "current_liabilities": 2995670, "equity": 8713205, "fixed_assets": 8324275, "liabilities": 5745463, "long_term_liabilities": 2749793, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27483, "financing_cash_flow": -108207, "investing_cash_flow": -277308, "net_cash_flow": 2723222, "operating_cash_flow": 2943804, "quarter": 1 }, { "change_in_working_capital": 52176, "financing_cash_flow": -98038, "investing_cash_flow": -191588, "net_cash_flow": 3236698, "operating_cash_flow": 3212091, "quarter": 2 }, { "change_in_working_capital": -51766, "financing_cash_flow": -174622, "investing_cash_flow": -212348, "net_cash_flow": 2509592, "operating_cash_flow": 3028696, "quarter": 3 }, { "change_in_working_capital": -34506, "financing_cash_flow": -59633, "investing_cash_flow": -391340, "net_cash_flow": 2811002, "operating_cash_flow": 2760099, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.852327814718739, "current_ratio": 1.5501897931687163, "debt_to_equity_ratio": 0.6054088476261548, "profit_margin": 0.25914041274307503, "quarter": 1, "return_on_assets": 0.22087258169861718, "return_on_equity": 0.2904404621517862 }, { "asset_turnover_ratio": 0.8195124065074654, "current_ratio": 1.9433486833906952, "debt_to_equity_ratio": 0.602578421596785, "profit_margin": 0.28637386150998567, "quarter": 2, "return_on_assets": 0.23468693240688399, "return_on_equity": 0.3046150435664225 }, { "asset_turnover_ratio": 0.7879604982542071, "current_ratio": 2.073463544511543, "debt_to_equity_ratio": 0.6349820708666953, "profit_margin": 0.2606346984114743, "quarter": 3, "return_on_assets": 0.2053698468226403, "return_on_equity": 0.27856679701816284 }, { "asset_turnover_ratio": 0.7576232959665996, "current_ratio": 1.2842095424395878, "debt_to_equity_ratio": 0.6593972022923826, "profit_margin": 0.24804818586720973, "quarter": 4, "return_on_assets": 0.18792708413525114, "return_on_equity": 0.26251247388303156 } ], "income_statement": [ { "depreciation": 380145, "expenses": 6290046, "income_tax": 1039229, "marketing_expense": 1181459, "net_income": 3602888, "net_profit": 2563659, "operational_expense": 3616196, "product_revenue": 3138671, "quarter": 1, "rd_expense": 897667, "revenue": 9892934, "salaries_expense": 2464330, "service_revenue": 6754263 }, { "depreciation": 444635, "expenses": 6200956, "income_tax": 695375, "marketing_expense": 1113500, "net_income": 3462831, "net_profit": 2767456, "operational_expense": 3195950, "product_revenue": 2023245, "quarter": 2, "rd_expense": 1080713, "revenue": 9663787, "salaries_expense": 2804970, "service_revenue": 7640542 }, { "depreciation": 568318, "expenses": 6113127, "income_tax": 866443, "marketing_expense": 1207382, "net_income": 3326821, "net_profit": 2460378, "operational_expense": 3913844, "product_revenue": 2261259, "quarter": 3, "rd_expense": 775953, "revenue": 9439948, "salaries_expense": 2406914, "service_revenue": 7178689 }, { "depreciation": 472774, "expenses": 6026543, "income_tax": 907425, "marketing_expense": 1021259, "net_income": 3194750, "net_profit": 2287325, "operational_expense": 4205226, "product_revenue": 2622116, "quarter": 4, "rd_expense": 779592, "revenue": 9221293, "salaries_expense": 2996004, "service_revenue": 6599177 } ], "market_conditions": { "gdp_growth": [ -0.01020898269611792, -0.008918205612702948, -0.013062109838036457, -0.01572512633239785 ], "inflation_rate": [ 0.02364367291718083, 0.025859102656106466, 0.01804185165056682, 0.019231466046334113 ], "interest_rate": [ 0.04706988932205831, 0.04594783259325306, 0.05242306795344625, 0.046152259086979244 ], "year": 1995 }, "random_event": { "description": "Deleon and Sons Data Privacy Regulation Impact in 1995", "impact": -0.04, "type": "Data Privacy Regulation Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 148504, "billable_hours_per_employee": 159, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 6214978, "net_revenue": 5640619, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 6628 }, { "average_project_size": 182749, "billable_hours_per_employee": 107, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 6640134, "net_revenue": 5610350, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 6593 }, { "average_project_size": 133488, "billable_hours_per_employee": 116, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 6559090, "net_revenue": 5580244, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 6557 }, { "average_project_size": 77916, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 6110546, "net_revenue": 5550299, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6522 } ], "balance_sheet": [ { "assets": 5718764, "current_assets": 2175221, "current_liabilities": 1127696, "equity": 3804727, "fixed_assets": 3543543, "liabilities": 2768713, "long_term_liabilities": 1641017, "quarter": 1 }, { "assets": 5875541, "current_assets": 2748079, "current_liabilities": 1283647, "equity": 3983016, "fixed_assets": 3127462, "liabilities": 2795545, "long_term_liabilities": 1511898, "quarter": 2 }, { "assets": 6036617, "current_assets": 2879528, "current_liabilities": 1411501, "equity": 4022824, "fixed_assets": 3157089, "liabilities": 2822637, "long_term_liabilities": 1411136, "quarter": 3 }, { "assets": 6202109, "current_assets": 2917835, "current_liabilities": 1184026, "equity": 4191787, "fixed_assets": 3284274, "liabilities": 2849991, "long_term_liabilities": 1665965, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48607, "financing_cash_flow": -143371, "investing_cash_flow": -352535, "net_cash_flow": 921080, "operating_cash_flow": 1215659, "quarter": 1 }, { "change_in_working_capital": 55334, "financing_cash_flow": -127648, "investing_cash_flow": -383430, "net_cash_flow": 901743, "operating_cash_flow": 1221241, "quarter": 2 }, { "change_in_working_capital": 14770, "financing_cash_flow": -177849, "investing_cash_flow": -165296, "net_cash_flow": 1099352, "operating_cash_flow": 1163019, "quarter": 3 }, { "change_in_working_capital": -67295, "financing_cash_flow": -24302, "investing_cash_flow": -113483, "net_cash_flow": 1061690, "operating_cash_flow": 1195837, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9863353339987452, "current_ratio": 1.9289072586938323, "debt_to_equity_ratio": 0.7277034594072058, "profit_margin": 0.15152166810061093, "quarter": 1, "return_on_assets": 0.1494511751140631, "return_on_equity": 0.2246353023488939 }, { "asset_turnover_ratio": 0.9548652626200719, "current_ratio": 2.1408370058123456, "debt_to_equity_ratio": 0.7018663746266648, "profit_margin": 0.16095609008350636, "quarter": 2, "return_on_assets": 0.15369137922788728, "return_on_equity": 0.22671764311265633 }, { "asset_turnover_ratio": 0.9243992123402893, "current_ratio": 2.040046730395515, "debt_to_equity_ratio": 0.7016556031285485, "profit_margin": 0.14494778364530297, "quarter": 3, "return_on_assets": 0.13398961703218873, "return_on_equity": 0.20106373035459668 }, { "asset_turnover_ratio": 0.8949051040541209, "current_ratio": 2.4643335534861563, "debt_to_equity_ratio": 0.6798988116524051, "profit_margin": 0.15128356148020133, "quarter": 4, "return_on_assets": 0.1353844313281176, "return_on_equity": 0.20031289757804965 } ], "income_statement": [ { "depreciation": 360983, "expenses": 4463286, "income_tax": 322657, "marketing_expense": 709857, "net_income": 1177333, "net_profit": 854676, "operational_expense": 2741313, "product_revenue": 1682544, "quarter": 1, "rd_expense": 820306, "revenue": 5640619, "salaries_expense": 1553495, "service_revenue": 3958075 }, { "depreciation": 318221, "expenses": 4469666, "income_tax": 237664, "marketing_expense": 646916, "net_income": 1140684, "net_profit": 903020, "operational_expense": 2972261, "product_revenue": 2209582, "quarter": 2, "rd_expense": 723211, "revenue": 5610350, "salaries_expense": 2023796, "service_revenue": 3400768 }, { "depreciation": 354175, "expenses": 4476055, "income_tax": 295345, "marketing_expense": 545525, "net_income": 1104189, "net_profit": 808844, "operational_expense": 2593712, "product_revenue": 1321149, "quarter": 3, "rd_expense": 510265, "revenue": 5580244, "salaries_expense": 1976596, "service_revenue": 4259095 }, { "depreciation": 356168, "expenses": 4482454, "income_tax": 228176, "marketing_expense": 787542, "net_income": 1067845, "net_profit": 839669, "operational_expense": 2266622, "product_revenue": 1647373, "quarter": 4, "rd_expense": 581045, "revenue": 5550299, "salaries_expense": 1512885, "service_revenue": 3902926 } ], "market_conditions": { "gdp_growth": [ 0.00499541060149408, 0.01702212699629589, 0.016354695413785765, 0.006547385936696799 ], "inflation_rate": [ 0.027548196734266686, 0.03635249171913096, 0.030664677710178997, 0.029306019184318313 ], "interest_rate": [ 0.03649922211136852, 0.041210763674096866, 0.0411913627332069, 0.04347292178471586 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 64119, "billable_hours_per_employee": 137, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 15750428, "net_revenue": 13692794, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 16090 }, { "average_project_size": 121617, "billable_hours_per_employee": 101, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 15386550, "net_revenue": 13631405, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 16018 }, { "average_project_size": 132941, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 17026320, "net_revenue": 13570292, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 15946 }, { "average_project_size": 177117, "billable_hours_per_employee": 84, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 15442697, "net_revenue": 13509453, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 15875 } ], "balance_sheet": [ { "assets": 15905692, "current_assets": 5249955, "current_liabilities": 3410009, "equity": 11100344, "fixed_assets": 10655737, "liabilities": 7515618, "long_term_liabilities": 4105609, "quarter": 1 }, { "assets": 16428137, "current_assets": 5833241, "current_liabilities": 4210506, "equity": 11533989, "fixed_assets": 10594896, "liabilities": 7647483, "long_term_liabilities": 3436977, "quarter": 2 }, { "assets": 16967743, "current_assets": 5852841, "current_liabilities": 4079097, "equity": 11968282, "fixed_assets": 11114902, "liabilities": 7781663, "long_term_liabilities": 3702566, "quarter": 3 }, { "assets": 17525073, "current_assets": 6081177, "current_liabilities": 4244582, "equity": 12667623, "fixed_assets": 11443896, "liabilities": 7918197, "long_term_liabilities": 3673615, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25364, "financing_cash_flow": -5499, "investing_cash_flow": -439714, "net_cash_flow": 2944265, "operating_cash_flow": 3319549, "quarter": 1 }, { "change_in_working_capital": 27985, "financing_cash_flow": -159118, "investing_cash_flow": -160143, "net_cash_flow": 3033010, "operating_cash_flow": 3324458, "quarter": 2 }, { "change_in_working_capital": -16682, "financing_cash_flow": -25156, "investing_cash_flow": -318472, "net_cash_flow": 3042756, "operating_cash_flow": 3348943, "quarter": 3 }, { "change_in_working_capital": 91354, "financing_cash_flow": -194060, "investing_cash_flow": -423257, "net_cash_flow": 3235666, "operating_cash_flow": 3601837, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8608738305758719, "current_ratio": 1.5395721829473177, "debt_to_equity_ratio": 0.6770617198890413, "profit_margin": 0.19793403742143495, "quarter": 1, "return_on_assets": 0.17039623299633866, "return_on_equity": 0.24416090168016413 }, { "asset_turnover_ratio": 0.8297596373831068, "current_ratio": 1.3854014220618613, "debt_to_equity_ratio": 0.6630388671256753, "profit_margin": 0.20198468169642086, "quarter": 2, "return_on_assets": 0.16759873624136443, "return_on_equity": 0.23871489733517173 }, { "asset_turnover_ratio": 0.7997700106608169, "current_ratio": 1.4348374162222668, "debt_to_equity_ratio": 0.6501904784663329, "profit_margin": 0.20502152790816883, "quarter": 3, "return_on_assets": 0.16397006956081311, "return_on_equity": 0.23246460937334198 }, { "asset_turnover_ratio": 0.770864292548168, "current_ratio": 1.4326916054395933, "debt_to_equity_ratio": 0.6250736227309575, "profit_margin": 0.226563355303875, "quarter": 4, "return_on_assets": 0.17464960060366083, "return_on_equity": 0.24161967876688467 } ], "income_statement": [ { "depreciation": 609279, "expenses": 9832781, "income_tax": 1149743, "marketing_expense": 1543001, "net_income": 3860013, "net_profit": 2710270, "operational_expense": 6346947, "product_revenue": 4796801, "quarter": 1, "rd_expense": 1953646, "revenue": 13692794, "salaries_expense": 4532920, "service_revenue": 8895993 }, { "depreciation": 571123, "expenses": 9758342, "income_tax": 1119728, "marketing_expense": 1115310, "net_income": 3873063, "net_profit": 2753335, "operational_expense": 6001399, "product_revenue": 3711831, "quarter": 2, "rd_expense": 1868068, "revenue": 13631405, "salaries_expense": 4078337, "service_revenue": 9919574 }, { "depreciation": 566741, "expenses": 9684467, "income_tax": 1103623, "marketing_expense": 1746060, "net_income": 3885825, "net_profit": 2782202, "operational_expense": 5275314, "product_revenue": 5239953, "quarter": 3, "rd_expense": 1367126, "revenue": 13570292, "salaries_expense": 4169667, "service_revenue": 8330339 }, { "depreciation": 541090, "expenses": 9611152, "income_tax": 837554, "marketing_expense": 1324707, "net_income": 3898301, "net_profit": 3060747, "operational_expense": 6176458, "product_revenue": 5303064, "quarter": 4, "rd_expense": 1583995, "revenue": 13509453, "salaries_expense": 3569285, "service_revenue": 8206389 } ], "market_conditions": { "gdp_growth": [ -0.00039781243336635234, -0.010986480542555604, -0.013982538735951159, -0.0012359334991222833 ], "inflation_rate": [ 0.04048038564758106, 0.0337926307114931, 0.036308040674824085, 0.034210607248170405 ], "interest_rate": [ 0.0517839059019232, 0.05063794097437076, 0.04687229702704405, 0.05091505772431984 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 61255, "billable_hours_per_employee": 136, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 11277232, "net_revenue": 9755133, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 11463 }, { "average_project_size": 159149, "billable_hours_per_employee": 110, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 11191445, "net_revenue": 9666237, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 11359 }, { "average_project_size": 150087, "billable_hours_per_employee": 133, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 11789716, "net_revenue": 9578152, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 11255 }, { "average_project_size": 178440, "billable_hours_per_employee": 114, "client_concentration": 0.1, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 10704652, "net_revenue": 9490869, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 11153 } ], "balance_sheet": [ { "assets": 13890790, "current_assets": 4993209, "current_liabilities": 3153625, "equity": 8593095, "fixed_assets": 8897581, "liabilities": 7264731, "long_term_liabilities": 4111106, "quarter": 1 }, { "assets": 14190877, "current_assets": 6433005, "current_liabilities": 3064793, "equity": 8494968, "fixed_assets": 7757872, "liabilities": 7459831, "long_term_liabilities": 4395038, "quarter": 2 }, { "assets": 14497446, "current_assets": 5192656, "current_liabilities": 3515706, "equity": 8652676, "fixed_assets": 9304790, "liabilities": 7660171, "long_term_liabilities": 4144465, "quarter": 3 }, { "assets": 14810638, "current_assets": 6209068, "current_liabilities": 3732150, "equity": 8810593, "fixed_assets": 8601570, "liabilities": 7865892, "long_term_liabilities": 4133742, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80119, "financing_cash_flow": -112770, "investing_cash_flow": -243747, "net_cash_flow": 1837426, "operating_cash_flow": 2381333, "quarter": 1 }, { "change_in_working_capital": 37726, "financing_cash_flow": 73001, "investing_cash_flow": -253130, "net_cash_flow": 2328703, "operating_cash_flow": 2468870, "quarter": 2 }, { "change_in_working_capital": -93859, "financing_cash_flow": 16937, "investing_cash_flow": -343319, "net_cash_flow": 2013178, "operating_cash_flow": 2364077, "quarter": 3 }, { "change_in_working_capital": -5573, "financing_cash_flow": 93102, "investing_cash_flow": -204162, "net_cash_flow": 2112569, "operating_cash_flow": 2315060, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7022734488103268, "current_ratio": 1.5833236354988307, "debt_to_equity_ratio": 0.8454149523541867, "profit_margin": 0.20164112575400048, "quarter": 1, "return_on_assets": 0.14160720880525873, "return_on_equity": 0.22890890883901552 }, { "asset_turnover_ratio": 0.6811585358677973, "current_ratio": 2.0990014660043923, "debt_to_equity_ratio": 0.8781470395179829, "profit_margin": 0.18248280070103806, "quarter": 2, "return_on_assets": 0.12429971734657413, "return_on_equity": 0.20764316004486422 }, { "asset_turnover_ratio": 0.6606785774542633, "current_ratio": 1.4769881213047962, "debt_to_equity_ratio": 0.8852950231812678, "profit_margin": 0.18953562232046434, "quarter": 3, "return_on_assets": 0.12522212533159288, "return_on_equity": 0.2098080408881599 }, { "asset_turnover_ratio": 0.6408143254868561, "current_ratio": 1.6636705384295916, "debt_to_equity_ratio": 0.8927766837033557, "profit_margin": 0.19659390515241545, "quarter": 4, "return_on_assets": 0.12598019072507208, "return_on_equity": 0.2117731462570113 } ], "income_statement": [ { "depreciation": 414297, "expenses": 7295486, "income_tax": 492611, "marketing_expense": 1163983, "net_income": 2459647, "net_profit": 1967036, "operational_expense": 4478305, "product_revenue": 3693970, "quarter": 1, "rd_expense": 970604, "revenue": 9755133, "salaries_expense": 3293092, "service_revenue": 6061163 }, { "depreciation": 704948, "expenses": 7199659, "income_tax": 702656, "marketing_expense": 1336244, "net_income": 2466578, "net_profit": 1763922, "operational_expense": 4171723, "product_revenue": 3295400, "quarter": 2, "rd_expense": 805894, "revenue": 9666237, "salaries_expense": 3014756, "service_revenue": 6370837 }, { "depreciation": 548676, "expenses": 7105092, "income_tax": 657659, "marketing_expense": 1090627, "net_income": 2473060, "net_profit": 1815401, "operational_expense": 3709155, "product_revenue": 2062785, "quarter": 3, "rd_expense": 1176680, "revenue": 9578152, "salaries_expense": 2521512, "service_revenue": 7515367 }, { "depreciation": 449213, "expenses": 7011767, "income_tax": 613255, "marketing_expense": 756831, "net_income": 2479102, "net_profit": 1865847, "operational_expense": 4231757, "product_revenue": 3209891, "quarter": 4, "rd_expense": 1311409, "revenue": 9490869, "salaries_expense": 3428849, "service_revenue": 6280978 } ], "market_conditions": { "gdp_growth": [ -0.00038154397838234197, 0.008723142742525261, 0.005544098504029269, 0.009434368566698282 ], "inflation_rate": [ 0.032087764706787154, 0.03634251479633169, 0.04004842622819663, 0.037009784962898584 ], "interest_rate": [ 0.05453584492564321, 0.05529590665731258, 0.05688724441885658, 0.04845250960953712 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 170151, "billable_hours_per_employee": 97, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 6062210, "net_revenue": 5092664, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 5984 }, { "average_project_size": 125042, "billable_hours_per_employee": 114, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 6398894, "net_revenue": 5146932, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 6048 }, { "average_project_size": 173769, "billable_hours_per_employee": 108, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 5793217, "net_revenue": 5201779, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6113 }, { "average_project_size": 162809, "billable_hours_per_employee": 105, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 6204437, "net_revenue": 5257210, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 6178 } ], "balance_sheet": [ { "assets": 7536157, "current_assets": 3388362, "current_liabilities": 1532765, "equity": 5257588, "fixed_assets": 4147795, "liabilities": 3563737, "long_term_liabilities": 2030972, "quarter": 1 }, { "assets": 7780003, "current_assets": 2908623, "current_liabilities": 1722808, "equity": 5492525, "fixed_assets": 4871380, "liabilities": 3601021, "long_term_liabilities": 1878213, "quarter": 2 }, { "assets": 8031738, "current_assets": 2937525, "current_liabilities": 1573826, "equity": 5699810, "fixed_assets": 5094213, "liabilities": 3638695, "long_term_liabilities": 2064869, "quarter": 3 }, { "assets": 8291618, "current_assets": 3394302, "current_liabilities": 2070956, "equity": 6047382, "fixed_assets": 4897316, "liabilities": 3676763, "long_term_liabilities": 1605807, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97007, "financing_cash_flow": 47815, "investing_cash_flow": -241836, "net_cash_flow": 1111751, "operating_cash_flow": 1485144, "quarter": 1 }, { "change_in_working_capital": 29235, "financing_cash_flow": -7181, "investing_cash_flow": -266217, "net_cash_flow": 1459086, "operating_cash_flow": 1610984, "quarter": 2 }, { "change_in_working_capital": 94221, "financing_cash_flow": 130402, "investing_cash_flow": -280087, "net_cash_flow": 1010189, "operating_cash_flow": 1534922, "quarter": 3 }, { "change_in_working_capital": -70869, "financing_cash_flow": 116066, "investing_cash_flow": -106437, "net_cash_flow": 1363881, "operating_cash_flow": 1717557, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6757640532170441, "current_ratio": 2.210620675706974, "debt_to_equity_ratio": 0.677827361139747, "profit_margin": 0.2523567233180905, "quarter": 1, "return_on_assets": 0.170533602206005, "return_on_equity": 0.2444406066051581 }, { "asset_turnover_ratio": 0.6615591279334982, "current_ratio": 1.6883036298879504, "debt_to_equity_ratio": 0.6556221410007237, "profit_margin": 0.25520892834799447, "quarter": 2, "return_on_assets": 0.16883579607874188, "return_on_equity": 0.23915102798803828 }, { "asset_turnover_ratio": 0.6476529737399302, "current_ratio": 1.866486511215344, "debt_to_equity_ratio": 0.6383888234870987, "profit_margin": 0.2512154015001406, "quarter": 3, "return_on_assets": 0.16270040183083662, "return_on_equity": 0.22926501058807222 }, { "asset_turnover_ratio": 0.6340390982797326, "current_ratio": 1.6390024703566854, "debt_to_equity_ratio": 0.6079925164310771, "profit_margin": 0.27248806876651305, "quarter": 4, "return_on_assets": 0.1727680894127057, "return_on_equity": 0.23688382840706937 } ], "income_statement": [ { "depreciation": 199976, "expenses": 3313191, "income_tax": 494305, "marketing_expense": 540395, "net_income": 1779473, "net_profit": 1285168, "operational_expense": 1944751, "product_revenue": 1195020, "quarter": 1, "rd_expense": 617326, "revenue": 5092664, "salaries_expense": 1584418, "service_revenue": 3897644 }, { "depreciation": 297441, "expenses": 3336386, "income_tax": 497003, "marketing_expense": 510914, "net_income": 1810546, "net_profit": 1313543, "operational_expense": 1678786, "product_revenue": 1355307, "quarter": 2, "rd_expense": 411737, "revenue": 5146932, "salaries_expense": 1609713, "service_revenue": 3791625 }, { "depreciation": 228155, "expenses": 3359744, "income_tax": 535268, "marketing_expense": 579688, "net_income": 1842035, "net_profit": 1306767, "operational_expense": 2035076, "product_revenue": 1602295, "quarter": 3, "rd_expense": 392137, "revenue": 5201779, "salaries_expense": 1074434, "service_revenue": 3599484 }, { "depreciation": 285030, "expenses": 3383265, "income_tax": 441418, "marketing_expense": 631559, "net_income": 1873945, "net_profit": 1432527, "operational_expense": 2206189, "product_revenue": 1599547, "quarter": 4, "rd_expense": 489287, "revenue": 5257210, "salaries_expense": 1033533, "service_revenue": 3657663 } ], "market_conditions": { "gdp_growth": [ 0.002538194152608359, 0.0008625533448879414, -0.006418193258525117, -0.008139724459824658 ], "inflation_rate": [ 0.022859234948883037, 0.024558269861878736, 0.026590601006242352, 0.024104976077580668 ], "interest_rate": [ 0.05581509963561897, 0.058739681821519125, 0.06472005743925248, 0.06073472227573615 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2001, "industry": "Advertising", "location": "New Michaelborough", "name": "Shaw-Preston", "num_employees": 764, "region": "Europe", "revenue_size": "Medium", "website": "www.shaw-preston.com" }

[ { "advertising_kpis": [ { "average_project_size": 116230, "billable_hours_per_employee": 157, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 7536353, "net_revenue": 6280583, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 8221 }, { "average_project_size": 155282, "billable_hours_per_employee": 90, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 7567378, "net_revenue": 6431937, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 8419 }, { "average_project_size": 144879, "billable_hours_per_employee": 156, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 7701949, "net_revenue": 6586939, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 8622 }, { "average_project_size": 89371, "billable_hours_per_employee": 131, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 8635604, "net_revenue": 6745676, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 8829 } ], "balance_sheet": [ { "assets": 7559031, "current_assets": 2740990, "current_liabilities": 2239349, "equity": 4501342, "fixed_assets": 4818041, "liabilities": 4100790, "long_term_liabilities": 1861441, "quarter": 1 }, { "assets": 7705832, "current_assets": 2902583, "current_liabilities": 1850503, "equity": 4490379, "fixed_assets": 4803249, "liabilities": 4201697, "long_term_liabilities": 2351194, "quarter": 2 }, { "assets": 7855484, "current_assets": 2528102, "current_liabilities": 2441235, "equity": 4614444, "fixed_assets": 5327382, "liabilities": 4305087, "long_term_liabilities": 1863852, "quarter": 3 }, { "assets": 8008043, "current_assets": 2796836, "current_liabilities": 2521809, "equity": 4614338, "fixed_assets": 5211207, "liabilities": 4411021, "long_term_liabilities": 1889212, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10151, "financing_cash_flow": 158982, "investing_cash_flow": -272932, "net_cash_flow": 1364095, "operating_cash_flow": 1463944, "quarter": 1 }, { "change_in_working_capital": 25051, "financing_cash_flow": 39665, "investing_cash_flow": -377497, "net_cash_flow": 1195331, "operating_cash_flow": 1366733, "quarter": 2 }, { "change_in_working_capital": 2204, "financing_cash_flow": -109075, "investing_cash_flow": -147832, "net_cash_flow": 1176451, "operating_cash_flow": 1576106, "quarter": 3 }, { "change_in_working_capital": -59605, "financing_cash_flow": -108842, "investing_cash_flow": -208059, "net_cash_flow": 796914, "operating_cash_flow": 1288459, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8308714437075334, "current_ratio": 1.2240119784812462, "debt_to_equity_ratio": 0.9110149817543302, "profit_margin": 0.16608346709214733, "quarter": 1, "return_on_assets": 0.13799401007880507, "return_on_equity": 0.23173111485419237 }, { "asset_turnover_ratio": 0.8346843014485652, "current_ratio": 1.5685373112067367, "debt_to_equity_ratio": 0.9357109945507941, "profit_margin": 0.15333545711035415, "quarter": 2, "return_on_assets": 0.1279866989054524, "return_on_equity": 0.21963491277685024 }, { "asset_turnover_ratio": 0.8385147242359605, "current_ratio": 1.035583219149324, "debt_to_equity_ratio": 0.9329589870415591, "profit_margin": 0.16153891815302981, "quarter": 3, "return_on_assets": 0.13545276140846318, "return_on_equity": 0.23059051101281108 }, { "asset_turnover_ratio": 0.8423626096912816, "current_ratio": 1.1090594093367103, "debt_to_equity_ratio": 0.9559379915385479, "profit_margin": 0.15081008930758014, "quarter": 4, "return_on_assets": 0.12703678039690847, "return_on_equity": 0.22046846156480085 } ], "income_statement": [ { "depreciation": 420843, "expenses": 4903617, "income_tax": 333865, "marketing_expense": 766854, "net_income": 1376966, "net_profit": 1043101, "operational_expense": 2639665, "product_revenue": 1269626, "quarter": 1, "rd_expense": 585618, "revenue": 6280583, "salaries_expense": 1910721, "service_revenue": 5010957 }, { "depreciation": 380489, "expenses": 5061990, "income_tax": 383703, "marketing_expense": 973878, "net_income": 1369947, "net_profit": 986244, "operational_expense": 2926783, "product_revenue": 1547451, "quarter": 2, "rd_expense": 540287, "revenue": 6431937, "salaries_expense": 2418109, "service_revenue": 4884486 }, { "depreciation": 512059, "expenses": 5225478, "income_tax": 297414, "marketing_expense": 707996, "net_income": 1361461, "net_profit": 1064047, "operational_expense": 2929816, "product_revenue": 2487991, "quarter": 3, "rd_expense": 886075, "revenue": 6586939, "salaries_expense": 2419067, "service_revenue": 4098948 }, { "depreciation": 271143, "expenses": 5394247, "income_tax": 334113, "marketing_expense": 660740, "net_income": 1351429, "net_profit": 1017316, "operational_expense": 3619327, "product_revenue": 1772133, "quarter": 4, "rd_expense": 798364, "revenue": 6745676, "salaries_expense": 2212104, "service_revenue": 4973543 } ], "market_conditions": { "gdp_growth": [ -0.021468268587335464, -0.010516817992363908, -0.008127340455827527, -0.006849729466437146 ], "inflation_rate": [ 0.034948954177039186, 0.03127829770880277, 0.03664187630807011, 0.035652901329697374 ], "interest_rate": [ 0.056883975254799296, 0.05716855020269655, 0.05058857127377708, 0.05098281520960702 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 190298, "billable_hours_per_employee": 105, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 18034059, "net_revenue": 14594366, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 19103 }, { "average_project_size": 68201, "billable_hours_per_employee": 158, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 16936890, "net_revenue": 14909459, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 19515 }, { "average_project_size": 51310, "billable_hours_per_employee": 120, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 19290072, "net_revenue": 15231356, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 19936 }, { "average_project_size": 114830, "billable_hours_per_employee": 116, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 17370093, "net_revenue": 15560202, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 20367 } ], "balance_sheet": [ { "assets": 18917675, "current_assets": 5703909, "current_liabilities": 5470854, "equity": 11575531, "fixed_assets": 13213766, "liabilities": 10685366, "long_term_liabilities": 5214512, "quarter": 1 }, { "assets": 19178071, "current_assets": 6943324, "current_liabilities": 4995633, "equity": 11820704, "fixed_assets": 12234747, "liabilities": 10783683, "long_term_liabilities": 5788050, "quarter": 2 }, { "assets": 19442052, "current_assets": 9305898, "current_liabilities": 4552713, "equity": 12043643, "fixed_assets": 10136154, "liabilities": 10882905, "long_term_liabilities": 6330192, "quarter": 3 }, { "assets": 19709666, "current_assets": 9009400, "current_liabilities": 4897673, "equity": 12217031, "fixed_assets": 10700266, "liabilities": 10983039, "long_term_liabilities": 6085366, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74361, "financing_cash_flow": 181816, "investing_cash_flow": -461520, "net_cash_flow": 3613069, "operating_cash_flow": 3950493, "quarter": 1 }, { "change_in_working_capital": 89212, "financing_cash_flow": -9341, "investing_cash_flow": -238700, "net_cash_flow": 3722453, "operating_cash_flow": 4142620, "quarter": 2 }, { "change_in_working_capital": 50418, "financing_cash_flow": 194867, "investing_cash_flow": -466813, "net_cash_flow": 3636848, "operating_cash_flow": 4229682, "quarter": 3 }, { "change_in_working_capital": 17062, "financing_cash_flow": -140077, "investing_cash_flow": -478835, "net_cash_flow": 3758813, "operating_cash_flow": 4231016, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7714672125406531, "current_ratio": 1.042599382107437, "debt_to_equity_ratio": 0.9230994241214506, "profit_margin": 0.2290762065306571, "quarter": 1, "return_on_assets": 0.176724782511593, "return_on_equity": 0.2888180248491408 }, { "asset_turnover_ratio": 0.7774222443956955, "current_ratio": 1.3898787200741127, "debt_to_equity_ratio": 0.912270791993438, "profit_margin": 0.22980820430841925, "quarter": 2, "return_on_assets": 0.1786580099739958, "return_on_equity": 0.28985718617097594 }, { "asset_turnover_ratio": 0.783423272399436, "current_ratio": 2.044033524625866, "debt_to_equity_ratio": 0.9036223508119595, "profit_margin": 0.22877122693475224, "quarter": 3, "return_on_assets": 0.1792247032360576, "return_on_equity": 0.28932242511671924 }, { "asset_turnover_ratio": 0.7894706079747876, "current_ratio": 1.83952664867581, "debt_to_equity_ratio": 0.8989941173104987, "profit_margin": 0.22431611106333968, "quarter": 4, "return_on_assets": 0.17709097657971473, "return_on_equity": 0.2856998562089267 } ], "income_statement": [ { "depreciation": 607271, "expenses": 10103843, "income_tax": 1147301, "marketing_expense": 1644824, "net_income": 4490523, "net_profit": 3343222, "operational_expense": 6847423, "product_revenue": 3197622, "quarter": 1, "rd_expense": 1550308, "revenue": 14594366, "salaries_expense": 3274170, "service_revenue": 11396744 }, { "depreciation": 716304, "expenses": 10352664, "income_tax": 1130479, "marketing_expense": 1444591, "net_income": 4556795, "net_profit": 3426316, "operational_expense": 6982832, "product_revenue": 4288165, "quarter": 2, "rd_expense": 1534112, "revenue": 14909459, "salaries_expense": 5073964, "service_revenue": 10621294 }, { "depreciation": 745186, "expenses": 10607614, "income_tax": 1139246, "marketing_expense": 1149930, "net_income": 4623742, "net_profit": 3484496, "operational_expense": 7051284, "product_revenue": 4110759, "quarter": 3, "rd_expense": 1582450, "revenue": 15231356, "salaries_expense": 4670646, "service_revenue": 11120597 }, { "depreciation": 740612, "expenses": 10868842, "income_tax": 1200956, "marketing_expense": 2071450, "net_income": 4691360, "net_profit": 3490404, "operational_expense": 6700726, "product_revenue": 4929513, "quarter": 4, "rd_expense": 1390079, "revenue": 15560202, "salaries_expense": 3692769, "service_revenue": 10630689 } ], "market_conditions": { "gdp_growth": [ -0.015369220469503998, -0.008362092141847608, 0.0014883760347547317, -0.009070484133017094 ], "inflation_rate": [ 0.022152325700592092, 0.02247850617307577, 0.02358673922966846, 0.02495749558780954 ], "interest_rate": [ 0.062127104287291415, 0.058869379237547044, 0.06269774952010257, 0.056105239955182885 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 55786, "billable_hours_per_employee": 134, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 12365179, "net_revenue": 10154430, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 13291 }, { "average_project_size": 70858, "billable_hours_per_employee": 120, "client_concentration": 0.31, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 11914681, "net_revenue": 10395883, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 13607 }, { "average_project_size": 181292, "billable_hours_per_employee": 125, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 13510780, "net_revenue": 10643078, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 13931 }, { "average_project_size": 104224, "billable_hours_per_employee": 89, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 13013416, "net_revenue": 10896151, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 14262 } ], "balance_sheet": [ { "assets": 10986568, "current_assets": 4670470, "current_liabilities": 3515943, "equity": 7147055, "fixed_assets": 6316098, "liabilities": 6099602, "long_term_liabilities": 2583659, "quarter": 1 }, { "assets": 11363209, "current_assets": 4089094, "current_liabilities": 3446912, "equity": 7596486, "fixed_assets": 7274115, "liabilities": 6157419, "long_term_liabilities": 2710507, "quarter": 2 }, { "assets": 11752761, "current_assets": 3675537, "current_liabilities": 3124512, "equity": 7786341, "fixed_assets": 8077224, "liabilities": 6215785, "long_term_liabilities": 3091273, "quarter": 3 }, { "assets": 12155668, "current_assets": 3660752, "current_liabilities": 3011102, "equity": 8066328, "fixed_assets": 8494916, "liabilities": 6274705, "long_term_liabilities": 3263603, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 773, "financing_cash_flow": -118269, "investing_cash_flow": -219977, "net_cash_flow": 2439178, "operating_cash_flow": 2740759, "quarter": 1 }, { "change_in_working_capital": 64257, "financing_cash_flow": -133159, "investing_cash_flow": -236609, "net_cash_flow": 2385212, "operating_cash_flow": 2837213, "quarter": 2 }, { "change_in_working_capital": 36654, "financing_cash_flow": 193446, "investing_cash_flow": -450154, "net_cash_flow": 2521864, "operating_cash_flow": 2739918, "quarter": 3 }, { "change_in_working_capital": 82029, "financing_cash_flow": -119354, "investing_cash_flow": -254358, "net_cash_flow": 2732791, "operating_cash_flow": 2924055, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9242586037787233, "current_ratio": 1.3283690890324444, "debt_to_equity_ratio": 0.8534427117183231, "profit_margin": 0.22257172485309368, "quarter": 1, "return_on_assets": 0.2057138316533425, "return_on_equity": 0.31622661361917603 }, { "asset_turnover_ratio": 0.9148721105103321, "current_ratio": 1.1863064679341973, "debt_to_equity_ratio": 0.8105614885619482, "profit_margin": 0.22996565082542772, "quarter": 2, "return_on_assets": 0.21038916031554114, "return_on_equity": 0.3147107754822427 }, { "asset_turnover_ratio": 0.9055810800542953, "current_ratio": 1.1763555396810765, "debt_to_equity_ratio": 0.7982934474613943, "profit_margin": 0.21134534577309308, "quarter": 3, "return_on_assets": 0.19139034648964615, "return_on_equity": 0.28888601205624054 }, { "asset_turnover_ratio": 0.8963843862797174, "current_ratio": 1.21575157533687, "debt_to_equity_ratio": 0.777888650201182, "profit_margin": 0.2005630245028726, "quarter": 4, "return_on_assets": 0.1797815636294114, "return_on_equity": 0.2709243908752533 } ], "income_statement": [ { "depreciation": 480670, "expenses": 7069127, "income_tax": 825214, "marketing_expense": 1205085, "net_income": 3085303, "net_profit": 2260089, "operational_expense": 3778176, "product_revenue": 3643580, "quarter": 1, "rd_expense": 730062, "revenue": 10154430, "salaries_expense": 3054039, "service_revenue": 6510850 }, { "depreciation": 446517, "expenses": 7310197, "income_tax": 694990, "marketing_expense": 1184459, "net_income": 3085686, "net_profit": 2390696, "operational_expense": 4832546, "product_revenue": 2193840, "quarter": 2, "rd_expense": 805580, "revenue": 10395883, "salaries_expense": 3189261, "service_revenue": 8202043 }, { "depreciation": 490553, "expenses": 7559488, "income_tax": 834225, "marketing_expense": 1147080, "net_income": 3083590, "net_profit": 2249365, "operational_expense": 4232274, "product_revenue": 2760236, "quarter": 3, "rd_expense": 1215737, "revenue": 10643078, "salaries_expense": 2770140, "service_revenue": 7882842 }, { "depreciation": 738690, "expenses": 7817281, "income_tax": 893505, "marketing_expense": 848307, "net_income": 3078870, "net_profit": 2185365, "operational_expense": 5417058, "product_revenue": 2999983, "quarter": 4, "rd_expense": 899904, "revenue": 10896151, "salaries_expense": 3210495, "service_revenue": 7896168 } ], "market_conditions": { "gdp_growth": [ -0.006976423196677869, -0.013715504618114637, 0.002582177386373362, -0.0086629713921458 ], "inflation_rate": [ 0.0386970957401864, 0.03301453719915785, 0.03349958845840173, 0.0385635630707243 ], "interest_rate": [ 0.048578826397183736, 0.045919611660909104, 0.054728394050297786, 0.051146590566645646 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 171609, "billable_hours_per_employee": 130, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 25153184, "net_revenue": 19778093, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 25888 }, { "average_project_size": 51773, "billable_hours_per_employee": 155, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 26868127, "net_revenue": 20677307, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 27065 }, { "average_project_size": 143036, "billable_hours_per_employee": 138, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 27364521, "net_revenue": 21617405, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 28295 }, { "average_project_size": 50815, "billable_hours_per_employee": 85, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 25104046, "net_revenue": 22600244, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 29581 } ], "balance_sheet": [ { "assets": 28102587, "current_assets": 13327176, "current_liabilities": 7945059, "equity": 17617145, "fixed_assets": 14775411, "liabilities": 14428968, "long_term_liabilities": 6483909, "quarter": 1 }, { "assets": 29072052, "current_assets": 11553509, "current_liabilities": 6918957, "equity": 18367035, "fixed_assets": 17518543, "liabilities": 14621139, "long_term_liabilities": 7702182, "quarter": 2 }, { "assets": 30074961, "current_assets": 14047220, "current_liabilities": 7156377, "equity": 19424556, "fixed_assets": 16027741, "liabilities": 14815868, "long_term_liabilities": 7659491, "quarter": 3 }, { "assets": 31112467, "current_assets": 10815735, "current_liabilities": 7342832, "equity": 20456800, "fixed_assets": 20296732, "liabilities": 15013192, "long_term_liabilities": 7670360, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10497, "financing_cash_flow": -171261, "investing_cash_flow": -419343, "net_cash_flow": 4911353, "operating_cash_flow": 5045129, "quarter": 1 }, { "change_in_working_capital": 12519, "financing_cash_flow": 106472, "investing_cash_flow": -376499, "net_cash_flow": 4382503, "operating_cash_flow": 4758899, "quarter": 2 }, { "change_in_working_capital": -65612, "financing_cash_flow": 47161, "investing_cash_flow": -115736, "net_cash_flow": 4981803, "operating_cash_flow": 5180061, "quarter": 3 }, { "change_in_working_capital": 27493, "financing_cash_flow": -182120, "investing_cash_flow": -431547, "net_cash_flow": 5702222, "operating_cash_flow": 5910092, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7037819329586987, "current_ratio": 1.677416870032054, "debt_to_equity_ratio": 0.8190298711851438, "profit_margin": 0.199388586149332, "quarter": 1, "return_on_assets": 0.1403260845700789, "return_on_equity": 0.22384591828017536 }, { "asset_turnover_ratio": 0.7112434650295755, "current_ratio": 1.6698339070469725, "debt_to_equity_ratio": 0.7960533096387087, "profit_margin": 0.18939226466966902, "quarter": 2, "return_on_assets": 0.13470401057345385, "return_on_equity": 0.21321470776312018 }, { "asset_turnover_ratio": 0.718784140734214, "current_ratio": 1.9628954707109478, "debt_to_equity_ratio": 0.7627390813977936, "profit_margin": 0.19269024196012427, "quarter": 3, "return_on_assets": 0.13850268999517573, "return_on_equity": 0.21444315123599222 }, { "asset_turnover_ratio": 0.7264047560098658, "current_ratio": 1.4729650630710331, "debt_to_equity_ratio": 0.733897383755035, "profit_margin": 0.1928087590558757, "quarter": 4, "return_on_assets": 0.14005719957854837, "return_on_equity": 0.21301107700129052 } ], "income_statement": [ { "depreciation": 1101603, "expenses": 14556373, "income_tax": 1278194, "marketing_expense": 2644827, "net_income": 5221720, "net_profit": 3943526, "operational_expense": 9825946, "product_revenue": 7011620, "quarter": 1, "rd_expense": 2334585, "revenue": 19778093, "salaries_expense": 5748197, "service_revenue": 12766473 }, { "depreciation": 842777, "expenses": 15163236, "income_tax": 1597949, "marketing_expense": 2520755, "net_income": 5514071, "net_profit": 3916122, "operational_expense": 9667957, "product_revenue": 7025964, "quarter": 2, "rd_expense": 2369976, "revenue": 20677307, "salaries_expense": 7067787, "service_revenue": 13651343 }, { "depreciation": 1014598, "expenses": 15795400, "income_tax": 1656542, "marketing_expense": 1810815, "net_income": 5822005, "net_profit": 4165463, "operational_expense": 8623379, "product_revenue": 6192390, "quarter": 3, "rd_expense": 2129570, "revenue": 21617405, "salaries_expense": 6129889, "service_revenue": 15425015 }, { "depreciation": 1552567, "expenses": 16453919, "income_tax": 1788800, "marketing_expense": 2517431, "net_income": 6146325, "net_profit": 4357525, "operational_expense": 11054961, "product_revenue": 9009821, "quarter": 4, "rd_expense": 3211690, "revenue": 22600244, "salaries_expense": 8210031, "service_revenue": 13590423 } ], "market_conditions": { "gdp_growth": [ -0.004827614667335889, 0.003723842189510794, 0.01096503249359739, 0.011559659814578497 ], "inflation_rate": [ 0.038116221149180944, 0.04076371082723809, 0.03683916168376061, 0.035739435323698526 ], "interest_rate": [ 0.05252891189297022, 0.04869477249717947, 0.050213493045122, 0.048661543318678904 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 127327, "billable_hours_per_employee": 140, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 14803568, "net_revenue": 11820373, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 15472 }, { "average_project_size": 112037, "billable_hours_per_employee": 136, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 13451799, "net_revenue": 12068214, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 15796 }, { "average_project_size": 152017, "billable_hours_per_employee": 159, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 14521851, "net_revenue": 12321252, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 16127 }, { "average_project_size": 183726, "billable_hours_per_employee": 156, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 14538976, "net_revenue": 12579596, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 16465 } ], "balance_sheet": [ { "assets": 14354267, "current_assets": 5272952, "current_liabilities": 3640770, "equity": 9967500, "fixed_assets": 9081315, "liabilities": 7640602, "long_term_liabilities": 3999832, "quarter": 1 }, { "assets": 14807095, "current_assets": 5808354, "current_liabilities": 4497791, "equity": 10100780, "fixed_assets": 8998741, "liabilities": 7750674, "long_term_liabilities": 3252883, "quarter": 2 }, { "assets": 15274209, "current_assets": 6200424, "current_liabilities": 4595236, "equity": 10569556, "fixed_assets": 9073785, "liabilities": 7862331, "long_term_liabilities": 3267095, "quarter": 3 }, { "assets": 15756058, "current_assets": 5801757, "current_liabilities": 4771803, "equity": 11232342, "fixed_assets": 9954301, "liabilities": 7975597, "long_term_liabilities": 3203794, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71485, "financing_cash_flow": -198808, "investing_cash_flow": -450346, "net_cash_flow": 3670431, "operating_cash_flow": 3988867, "quarter": 1 }, { "change_in_working_capital": 24792, "financing_cash_flow": -195754, "investing_cash_flow": -153740, "net_cash_flow": 3238309, "operating_cash_flow": 3511639, "quarter": 2 }, { "change_in_working_capital": 45818, "financing_cash_flow": -33247, "investing_cash_flow": -255065, "net_cash_flow": 3538584, "operating_cash_flow": 3782488, "quarter": 3 }, { "change_in_working_capital": 89877, "financing_cash_flow": 124671, "investing_cash_flow": -256515, "net_cash_flow": 3922489, "operating_cash_flow": 4228399, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8234745110983375, "current_ratio": 1.4483068142178714, "debt_to_equity_ratio": 0.766551492350138, "profit_margin": 0.27527346218262316, "quarter": 1, "return_on_assets": 0.22668067968918232, "return_on_equity": 0.3264444444444444 }, { "asset_turnover_ratio": 0.815029146500377, "current_ratio": 1.2913792570619667, "debt_to_equity_ratio": 0.7673342058732098, "profit_margin": 0.2522625966029439, "quarter": 2, "return_on_assets": 0.20560136880326627, "return_on_equity": 0.3013984068557082 }, { "asset_turnover_ratio": 0.8066703814253163, "current_ratio": 1.349315682589534, "debt_to_equity_ratio": 0.7438657782786713, "profit_margin": 0.2562789885313603, "quarter": 3, "return_on_assets": 0.2067326694298867, "return_on_equity": 0.29875218977977885 }, { "asset_turnover_ratio": 0.7983974164096121, "current_ratio": 1.215841684998312, "debt_to_equity_ratio": 0.710056460175447, "profit_margin": 0.2744031684324361, "quarter": 4, "return_on_assets": 0.21908278073106865, "return_on_equity": 0.3073162302216225 } ], "income_statement": [ { "depreciation": 735032, "expenses": 7683936, "income_tax": 882602, "marketing_expense": 1286858, "net_income": 4136437, "net_profit": 3253835, "operational_expense": 4106037, "product_revenue": 4473724, "quarter": 1, "rd_expense": 1207235, "revenue": 11820373, "salaries_expense": 2733564, "service_revenue": 7346649 }, { "depreciation": 467280, "expenses": 7855512, "income_tax": 1168343, "marketing_expense": 1431577, "net_income": 4212702, "net_profit": 3044359, "operational_expense": 5367948, "product_revenue": 2430386, "quarter": 2, "rd_expense": 1530660, "revenue": 12068214, "salaries_expense": 3782723, "service_revenue": 9637828 }, { "depreciation": 624810, "expenses": 8030919, "income_tax": 1132655, "marketing_expense": 1185774, "net_income": 4290333, "net_profit": 3157678, "operational_expense": 4356363, "product_revenue": 4899952, "quarter": 3, "rd_expense": 870823, "revenue": 12321252, "salaries_expense": 4013152, "service_revenue": 7421300 }, { "depreciation": 776518, "expenses": 8210244, "income_tax": 917471, "marketing_expense": 1577386, "net_income": 4369352, "net_profit": 3451881, "operational_expense": 5408642, "product_revenue": 3325296, "quarter": 4, "rd_expense": 1604474, "revenue": 12579596, "salaries_expense": 3741999, "service_revenue": 9254300 } ], "market_conditions": { "gdp_growth": [ -0.011778133786816759, -0.017964184452179597, -0.012475960568393783, -0.01017096507482331 ], "inflation_rate": [ 0.03442866017197546, 0.042819166009943684, 0.041649501474496614, 0.04256936237409715 ], "interest_rate": [ 0.0476224220962807, 0.04985598966286817, 0.05300690878497226, 0.05648735085905544 ], "year": 2005 }, "random_event": { "description": "Shaw-Preston Partnership with Major Brand in 2005", "impact": -0.06, "type": "Partnership with Major Brand" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 194625, "billable_hours_per_employee": 110, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 12941449, "net_revenue": 10219459, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 13376 }, { "average_project_size": 166562, "billable_hours_per_employee": 81, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 11857422, "net_revenue": 10638064, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 13924 }, { "average_project_size": 68430, "billable_hours_per_employee": 149, "client_concentration": 0.16, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 13369080, "net_revenue": 11073817, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 14495 }, { "average_project_size": 131753, "billable_hours_per_employee": 115, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 14573362, "net_revenue": 11527419, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 15088 } ], "balance_sheet": [ { "assets": 11804147, "current_assets": 5042595, "current_liabilities": 3386605, "equity": 6983757, "fixed_assets": 6761552, "liabilities": 6906520, "long_term_liabilities": 3519915, "quarter": 1 }, { "assets": 12189300, "current_assets": 4110981, "current_liabilities": 3471440, "equity": 7435658, "fixed_assets": 8078319, "liabilities": 7010631, "long_term_liabilities": 3539191, "quarter": 2 }, { "assets": 12587019, "current_assets": 5634103, "current_liabilities": 3977125, "equity": 7722531, "fixed_assets": 6952916, "liabilities": 7116313, "long_term_liabilities": 3139188, "quarter": 3 }, { "assets": 12997716, "current_assets": 5808331, "current_liabilities": 3400571, "equity": 8308455, "fixed_assets": 7189385, "liabilities": 7223587, "long_term_liabilities": 3823016, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42420, "financing_cash_flow": 138592, "investing_cash_flow": -171642, "net_cash_flow": 2499624, "operating_cash_flow": 2791219, "quarter": 1 }, { "change_in_working_capital": -88868, "financing_cash_flow": -159092, "investing_cash_flow": -483456, "net_cash_flow": 2959967, "operating_cash_flow": 3019401, "quarter": 2 }, { "change_in_working_capital": -58436, "financing_cash_flow": 127407, "investing_cash_flow": -165206, "net_cash_flow": 2716689, "operating_cash_flow": 2925657, "quarter": 3 }, { "change_in_working_capital": -5107, "financing_cash_flow": -103228, "investing_cash_flow": -447472, "net_cash_flow": 2915100, "operating_cash_flow": 3106228, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8657515871328949, "current_ratio": 1.4889823289105166, "debt_to_equity_ratio": 0.9889404800310205, "profit_margin": 0.2041331150699856, "quarter": 1, "return_on_assets": 0.1767285683582219, "return_on_equity": 0.29871171061650625 }, { "asset_turnover_ratio": 0.8727378930701517, "current_ratio": 1.1842293111792224, "debt_to_equity_ratio": 0.9428393559789867, "profit_margin": 0.21216163016127745, "quarter": 2, "return_on_assets": 0.18516149409728205, "return_on_equity": 0.30353588075191196 }, { "asset_turnover_ratio": 0.8797807487221557, "current_ratio": 1.416627086148914, "debt_to_equity_ratio": 0.9215000885072524, "profit_margin": 0.20334677735779813, "quarter": 3, "return_on_assets": 0.17890058003408113, "return_on_equity": 0.2915915779425165 }, { "asset_turnover_ratio": 0.8868803565180221, "current_ratio": 1.7080457958384048, "debt_to_equity_ratio": 0.8694260244534032, "profit_margin": 0.21985198941757908, "quarter": 4, "return_on_assets": 0.19498241075585895, "return_on_equity": 0.305029755833064 } ], "income_statement": [ { "depreciation": 705089, "expenses": 7508313, "income_tax": 625016, "marketing_expense": 1337234, "net_income": 2711146, "net_profit": 2086130, "operational_expense": 3986228, "product_revenue": 3175894, "quarter": 1, "rd_expense": 768685, "revenue": 10219459, "salaries_expense": 2412059, "service_revenue": 7043565 }, { "depreciation": 762412, "expenses": 7746215, "income_tax": 634860, "marketing_expense": 1491343, "net_income": 2891849, "net_profit": 2256989, "operational_expense": 5127601, "product_revenue": 4168006, "quarter": 2, "rd_expense": 1420392, "revenue": 10638064, "salaries_expense": 3173008, "service_revenue": 6470058 }, { "depreciation": 673832, "expenses": 7991655, "income_tax": 830337, "marketing_expense": 1289019, "net_income": 3082162, "net_profit": 2251825, "operational_expense": 4914887, "product_revenue": 3143055, "quarter": 3, "rd_expense": 1555317, "revenue": 11073817, "salaries_expense": 3330148, "service_revenue": 7930762 }, { "depreciation": 571902, "expenses": 8244871, "income_tax": 748222, "marketing_expense": 1228291, "net_income": 3282548, "net_profit": 2534326, "operational_expense": 4185426, "product_revenue": 2487926, "quarter": 4, "rd_expense": 1310776, "revenue": 11527419, "salaries_expense": 3006558, "service_revenue": 9039493 } ], "market_conditions": { "gdp_growth": [ -0.010738383635383377, -0.006957473847186065, -0.010447064201514858, -0.025386117467405905 ], "inflation_rate": [ 0.034399111512746404, 0.035279839866973445, 0.028737621476364945, 0.032109339219842895 ], "interest_rate": [ 0.03714255055033273, 0.03860915609779014, 0.04102451954401965, 0.044448517188192434 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2002, "industry": "Advertising", "location": "Travisland", "name": "Fischer-Lopez", "num_employees": 695, "region": "North America", "revenue_size": "Large", "website": "www.fischer-lopez.com" }

[ { "advertising_kpis": [ { "average_project_size": 84542, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.8, "gross_billings": 78798210, "net_revenue": 63536738, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 91420 }, { "average_project_size": 84376, "billable_hours_per_employee": 118, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 72123845, "net_revenue": 63165712, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 90886 }, { "average_project_size": 122328, "billable_hours_per_employee": 135, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 75964250, "net_revenue": 62796854, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 90355 }, { "average_project_size": 134827, "billable_hours_per_employee": 89, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 69251205, "net_revenue": 62430150, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 89828 } ], "balance_sheet": [ { "assets": 71678234, "current_assets": 25433507, "current_liabilities": 14533045, "equity": 53994007, "fixed_assets": 46244727, "liabilities": 30065931, "long_term_liabilities": 15532886, "quarter": 1 }, { "assets": 73417257, "current_assets": 22707328, "current_liabilities": 12478381, "equity": 55829638, "fixed_assets": 50709929, "liabilities": 30725346, "long_term_liabilities": 18246965, "quarter": 2 }, { "assets": 75198472, "current_assets": 35421126, "current_liabilities": 17585925, "equity": 56618192, "fixed_assets": 39777346, "liabilities": 31399223, "long_term_liabilities": 13813298, "quarter": 3 }, { "assets": 77022901, "current_assets": 33549669, "current_liabilities": 17871645, "equity": 58015598, "fixed_assets": 43473232, "liabilities": 32087880, "long_term_liabilities": 14216235, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -645, "financing_cash_flow": -55213, "investing_cash_flow": -317295, "net_cash_flow": 15364268, "operating_cash_flow": 15780506, "quarter": 1 }, { "change_in_working_capital": 28133, "financing_cash_flow": -73391, "investing_cash_flow": -142622, "net_cash_flow": 16605492, "operating_cash_flow": 16699419, "quarter": 2 }, { "change_in_working_capital": 38112, "financing_cash_flow": 131990, "investing_cash_flow": -141106, "net_cash_flow": 15686754, "operating_cash_flow": 15851626, "quarter": 3 }, { "change_in_working_capital": 36473, "financing_cash_flow": -193741, "investing_cash_flow": -385644, "net_cash_flow": 15403558, "operating_cash_flow": 15625628, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8864160632082537, "current_ratio": 1.750046669503879, "debt_to_equity_ratio": 0.5568382987393398, "profit_margin": 0.1948747195677562, "quarter": 1, "return_on_assets": 0.1727400817380629, "return_on_equity": 0.2293162646735961 }, { "asset_turnover_ratio": 0.8603660035950403, "current_ratio": 1.8197335054924193, "debt_to_equity_ratio": 0.5503411288462948, "profit_margin": 0.20798826743217902, "quarter": 2, "return_on_assets": 0.17894603444528034, "return_on_equity": 0.23531814768349385 }, { "asset_turnover_ratio": 0.8350815160180383, "current_ratio": 2.014174744859881, "debt_to_equity_ratio": 0.5545783411805166, "profit_margin": 0.2041335223576646, "quarter": 3, "return_on_assets": 0.17046813132054067, "return_on_equity": 0.22641032055562635 }, { "asset_turnover_ratio": 0.8105401015731671, "current_ratio": 1.8772569061214006, "debt_to_equity_ratio": 0.5530905671264477, "profit_margin": 0.2095233953466394, "quarter": 4, "return_on_assets": 0.16982711414621995, "return_on_equity": 0.2254665547013753 } ], "income_statement": [ { "depreciation": 3398802, "expenses": 46594375, "income_tax": 4560659, "marketing_expense": 8485209, "net_income": 16942363, "net_profit": 12381704, "operational_expense": 30764062, "product_revenue": 20186452, "quarter": 1, "rd_expense": 8262597, "revenue": 63536738, "salaries_expense": 22815884, "service_revenue": 43350286 }, { "depreciation": 3561692, "expenses": 46281118, "income_tax": 3746867, "marketing_expense": 8334567, "net_income": 16884594, "net_profit": 13137727, "operational_expense": 24095814, "product_revenue": 12669330, "quarter": 2, "rd_expense": 4744665, "revenue": 63165712, "salaries_expense": 20277128, "service_revenue": 50496382 }, { "depreciation": 3032683, "expenses": 45969967, "income_tax": 4007944, "marketing_expense": 7483223, "net_income": 16826887, "net_profit": 12818943, "operational_expense": 26300092, "product_revenue": 14767743, "quarter": 3, "rd_expense": 8027803, "revenue": 62796854, "salaries_expense": 18760071, "service_revenue": 48029111 }, { "depreciation": 2545051, "expenses": 45660909, "income_tax": 3688664, "marketing_expense": 6689294, "net_income": 16769241, "net_profit": 13080577, "operational_expense": 28396801, "product_revenue": 23605974, "quarter": 4, "rd_expense": 7374690, "revenue": 62430150, "salaries_expense": 18075769, "service_revenue": 38824176 } ], "market_conditions": { "gdp_growth": [ -0.02026667050266212, -0.026523443862431245, -0.00997835698215588, -0.014083819478115451 ], "inflation_rate": [ 0.030938508094944178, 0.03200791553734949, 0.028392404919918547, 0.02945727889047675 ], "interest_rate": [ 0.055556551969120876, 0.0490904011020078, 0.05356119683648148, 0.054008199504340604 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 105630, "billable_hours_per_employee": 140, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 95469631, "net_revenue": 83644606, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 120352 }, { "average_project_size": 141706, "billable_hours_per_employee": 141, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 97917432, "net_revenue": 82667256, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 118946 }, { "average_project_size": 181893, "billable_hours_per_employee": 114, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 102546415, "net_revenue": 81701327, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 117556 }, { "average_project_size": 141719, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 104121400, "net_revenue": 80746684, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 116182 } ], "balance_sheet": [ { "assets": 97595143, "current_assets": 39498509, "current_liabilities": 23178762, "equity": 65875543, "fixed_assets": 58096634, "liabilities": 54645995, "long_term_liabilities": 31467233, "quarter": 1 }, { "assets": 100942192, "current_assets": 43281442, "current_liabilities": 22658875, "equity": 69491169, "fixed_assets": 57660750, "liabilities": 55089382, "long_term_liabilities": 32430507, "quarter": 2 }, { "assets": 104404030, "current_assets": 48506167, "current_liabilities": 32282559, "equity": 73720582, "fixed_assets": 55897863, "liabilities": 55536366, "long_term_liabilities": 23253807, "quarter": 3 }, { "assets": 107984592, "current_assets": 32465709, "current_liabilities": 25074028, "equity": 77687325, "fixed_assets": 75518883, "liabilities": 55986977, "long_term_liabilities": 30912949, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66269, "financing_cash_flow": 42161, "investing_cash_flow": -462516, "net_cash_flow": 26585797, "operating_cash_flow": 26834798, "quarter": 1 }, { "change_in_working_capital": -31012, "financing_cash_flow": 90545, "investing_cash_flow": -405991, "net_cash_flow": 28367785, "operating_cash_flow": 28512241, "quarter": 2 }, { "change_in_working_capital": -17517, "financing_cash_flow": 97738, "investing_cash_flow": -418830, "net_cash_flow": 27359804, "operating_cash_flow": 27498957, "quarter": 3 }, { "change_in_working_capital": -94907, "financing_cash_flow": -183988, "investing_cash_flow": -236792, "net_cash_flow": 29341099, "operating_cash_flow": 29344462, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.857057056620123, "current_ratio": 1.7040819091200816, "debt_to_equity_ratio": 0.8295338833108367, "profit_margin": 0.2740929283593015, "quarter": 1, "return_on_assets": 0.23491327842001317, "return_on_equity": 0.3480258978662233 }, { "asset_turnover_ratio": 0.8189564181447536, "current_ratio": 1.9101319902245808, "debt_to_equity_ratio": 0.7927537094677455, "profit_margin": 0.2859458526118249, "quarter": 2, "return_on_assets": 0.23417719123832778, "return_on_equity": 0.3401634961702832 }, { "asset_turnover_ratio": 0.7825495529243459, "current_ratio": 1.502550247023478, "debt_to_equity_ratio": 0.753335967966178, "profit_margin": 0.3041923419432343, "quarter": 3, "return_on_assets": 0.23804558119068775, "return_on_equity": 0.3371231930860231 }, { "asset_turnover_ratio": 0.7477611620739374, "current_ratio": 1.2947943186471675, "debt_to_equity_ratio": 0.7206706756861561, "profit_margin": 0.31815188844163556, "quarter": 4, "return_on_assets": 0.2379016258171351, "return_on_equity": 0.3306808414371328 } ], "income_statement": [ { "depreciation": 3908403, "expenses": 50929244, "income_tax": 9788967, "marketing_expense": 6766345, "net_income": 32715362, "net_profit": 22926395, "operational_expense": 35247632, "product_revenue": 19639182, "quarter": 1, "rd_expense": 5983380, "revenue": 83644606, "salaries_expense": 17510172, "service_revenue": 64005424 }, { "depreciation": 4873882, "expenses": 50017448, "income_tax": 9011449, "marketing_expense": 9449045, "net_income": 32649808, "net_profit": 23638359, "operational_expense": 28693652, "product_revenue": 27458639, "quarter": 2, "rd_expense": 7854787, "revenue": 82667256, "salaries_expense": 22769599, "service_revenue": 55208617 }, { "depreciation": 2646039, "expenses": 49121976, "income_tax": 7726433, "marketing_expense": 6772573, "net_income": 32579351, "net_profit": 24852918, "operational_expense": 26443555, "product_revenue": 27598977, "quarter": 3, "rd_expense": 8853796, "revenue": 81701327, "salaries_expense": 20156333, "service_revenue": 54102350 }, { "depreciation": 3654752, "expenses": 48242537, "income_tax": 6814437, "marketing_expense": 8249100, "net_income": 32504147, "net_profit": 25689710, "operational_expense": 31863592, "product_revenue": 18695451, "quarter": 4, "rd_expense": 7116988, "revenue": 80746684, "salaries_expense": 17049533, "service_revenue": 62051233 } ], "market_conditions": { "gdp_growth": [ -0.002249273728879002, -0.004175356626939238, 0.007242079039596051, 0.0016425561992478872 ], "inflation_rate": [ 0.02897786371594113, 0.02508963426355544, 0.029259016251583177, 0.0314728342741076 ], "interest_rate": [ 0.05364075657794203, 0.06059550250149305, 0.05275817700982162, 0.05686973977915058 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 185352, "billable_hours_per_employee": 85, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 90541270, "net_revenue": 81909276, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 117855 }, { "average_project_size": 177716, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 101014623, "net_revenue": 81175389, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 116799 }, { "average_project_size": 94350, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 100714588, "net_revenue": 80448078, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 115753 }, { "average_project_size": 109856, "billable_hours_per_employee": 96, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 99128054, "net_revenue": 79727283, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 114716 } ], "balance_sheet": [ { "assets": 82750021, "current_assets": 38410032, "current_liabilities": 22857492, "equity": 52316612, "fixed_assets": 44339989, "liabilities": 48113207, "long_term_liabilities": 25255715, "quarter": 1 }, { "assets": 85421193, "current_assets": 30868995, "current_liabilities": 26556993, "equity": 54390461, "fixed_assets": 54552198, "liabilities": 48672702, "long_term_liabilities": 22115709, "quarter": 2 }, { "assets": 88178590, "current_assets": 35627044, "current_liabilities": 20220963, "equity": 56433137, "fixed_assets": 52551546, "liabilities": 49238702, "long_term_liabilities": 29017739, "quarter": 3 }, { "assets": 91024996, "current_assets": 32829562, "current_liabilities": 22237355, "equity": 58088979, "fixed_assets": 58195434, "liabilities": 49811284, "long_term_liabilities": 27573929, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17640, "financing_cash_flow": -127468, "investing_cash_flow": -365759, "net_cash_flow": 22550065, "operating_cash_flow": 23122038, "quarter": 1 }, { "change_in_working_capital": 97597, "financing_cash_flow": -57526, "investing_cash_flow": -309053, "net_cash_flow": 22833055, "operating_cash_flow": 23130465, "quarter": 2 }, { "change_in_working_capital": 43567, "financing_cash_flow": -6735, "investing_cash_flow": -333819, "net_cash_flow": 22623133, "operating_cash_flow": 22583728, "quarter": 3 }, { "change_in_working_capital": 96822, "financing_cash_flow": 102933, "investing_cash_flow": -193881, "net_cash_flow": 21062723, "operating_cash_flow": 21540019, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9898399421554225, "current_ratio": 1.680413231687886, "debt_to_equity_ratio": 0.9196544875650586, "profit_margin": 0.21584610270514418, "quarter": 1, "return_on_assets": 0.2136530938161333, "return_on_equity": 0.33793851176754336 }, { "asset_turnover_ratio": 0.9502956602350426, "current_ratio": 1.1623678554270056, "debt_to_equity_ratio": 0.8948757025611531, "profit_margin": 0.21733151164819178, "quarter": 2, "return_on_assets": 0.20652919235159828, "return_on_equity": 0.3243577950185052 }, { "asset_turnover_ratio": 0.9123311905985342, "current_ratio": 1.7618866124229593, "debt_to_equity_ratio": 0.8725139982914648, "profit_margin": 0.21744769340542852, "quarter": 3, "return_on_assets": 0.19838431301747964, "return_on_equity": 0.30998186402432315 }, { "asset_turnover_ratio": 0.87588340020361, "current_ratio": 1.4763249496174342, "debt_to_equity_ratio": 0.8574997332970855, "profit_margin": 0.21166238663871187, "quarter": 4, "return_on_assets": 0.1853915709043261, "return_on_equity": 0.2905072061948274 } ], "income_statement": [ { "depreciation": 5442240, "expenses": 57601349, "income_tax": 6628129, "marketing_expense": 9722531, "net_income": 24307927, "net_profit": 17679798, "operational_expense": 37004587, "product_revenue": 18225533, "quarter": 1, "rd_expense": 7000810, "revenue": 81909276, "salaries_expense": 26943828, "service_revenue": 63683743 }, { "depreciation": 5488495, "expenses": 57236106, "income_tax": 6297313, "marketing_expense": 7353691, "net_income": 23939283, "net_profit": 17641970, "operational_expense": 28720777, "product_revenue": 21913070, "quarter": 2, "rd_expense": 10634691, "revenue": 81175389, "salaries_expense": 25693201, "service_revenue": 59262319 }, { "depreciation": 5090479, "expenses": 56873180, "income_tax": 6081649, "marketing_expense": 6908071, "net_income": 23574898, "net_profit": 17493249, "operational_expense": 28938583, "product_revenue": 30978136, "quarter": 3, "rd_expense": 7978202, "revenue": 80448078, "salaries_expense": 22186845, "service_revenue": 49469942 }, { "depreciation": 4664752, "expenses": 56512555, "income_tax": 6339461, "marketing_expense": 10478805, "net_income": 23214728, "net_profit": 16875267, "operational_expense": 39164800, "product_revenue": 31403621, "quarter": 4, "rd_expense": 11021832, "revenue": 79727283, "salaries_expense": 17744689, "service_revenue": 48323662 } ], "market_conditions": { "gdp_growth": [ -0.012971721115638083, -0.020475193355187597, -0.024772679950526087, -0.018875711208842516 ], "inflation_rate": [ 0.03075725762685311, 0.03703970017656746, 0.0303789841065968, 0.02886978672544762 ], "interest_rate": [ 0.04813692532900926, 0.05182927314540812, 0.04912862066909961, 0.050851197855395866 ], "year": 2004 }, "random_event": { "description": "Fischer-Lopez Partnership with Major Brand in 2004", "impact": 0.02, "type": "Partnership with Major Brand" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 61387, "billable_hours_per_employee": 158, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 79611298, "net_revenue": 64919471, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 93409 }, { "average_project_size": 51778, "billable_hours_per_employee": 116, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 80110226, "net_revenue": 63464974, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 91317 }, { "average_project_size": 158647, "billable_hours_per_employee": 139, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 68836406, "net_revenue": 62043065, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 89271 }, { "average_project_size": 65228, "billable_hours_per_employee": 97, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 73116848, "net_revenue": 60653013, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 87271 } ], "balance_sheet": [ { "assets": 75195092, "current_assets": 23888320, "current_liabilities": 15748858, "equity": 52610832, "fixed_assets": 51306772, "liabilities": 37149070, "long_term_liabilities": 21400212, "quarter": 1 }, { "assets": 77357102, "current_assets": 26789847, "current_liabilities": 21621517, "equity": 54874164, "fixed_assets": 50567255, "liabilities": 37791278, "long_term_liabilities": 16169761, "quarter": 2 }, { "assets": 79581274, "current_assets": 27791712, "current_liabilities": 18476647, "equity": 55784197, "fixed_assets": 51789562, "liabilities": 38444589, "long_term_liabilities": 19967942, "quarter": 3 }, { "assets": 81869396, "current_assets": 31923237, "current_liabilities": 21819452, "equity": 56602183, "fixed_assets": 49946159, "liabilities": 39109194, "long_term_liabilities": 17289742, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37945, "financing_cash_flow": -123093, "investing_cash_flow": -430576, "net_cash_flow": 18746997, "operating_cash_flow": 18935219, "quarter": 1 }, { "change_in_working_capital": -51748, "financing_cash_flow": 22434, "investing_cash_flow": -191102, "net_cash_flow": 17184817, "operating_cash_flow": 17781623, "quarter": 2 }, { "change_in_working_capital": 38308, "financing_cash_flow": 183663, "investing_cash_flow": -197610, "net_cash_flow": 17343881, "operating_cash_flow": 17834749, "quarter": 3 }, { "change_in_working_capital": -40937, "financing_cash_flow": -117732, "investing_cash_flow": -340200, "net_cash_flow": 17034863, "operating_cash_flow": 17119873, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.863347184946592, "current_ratio": 1.5168287122786934, "debt_to_equity_ratio": 0.7061106731784815, "profit_margin": 0.22435195135832206, "quarter": 1, "return_on_assets": 0.1936936256424821, "return_on_equity": 0.27684051831759665 }, { "asset_turnover_ratio": 0.8204156096747265, "current_ratio": 1.2390364191374732, "debt_to_equity_ratio": 0.6886898176708441, "profit_margin": 0.24120926922620342, "quarter": 2, "return_on_assets": 0.1978918496714109, "return_on_equity": 0.2789717215555211 }, { "asset_turnover_ratio": 0.7796188962745181, "current_ratio": 1.5041534321676437, "debt_to_equity_ratio": 0.6891663063645068, "profit_margin": 0.23608620882930267, "quarter": 3, "return_on_assets": 0.18405726955313634, "return_on_equity": 0.2625745782448029 }, { "asset_turnover_ratio": 0.7408508669100233, "current_ratio": 1.4630631878380813, "debt_to_equity_ratio": 0.6909485098834439, "profit_margin": 0.2282158843452674, "quarter": 4, "return_on_assets": 0.16907393575982899, "return_on_equity": 0.24454853622871753 } ], "income_statement": [ { "depreciation": 4370409, "expenses": 44863744, "income_tax": 5490917, "marketing_expense": 5876133, "net_income": 20055727, "net_profit": 14564810, "operational_expense": 28424083, "product_revenue": 14359860, "quarter": 1, "rd_expense": 6290831, "revenue": 64919471, "salaries_expense": 22359384, "service_revenue": 50559611 }, { "depreciation": 2473283, "expenses": 43691179, "income_tax": 4465455, "marketing_expense": 5942888, "net_income": 19773795, "net_profit": 15308340, "operational_expense": 29451752, "product_revenue": 12933450, "quarter": 2, "rd_expense": 6743445, "revenue": 63464974, "salaries_expense": 13388727, "service_revenue": 50531524 }, { "depreciation": 3187237, "expenses": 42549261, "income_tax": 4846292, "marketing_expense": 7618291, "net_income": 19493804, "net_profit": 14647512, "operational_expense": 29464975, "product_revenue": 15047787, "quarter": 3, "rd_expense": 8321609, "revenue": 62043065, "salaries_expense": 13459661, "service_revenue": 46995278 }, { "depreciation": 3277892, "expenses": 41437188, "income_tax": 5373844, "marketing_expense": 5486637, "net_income": 19215825, "net_profit": 13841981, "operational_expense": 25738054, "product_revenue": 13702553, "quarter": 4, "rd_expense": 8234897, "revenue": 60653013, "salaries_expense": 20071589, "service_revenue": 46950460 } ], "market_conditions": { "gdp_growth": [ 0.011151008240413032, 0.002225493447313212, 0.011714126171638774, -0.00226864612015734 ], "inflation_rate": [ 0.03696169861360135, 0.0424241524626124, 0.04372037383417206, 0.04152711204042711 ], "interest_rate": [ 0.055428244918949425, 0.04884413744443644, 0.04929845362044577, 0.05035734269317879 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 104573, "billable_hours_per_employee": 145, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 62912730, "net_revenue": 56740667, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 81641 }, { "average_project_size": 156669, "billable_hours_per_employee": 101, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 72234257, "net_revenue": 56364882, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 81101 }, { "average_project_size": 187056, "billable_hours_per_employee": 100, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 66240525, "net_revenue": 55991587, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 80563 }, { "average_project_size": 88331, "billable_hours_per_employee": 99, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 66617873, "net_revenue": 55620764, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 80030 } ], "balance_sheet": [ { "assets": 72400519, "current_assets": 26003180, "current_liabilities": 16418439, "equity": 52547728, "fixed_assets": 46397339, "liabilities": 31945632, "long_term_liabilities": 15527193, "quarter": 1 }, { "assets": 74690460, "current_assets": 28211231, "current_liabilities": 19480423, "equity": 54440922, "fixed_assets": 46479229, "liabilities": 32584381, "long_term_liabilities": 13103958, "quarter": 2 }, { "assets": 77052828, "current_assets": 33638551, "current_liabilities": 15194747, "equity": 56630168, "fixed_assets": 43414277, "liabilities": 33235902, "long_term_liabilities": 18041155, "quarter": 3 }, { "assets": 79489915, "current_assets": 27665429, "current_liabilities": 19762461, "equity": 57036272, "fixed_assets": 51824486, "liabilities": 33900450, "long_term_liabilities": 14137989, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32253, "financing_cash_flow": -183921, "investing_cash_flow": -124263, "net_cash_flow": 15621591, "operating_cash_flow": 16006083, "quarter": 1 }, { "change_in_working_capital": -89133, "financing_cash_flow": 98654, "investing_cash_flow": -417849, "net_cash_flow": 15496210, "operating_cash_flow": 15978750, "quarter": 2 }, { "change_in_working_capital": -63421, "financing_cash_flow": -31030, "investing_cash_flow": -414928, "net_cash_flow": 14734083, "operating_cash_flow": 15036560, "quarter": 3 }, { "change_in_working_capital": -65788, "financing_cash_flow": -189109, "investing_cash_flow": -238398, "net_cash_flow": 15166176, "operating_cash_flow": 15275379, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7837052521681509, "current_ratio": 1.5837790669380931, "debt_to_equity_ratio": 0.607935551466659, "profit_margin": 0.21312475935469705, "quarter": 1, "return_on_assets": 0.16702699327334933, "return_on_equity": 0.2301306157328058 }, { "asset_turnover_ratio": 0.7546463363594226, "current_ratio": 1.4481836970377902, "debt_to_equity_ratio": 0.5985273541105715, "profit_margin": 0.21883915236441018, "quarter": 2, "return_on_assets": 0.1651461645838036, "return_on_equity": 0.22657299962700853 }, { "asset_turnover_ratio": 0.7266649187749475, "current_ratio": 2.213827647146741, "debt_to_equity_ratio": 0.5868939325767142, "profit_margin": 0.2288422723220901, "quarter": 3, "return_on_assets": 0.16629165122920603, "return_on_equity": 0.22626176916868762 }, { "asset_turnover_ratio": 0.6997210149237171, "current_ratio": 1.3998979681730934, "debt_to_equity_ratio": 0.5943665111913345, "profit_margin": 0.20580096670372958, "quarter": 4, "return_on_assets": 0.14400326129421576, "return_on_equity": 0.20069346397674798 } ], "income_statement": [ { "depreciation": 3913242, "expenses": 40335278, "income_tax": 4312548, "marketing_expense": 7006631, "net_income": 16405389, "net_profit": 12092841, "operational_expense": 20732572, "product_revenue": 18416836, "quarter": 1, "rd_expense": 5363456, "revenue": 56740667, "salaries_expense": 12114118, "service_revenue": 38323831 }, { "depreciation": 3643907, "expenses": 39980634, "income_tax": 4049405, "marketing_expense": 7211532, "net_income": 16384248, "net_profit": 12334843, "operational_expense": 26617709, "product_revenue": 19208847, "quarter": 2, "rd_expense": 5542914, "revenue": 56364882, "salaries_expense": 17136054, "service_revenue": 37156035 }, { "depreciation": 2223318, "expenses": 39629109, "income_tax": 3549236, "marketing_expense": 4744198, "net_income": 16362478, "net_profit": 12813242, "operational_expense": 20300351, "product_revenue": 21159858, "quarter": 3, "rd_expense": 5726926, "revenue": 55991587, "salaries_expense": 13677381, "service_revenue": 34831729 }, { "depreciation": 3828572, "expenses": 39280675, "income_tax": 4893282, "marketing_expense": 5699920, "net_income": 16340089, "net_profit": 11446807, "operational_expense": 24251957, "product_revenue": 14068127, "quarter": 4, "rd_expense": 5473192, "revenue": 55620764, "salaries_expense": 12248956, "service_revenue": 41552637 } ], "market_conditions": { "gdp_growth": [ -0.0007599982698480784, 0.010708956886369468, 0.0016406563759974457, -0.002368132006856082 ], "inflation_rate": [ 0.027479510589793723, 0.03175989001351377, 0.027269895934635524, 0.025262856955023588 ], "interest_rate": [ 0.054495024043722154, 0.05028439156886365, 0.05431333016120346, 0.05134709928351892 ], "year": 2006 }, "random_event": { "description": "Fischer-Lopez Economic Slowdown Impact in 2006", "impact": -0.05, "type": "Economic Slowdown Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 142937, "billable_hours_per_employee": 155, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 55992331, "net_revenue": 46385735, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 66742 }, { "average_project_size": 125448, "billable_hours_per_employee": 160, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 52113605, "net_revenue": 45270870, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 65138 }, { "average_project_size": 191328, "billable_hours_per_employee": 138, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 49237539, "net_revenue": 44182801, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 63572 }, { "average_project_size": 172017, "billable_hours_per_employee": 155, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 54199969, "net_revenue": 43120883, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 62044 } ], "balance_sheet": [ { "assets": 47963532, "current_assets": 18104987, "current_liabilities": 9172781, "equity": 34996759, "fixed_assets": 29858545, "liabilities": 21012546, "long_term_liabilities": 11839765, "quarter": 1 }, { "assets": 48998868, "current_assets": 18340871, "current_liabilities": 12429632, "equity": 35560659, "fixed_assets": 30657997, "liabilities": 21211647, "long_term_liabilities": 8782015, "quarter": 2 }, { "assets": 50056554, "current_assets": 19363011, "current_liabilities": 11315945, "equity": 35523844, "fixed_assets": 30693543, "liabilities": 21412635, "long_term_liabilities": 10096690, "quarter": 3 }, { "assets": 51137070, "current_assets": 17534852, "current_liabilities": 9979945, "equity": 36171956, "fixed_assets": 33602218, "liabilities": 21615527, "long_term_liabilities": 11635582, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92297, "financing_cash_flow": -94272, "investing_cash_flow": -298212, "net_cash_flow": 10899820, "operating_cash_flow": 11464519, "quarter": 1 }, { "change_in_working_capital": -39443, "financing_cash_flow": -79332, "investing_cash_flow": -300725, "net_cash_flow": 10876207, "operating_cash_flow": 11064793, "quarter": 2 }, { "change_in_working_capital": 61984, "financing_cash_flow": -65377, "investing_cash_flow": -243989, "net_cash_flow": 8747400, "operating_cash_flow": 9013933, "quarter": 3 }, { "change_in_working_capital": 37065, "financing_cash_flow": 78664, "investing_cash_flow": -168182, "net_cash_flow": 8360544, "operating_cash_flow": 8796063, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9671042366104314, "current_ratio": 1.9737729484656834, "debt_to_equity_ratio": 0.600414055484395, "profit_margin": 0.17345360594156803, "quarter": 1, "return_on_assets": 0.16774771716144674, "return_on_equity": 0.22990051735933606 }, { "asset_turnover_ratio": 0.9239166504826193, "current_ratio": 1.475576348519409, "debt_to_equity_ratio": 0.5964919547750789, "profit_margin": 0.171709490009801, "quarter": 2, "return_on_assets": 0.15864525686593411, "return_on_equity": 0.21859656762828833 }, { "asset_turnover_ratio": 0.8826576635698894, "current_ratio": 1.7111262912642293, "debt_to_equity_ratio": 0.6027679605844457, "profit_margin": 0.15571500322037074, "quarter": 3, "return_on_assets": 0.13744304092527024, "return_on_equity": 0.19367062303280017 }, { "asset_turnover_ratio": 0.8432411751396786, "current_ratio": 1.7570088813114701, "debt_to_equity_ratio": 0.5975769460739143, "profit_margin": 0.15422719891890896, "quarter": 4, "return_on_assets": 0.13005072445488175, "return_on_equity": 0.18385549844194216 } ], "income_statement": [ { "depreciation": 3418746, "expenses": 35840303, "income_tax": 2499659, "marketing_expense": 5421034, "net_income": 10545432, "net_profit": 8045773, "operational_expense": 22872857, "product_revenue": 13048334, "quarter": 1, "rd_expense": 5086406, "revenue": 46385735, "salaries_expense": 17056641, "service_revenue": 33337401 }, { "depreciation": 3291355, "expenses": 35268915, "income_tax": 2228517, "marketing_expense": 6788267, "net_income": 10001955, "net_profit": 7773438, "operational_expense": 20145606, "product_revenue": 11615371, "quarter": 2, "rd_expense": 3996289, "revenue": 45270870, "salaries_expense": 10786366, "service_revenue": 33655499 }, { "depreciation": 2134008, "expenses": 34706636, "income_tax": 2596240, "marketing_expense": 5460593, "net_income": 9476165, "net_profit": 6879925, "operational_expense": 22136492, "product_revenue": 17033132, "quarter": 3, "rd_expense": 6598820, "revenue": 44182801, "salaries_expense": 11726919, "service_revenue": 27149669 }, { "depreciation": 2145650, "expenses": 34153322, "income_tax": 2317148, "marketing_expense": 4223793, "net_income": 8967561, "net_profit": 6650413, "operational_expense": 22646446, "product_revenue": 10857229, "quarter": 4, "rd_expense": 3428179, "revenue": 43120883, "salaries_expense": 12121780, "service_revenue": 32263654 } ], "market_conditions": { "gdp_growth": [ 0.00941720225537038, 0.00699041212528771, -0.0040546154502338234, -0.001374383947760115 ], "inflation_rate": [ 0.037543335537248056, 0.04048845561402678, 0.0384961257552423, 0.04047111340145439 ], "interest_rate": [ 0.060812553813353126, 0.05403125524472552, 0.06123072860917229, 0.056440571642397325 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1996, "industry": "Advertising", "location": "South Adam", "name": "Thompson-Calderon", "num_employees": 554, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.thompson-calderon.com" }

[ { "advertising_kpis": [ { "average_project_size": 138256, "billable_hours_per_employee": 128, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 15010574, "net_revenue": 13233423, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 23887 }, { "average_project_size": 195826, "billable_hours_per_employee": 128, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 16312785, "net_revenue": 13808677, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 24925 }, { "average_project_size": 129886, "billable_hours_per_employee": 98, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 17929864, "net_revenue": 14408938, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 26009 }, { "average_project_size": 187892, "billable_hours_per_employee": 96, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 17871694, "net_revenue": 15035293, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 27140 } ], "balance_sheet": [ { "assets": 19115551, "current_assets": 9363707, "current_liabilities": 5225350, "equity": 11833438, "fixed_assets": 9751844, "liabilities": 10264929, "long_term_liabilities": 5039579, "quarter": 1 }, { "assets": 19556122, "current_assets": 5986575, "current_liabilities": 4278299, "equity": 11924315, "fixed_assets": 13569547, "liabilities": 10369706, "long_term_liabilities": 6091407, "quarter": 2 }, { "assets": 20006846, "current_assets": 6965859, "current_liabilities": 5025838, "equity": 12506189, "fixed_assets": 13040987, "liabilities": 10475553, "long_term_liabilities": 5449715, "quarter": 3 }, { "assets": 20467959, "current_assets": 9521554, "current_liabilities": 5360549, "equity": 13285306, "fixed_assets": 10946405, "liabilities": 10582481, "long_term_liabilities": 5221932, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87732, "financing_cash_flow": -15908, "investing_cash_flow": -372161, "net_cash_flow": 3502641, "operating_cash_flow": 3659239, "quarter": 1 }, { "change_in_working_capital": 97858, "financing_cash_flow": -188083, "investing_cash_flow": -494404, "net_cash_flow": 3261318, "operating_cash_flow": 3616475, "quarter": 2 }, { "change_in_working_capital": 40721, "financing_cash_flow": -45787, "investing_cash_flow": -419729, "net_cash_flow": 3234151, "operating_cash_flow": 3525778, "quarter": 3 }, { "change_in_working_capital": -84703, "financing_cash_flow": 26123, "investing_cash_flow": -472601, "net_cash_flow": 4112642, "operating_cash_flow": 4202748, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6922857206679525, "current_ratio": 1.7919769967561983, "debt_to_equity_ratio": 0.8674511160661846, "profit_margin": 0.22540018557556876, "quarter": 1, "return_on_assets": 0.15604132990987285, "return_on_equity": 0.2520667281985168 }, { "asset_turnover_ratio": 0.7061050754336673, "current_ratio": 1.3992885957713568, "debt_to_equity_ratio": 0.8696269764762169, "profit_margin": 0.19827381001090835, "quarter": 2, "return_on_assets": 0.14000214357427307, "return_on_equity": 0.22960639667771274 }, { "asset_turnover_ratio": 0.7202003754114966, "current_ratio": 1.386009457527282, "debt_to_equity_ratio": 0.8376295128755851, "profit_margin": 0.20646185027654362, "quarter": 3, "return_on_assets": 0.14869390207731895, "return_on_equity": 0.23787390387271454 }, { "asset_turnover_ratio": 0.7345770528463537, "current_ratio": 1.776227397604238, "debt_to_equity_ratio": 0.7965553070437369, "profit_margin": 0.22612316234874838, "quarter": 4, "return_on_assets": 0.16610488617844113, "return_on_equity": 0.25590889664114624 } ], "income_statement": [ { "depreciation": 676423, "expenses": 9496369, "income_tax": 754238, "marketing_expense": 1653534, "net_income": 3737054, "net_profit": 2982816, "operational_expense": 5248047, "product_revenue": 3064430, "quarter": 1, "rd_expense": 1853690, "revenue": 13233423, "salaries_expense": 4370523, "service_revenue": 10168993 }, { "depreciation": 878576, "expenses": 9902272, "income_tax": 1168506, "marketing_expense": 1430792, "net_income": 3906405, "net_profit": 2737899, "operational_expense": 6576915, "product_revenue": 5051919, "quarter": 2, "rd_expense": 1920921, "revenue": 13808677, "salaries_expense": 3626586, "service_revenue": 8756758 }, { "depreciation": 550882, "expenses": 10325524, "income_tax": 1108518, "marketing_expense": 1391999, "net_income": 4083414, "net_profit": 2974896, "operational_expense": 7068249, "product_revenue": 3056342, "quarter": 3, "rd_expense": 1209977, "revenue": 14408938, "salaries_expense": 4116080, "service_revenue": 11352596 }, { "depreciation": 802920, "expenses": 10766868, "income_tax": 868597, "marketing_expense": 1105583, "net_income": 4268425, "net_profit": 3399828, "operational_expense": 6229679, "product_revenue": 4386801, "quarter": 4, "rd_expense": 1386248, "revenue": 15035293, "salaries_expense": 3534593, "service_revenue": 10648492 } ], "market_conditions": { "gdp_growth": [ 0.02076388266504253, 0.030515852060156796, 0.026298396834200377, 0.03364769695545631 ], "inflation_rate": [ 0.010850981767435507, 0.010939364992876614, 0.007059909019423079, 0.01486509192067037 ], "interest_rate": [ 0.03164712502273684, 0.03997269004234318, 0.036074410363129215, 0.036990605216522116 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 184324, "billable_hours_per_employee": 104, "client_concentration": 0.1, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 7492016, "net_revenue": 6096213, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 11004 }, { "average_project_size": 178153, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 7378064, "net_revenue": 6361445, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 11483 }, { "average_project_size": 145133, "billable_hours_per_employee": 105, "client_concentration": 0.1, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 8354994, "net_revenue": 6638217, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 11982 }, { "average_project_size": 136248, "billable_hours_per_employee": 143, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 7799526, "net_revenue": 6927030, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 12504 } ], "balance_sheet": [ { "assets": 9060277, "current_assets": 4200289, "current_liabilities": 2240215, "equity": 5282835, "fixed_assets": 4859988, "liabilities": 5022570, "long_term_liabilities": 2782355, "quarter": 1 }, { "assets": 9270064, "current_assets": 3457567, "current_liabilities": 2358286, "equity": 5303548, "fixed_assets": 5812497, "liabilities": 5143777, "long_term_liabilities": 2785491, "quarter": 2 }, { "assets": 9484708, "current_assets": 4481200, "current_liabilities": 2724752, "equity": 5507437, "fixed_assets": 5003508, "liabilities": 5267910, "long_term_liabilities": 2543158, "quarter": 3 }, { "assets": 9704322, "current_assets": 4266450, "current_liabilities": 2956099, "equity": 5526295, "fixed_assets": 5437872, "liabilities": 5395038, "long_term_liabilities": 2438939, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77331, "financing_cash_flow": -40238, "investing_cash_flow": -201361, "net_cash_flow": 1198529, "operating_cash_flow": 1630824, "quarter": 1 }, { "change_in_working_capital": 68834, "financing_cash_flow": 67091, "investing_cash_flow": -146136, "net_cash_flow": 954136, "operating_cash_flow": 1487824, "quarter": 2 }, { "change_in_working_capital": 42966, "financing_cash_flow": 47701, "investing_cash_flow": -379826, "net_cash_flow": 1411093, "operating_cash_flow": 1573184, "quarter": 3 }, { "change_in_working_capital": 57633, "financing_cash_flow": 165885, "investing_cash_flow": -462488, "net_cash_flow": 1217202, "operating_cash_flow": 1476568, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6728506203507906, "current_ratio": 1.8749490562289781, "debt_to_equity_ratio": 0.9507338389330728, "profit_margin": 0.20424614428662516, "quarter": 1, "return_on_assets": 0.13742714488751281, "return_on_equity": 0.23569314582037865 }, { "asset_turnover_ratio": 0.6862352838124958, "current_ratio": 1.4661355747352103, "debt_to_equity_ratio": 0.9698746952040408, "profit_margin": 0.18506188452466382, "quarter": 2, "return_on_assets": 0.12699599484965798, "return_on_equity": 0.22197611862851058 }, { "asset_turnover_ratio": 0.6998862801047749, "current_ratio": 1.6446267403418733, "debt_to_equity_ratio": 0.9565084448537495, "profit_margin": 0.19442555131897615, "quarter": 3, "return_on_assets": 0.13607577586995825, "return_on_equity": 0.23434475964046433 }, { "asset_turnover_ratio": 0.7138087544910402, "current_ratio": 1.4432703370218656, "debt_to_equity_ratio": 0.976248643982994, "profit_margin": 0.1756901586971617, "quarter": 4, "return_on_assets": 0.1254091733559542, "return_on_equity": 0.22022186654892653 } ], "income_statement": [ { "depreciation": 385696, "expenses": 4479515, "income_tax": 371570, "marketing_expense": 652224, "net_income": 1616698, "net_profit": 1245128, "operational_expense": 2470852, "product_revenue": 1940884, "quarter": 1, "rd_expense": 738847, "revenue": 6096213, "salaries_expense": 2237651, "service_revenue": 4155329 }, { "depreciation": 310563, "expenses": 4704860, "income_tax": 479324, "marketing_expense": 791369, "net_income": 1656585, "net_profit": 1177261, "operational_expense": 2740801, "product_revenue": 2316564, "quarter": 2, "rd_expense": 603392, "revenue": 6361445, "salaries_expense": 2155844, "service_revenue": 4044881 }, { "depreciation": 282545, "expenses": 4941543, "income_tax": 406035, "marketing_expense": 692456, "net_income": 1696674, "net_profit": 1290639, "operational_expense": 2495932, "product_revenue": 1680738, "quarter": 3, "rd_expense": 868764, "revenue": 6638217, "salaries_expense": 2423366, "service_revenue": 4957479 }, { "depreciation": 259557, "expenses": 5190131, "income_tax": 519888, "marketing_expense": 883130, "net_income": 1736899, "net_profit": 1217011, "operational_expense": 3278331, "product_revenue": 2599607, "quarter": 4, "rd_expense": 863271, "revenue": 6927030, "salaries_expense": 2099008, "service_revenue": 4327423 } ], "market_conditions": { "gdp_growth": [ 0.020464603613492845, 0.01700624326956749, 0.005029788238842049, 0.0058999690500297335 ], "inflation_rate": [ 0.014089927542589902, 0.0073335538899734695, 0.00974592429833715, 0.0072840214316434015 ], "interest_rate": [ 0.029691326208985097, 0.031822342637495005, 0.030419082773231937, 0.038621525803587325 ], "year": 1997 }, "random_event": { "description": "Thompson-Calderon New Ad Campaign Launch in 1997", "impact": -0.05, "type": "New Ad Campaign Launch" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 141432, "billable_hours_per_employee": 140, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 24095695, "net_revenue": 18536200, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 33459 }, { "average_project_size": 117976, "billable_hours_per_employee": 130, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 22361774, "net_revenue": 19241343, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 34732 }, { "average_project_size": 77759, "billable_hours_per_employee": 100, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 23227899, "net_revenue": 19973311, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 36053 }, { "average_project_size": 146546, "billable_hours_per_employee": 98, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 25100891, "net_revenue": 20733124, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 37424 } ], "balance_sheet": [ { "assets": 22021203, "current_assets": 6688178, "current_liabilities": 5183648, "equity": 14150261, "fixed_assets": 15333025, "liabilities": 11045282, "long_term_liabilities": 5861634, "quarter": 1 }, { "assets": 22539552, "current_assets": 8157216, "current_liabilities": 6299003, "equity": 14905302, "fixed_assets": 14382336, "liabilities": 11200155, "long_term_liabilities": 4901152, "quarter": 2 }, { "assets": 23070103, "current_assets": 11035390, "current_liabilities": 5817510, "equity": 15704359, "fixed_assets": 12034713, "liabilities": 11357201, "long_term_liabilities": 5539691, "quarter": 3 }, { "assets": 23613141, "current_assets": 8858557, "current_liabilities": 6404195, "equity": 16028188, "fixed_assets": 14754584, "liabilities": 11516448, "long_term_liabilities": 5112253, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48294, "financing_cash_flow": -19161, "investing_cash_flow": -469664, "net_cash_flow": 4401280, "operating_cash_flow": 4444335, "quarter": 1 }, { "change_in_working_capital": -7552, "financing_cash_flow": 183245, "investing_cash_flow": -195291, "net_cash_flow": 4529152, "operating_cash_flow": 4846791, "quarter": 2 }, { "change_in_working_capital": 68311, "financing_cash_flow": 26407, "investing_cash_flow": -368947, "net_cash_flow": 4492239, "operating_cash_flow": 5080193, "quarter": 3 }, { "change_in_working_capital": 39912, "financing_cash_flow": -142986, "investing_cash_flow": -460651, "net_cash_flow": 5030003, "operating_cash_flow": 5439915, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8417432962222817, "current_ratio": 1.2902454024655996, "debt_to_equity_ratio": 0.7805709025437764, "profit_margin": 0.1712508496887172, "quarter": 1, "return_on_assets": 0.14414925469784734, "return_on_equity": 0.22433084449820395 }, { "asset_turnover_ratio": 0.8536701616784576, "current_ratio": 1.2950011295438342, "debt_to_equity_ratio": 0.7514208702379864, "profit_margin": 0.18532516155447154, "quarter": 2, "return_on_assets": 0.15820656062729196, "return_on_equity": 0.23923735325859213 }, { "asset_turnover_ratio": 0.8657660089337269, "current_ratio": 1.8969266920039674, "debt_to_equity_ratio": 0.7231878104671449, "profit_margin": 0.1998395258552776, "quarter": 3, "return_on_assets": 0.17301426872693199, "return_on_equity": 0.2541623634559042 }, { "asset_turnover_ratio": 0.8780332951046199, "current_ratio": 1.3832428587824075, "debt_to_equity_ratio": 0.7185121612000059, "profit_margin": 0.18962385986790992, "quarter": 4, "return_on_assets": 0.16649606251027765, "return_on_equity": 0.24528630435330556 } ], "income_statement": [ { "depreciation": 1269995, "expenses": 14008737, "income_tax": 1353123, "marketing_expense": 1741186, "net_income": 4527463, "net_profit": 3174340, "operational_expense": 9417369, "product_revenue": 6238573, "quarter": 1, "rd_expense": 2231616, "revenue": 18536200, "salaries_expense": 5456146, "service_revenue": 12297627 }, { "depreciation": 1280886, "expenses": 14450934, "income_tax": 1224504, "marketing_expense": 2626379, "net_income": 4790409, "net_profit": 3565905, "operational_expense": 9562686, "product_revenue": 5452680, "quarter": 2, "rd_expense": 2173391, "revenue": 19241343, "salaries_expense": 5684897, "service_revenue": 13788663 }, { "depreciation": 1088736, "expenses": 14907089, "income_tax": 1074765, "marketing_expense": 2040724, "net_income": 5066222, "net_profit": 3991457, "operational_expense": 8507206, "product_revenue": 5743113, "quarter": 3, "rd_expense": 2889583, "revenue": 19973311, "salaries_expense": 7027393, "service_revenue": 14230198 }, { "depreciation": 1508420, "expenses": 15377644, "income_tax": 1423985, "marketing_expense": 2306942, "net_income": 5355480, "net_profit": 3931495, "operational_expense": 8865197, "product_revenue": 7807251, "quarter": 4, "rd_expense": 2310559, "revenue": 20733124, "salaries_expense": 5463478, "service_revenue": 12925873 } ], "market_conditions": { "gdp_growth": [ 0.017857994980446032, 0.018249314636103752, 0.020729490404322246, 0.014145105112226658 ], "inflation_rate": [ 0.007628099240459803, 0.007039816021984657, 0.009654956930322117, 0.010917909540203588 ], "interest_rate": [ 0.01603857716776673, 0.021121597765933732, 0.02279504164084173, 0.016707116432686703 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 173867, "billable_hours_per_employee": 110, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 6903918, "net_revenue": 5574665, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 10063 }, { "average_project_size": 196008, "billable_hours_per_employee": 114, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 7234001, "net_revenue": 5643603, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 10187 }, { "average_project_size": 124449, "billable_hours_per_employee": 156, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 7172033, "net_revenue": 5713394, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 10313 }, { "average_project_size": 138515, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 6908783, "net_revenue": 5784049, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 10441 } ], "balance_sheet": [ { "assets": 8030788, "current_assets": 3112008, "current_liabilities": 2169348, "equity": 5032590, "fixed_assets": 4918780, "liabilities": 4116427, "long_term_liabilities": 1947079, "quarter": 1 }, { "assets": 8229010, "current_assets": 3850048, "current_liabilities": 1886927, "equity": 5254056, "fixed_assets": 4378962, "liabilities": 4191800, "long_term_liabilities": 2304873, "quarter": 2 }, { "assets": 8432125, "current_assets": 3117022, "current_liabilities": 1991465, "equity": 5290138, "fixed_assets": 5315103, "liabilities": 4268553, "long_term_liabilities": 2277088, "quarter": 3 }, { "assets": 8640252, "current_assets": 3186322, "current_liabilities": 2506865, "equity": 5508878, "fixed_assets": 5453930, "liabilities": 4346711, "long_term_liabilities": 1839846, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48077, "financing_cash_flow": -112589, "investing_cash_flow": -268368, "net_cash_flow": 826362, "operating_cash_flow": 1326104, "quarter": 1 }, { "change_in_working_capital": -94931, "financing_cash_flow": -122972, "investing_cash_flow": -335101, "net_cash_flow": 1547464, "operating_cash_flow": 1527056, "quarter": 2 }, { "change_in_working_capital": -55058, "financing_cash_flow": 56033, "investing_cash_flow": -489355, "net_cash_flow": 1017943, "operating_cash_flow": 1417194, "quarter": 3 }, { "change_in_working_capital": 67852, "financing_cash_flow": -102861, "investing_cash_flow": -351016, "net_cash_flow": 1542169, "operating_cash_flow": 1579763, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6941616439133993, "current_ratio": 1.434536091028272, "debt_to_equity_ratio": 0.8179539759845328, "profit_margin": 0.20059124629013583, "quarter": 1, "return_on_assets": 0.13924274927939823, "return_on_equity": 0.22219751658688666 }, { "asset_turnover_ratio": 0.685817978104292, "current_ratio": 2.0403799405064427, "debt_to_equity_ratio": 0.797821720971379, "profit_margin": 0.2156150955338283, "quarter": 2, "return_on_assets": 0.1478727088677739, "return_on_equity": 0.23160126195838035 }, { "asset_turnover_ratio": 0.6775746327289978, "current_ratio": 1.5651904502464267, "debt_to_equity_ratio": 0.8068887805951376, "profit_margin": 0.1971798199108971, "quarter": 3, "return_on_assets": 0.13360404405769602, "return_on_equity": 0.2129558813021513 }, { "asset_turnover_ratio": 0.6694305906818458, "current_ratio": 1.2710385282015586, "debt_to_equity_ratio": 0.789037441017935, "profit_margin": 0.210118724789503, "quarter": 4, "return_on_assets": 0.14065990204915318, "return_on_equity": 0.22061425212175692 } ], "income_statement": [ { "depreciation": 207875, "expenses": 3983150, "income_tax": 473286, "marketing_expense": 710797, "net_income": 1591515, "net_profit": 1118229, "operational_expense": 2175194, "product_revenue": 1242946, "quarter": 1, "rd_expense": 451918, "revenue": 5574665, "salaries_expense": 1591216, "service_revenue": 4331719 }, { "depreciation": 310210, "expenses": 4057048, "income_tax": 369709, "marketing_expense": 702513, "net_income": 1586555, "net_profit": 1216846, "operational_expense": 2503356, "product_revenue": 1519526, "quarter": 2, "rd_expense": 614616, "revenue": 5643603, "salaries_expense": 1574813, "service_revenue": 4124077 }, { "depreciation": 290628, "expenses": 4132318, "income_tax": 454510, "marketing_expense": 607956, "net_income": 1581076, "net_profit": 1126566, "operational_expense": 2498946, "product_revenue": 1314898, "quarter": 3, "rd_expense": 424278, "revenue": 5713394, "salaries_expense": 1640895, "service_revenue": 4398496 }, { "depreciation": 364426, "expenses": 4208985, "income_tax": 359727, "marketing_expense": 635244, "net_income": 1575064, "net_profit": 1215337, "operational_expense": 2134350, "product_revenue": 1599584, "quarter": 4, "rd_expense": 444970, "revenue": 5784049, "salaries_expense": 1480711, "service_revenue": 4184465 } ], "market_conditions": { "gdp_growth": [ 0.016340820790053022, 0.01502974748340426, 0.021792565865852112, 0.02202408185078753 ], "inflation_rate": [ 0.00860194880471829, 0.009120236420303898, 0.010517458999936957, 0.017430732583171342 ], "interest_rate": [ 0.023385603003692686, 0.029876831862068725, 0.0270244957697725, 0.024771338169259128 ], "year": 1999 }, "random_event": { "description": "Thompson-Calderon Senior Leadership Change in 1999", "impact": -0.05, "type": "Senior Leadership Change" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 89455, "billable_hours_per_employee": 103, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 11322764, "net_revenue": 8943506, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 16144 }, { "average_project_size": 143070, "billable_hours_per_employee": 133, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 11113408, "net_revenue": 9142298, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 16502 }, { "average_project_size": 81035, "billable_hours_per_employee": 98, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 10867918, "net_revenue": 9345510, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 16869 }, { "average_project_size": 167764, "billable_hours_per_employee": 112, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 12356005, "net_revenue": 9553238, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 17244 } ], "balance_sheet": [ { "assets": 11653697, "current_assets": 3696826, "current_liabilities": 2206470, "equity": 8165225, "fixed_assets": 7956871, "liabilities": 5234820, "long_term_liabilities": 3028350, "quarter": 1 }, { "assets": 12018253, "current_assets": 5648765, "current_liabilities": 2389512, "equity": 8553433, "fixed_assets": 6369488, "liabilities": 5306705, "long_term_liabilities": 2917193, "quarter": 2 }, { "assets": 12394213, "current_assets": 5248084, "current_liabilities": 2154703, "equity": 8784437, "fixed_assets": 7146129, "liabilities": 5379577, "long_term_liabilities": 3224874, "quarter": 3 }, { "assets": 12781934, "current_assets": 3904973, "current_liabilities": 2245504, "equity": 9169001, "fixed_assets": 8876961, "liabilities": 5453450, "long_term_liabilities": 3207946, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40048, "financing_cash_flow": 130464, "investing_cash_flow": -351735, "net_cash_flow": 1946064, "operating_cash_flow": 2410392, "quarter": 1 }, { "change_in_working_capital": 47145, "financing_cash_flow": 169973, "investing_cash_flow": -438088, "net_cash_flow": 2410902, "operating_cash_flow": 2478881, "quarter": 2 }, { "change_in_working_capital": -92726, "financing_cash_flow": 188214, "investing_cash_flow": -490293, "net_cash_flow": 2155138, "operating_cash_flow": 2297887, "quarter": 3 }, { "change_in_working_capital": -89328, "financing_cash_flow": 121637, "investing_cash_flow": -377498, "net_cash_flow": 1704207, "operating_cash_flow": 2197883, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7674393799667178, "current_ratio": 1.6754481139557755, "debt_to_equity_ratio": 0.6411115431601702, "profit_margin": 0.19526436276780046, "quarter": 1, "return_on_assets": 0.14985356149211704, "return_on_equity": 0.21387628632401434 }, { "asset_turnover_ratio": 0.7607010769368893, "current_ratio": 2.3639826876784884, "debt_to_equity_ratio": 0.6204181408798082, "profit_margin": 0.2014684929325209, "quarter": 2, "return_on_assets": 0.1532572995426207, "return_on_equity": 0.21533868330996456 }, { "asset_turnover_ratio": 0.7540220585203756, "current_ratio": 2.4356414781990834, "debt_to_equity_ratio": 0.6123986090400557, "profit_margin": 0.1893744696651119, "quarter": 3, "return_on_assets": 0.1427925274480921, "return_on_equity": 0.20147005437001825 }, { "asset_turnover_ratio": 0.7474016060480362, "current_ratio": 1.7390185009690475, "debt_to_equity_ratio": 0.5947703572068538, "profit_margin": 0.19265897070710475, "quarter": 4, "return_on_assets": 0.14399362412605166, "return_on_equity": 0.2007325552696526 } ], "income_statement": [ { "depreciation": 664044, "expenses": 6679776, "income_tax": 517382, "marketing_expense": 1294648, "net_income": 2263730, "net_profit": 1746348, "operational_expense": 4025803, "product_revenue": 2538144, "quarter": 1, "rd_expense": 1069419, "revenue": 8943506, "salaries_expense": 3107907, "service_revenue": 6405362 }, { "depreciation": 636996, "expenses": 6791788, "income_tax": 508625, "marketing_expense": 871543, "net_income": 2350510, "net_profit": 1841885, "operational_expense": 3820272, "product_revenue": 2247112, "quarter": 2, "rd_expense": 777167, "revenue": 9142298, "salaries_expense": 2604056, "service_revenue": 6895186 }, { "depreciation": 528086, "expenses": 6905679, "income_tax": 670030, "marketing_expense": 859682, "net_income": 2439831, "net_profit": 1769801, "operational_expense": 4371141, "product_revenue": 2371516, "quarter": 3, "rd_expense": 1121338, "revenue": 9345510, "salaries_expense": 3178378, "service_revenue": 6973994 }, { "depreciation": 357366, "expenses": 7021479, "income_tax": 691242, "marketing_expense": 927780, "net_income": 2531759, "net_profit": 1840517, "operational_expense": 4718551, "product_revenue": 2350516, "quarter": 4, "rd_expense": 1141022, "revenue": 9553238, "salaries_expense": 2911960, "service_revenue": 7202722 } ], "market_conditions": { "gdp_growth": [ 0.02604508431136525, 0.017308763810789184, 0.015857230252892724, 0.013239525140063324 ], "inflation_rate": [ 0.011889736179993185, 0.010960837576560932, 0.01349530545358047, 0.007588132417156409 ], "interest_rate": [ 0.029457966892519005, 0.03694145243358512, 0.03492641498483909, 0.033035912429123904 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 125452, "billable_hours_per_employee": 92, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 10597807, "net_revenue": 8493314, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 15331 }, { "average_project_size": 84999, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 10334920, "net_revenue": 8853360, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 15981 }, { "average_project_size": 157949, "billable_hours_per_employee": 127, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 11380006, "net_revenue": 9228670, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 16658 }, { "average_project_size": 192561, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 10703596, "net_revenue": 9619890, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 17364 } ], "balance_sheet": [ { "assets": 11201034, "current_assets": 4277997, "current_liabilities": 2779839, "equity": 7858091, "fixed_assets": 6923037, "liabilities": 4946279, "long_term_liabilities": 2166440, "quarter": 1 }, { "assets": 11367477, "current_assets": 3885046, "current_liabilities": 2179511, "equity": 8226647, "fixed_assets": 7482431, "liabilities": 4990177, "long_term_liabilities": 2810666, "quarter": 2 }, { "assets": 11536393, "current_assets": 4504964, "current_liabilities": 2695484, "equity": 8411008, "fixed_assets": 7031429, "liabilities": 5034465, "long_term_liabilities": 2338981, "quarter": 3 }, { "assets": 11707819, "current_assets": 5805551, "current_liabilities": 2847717, "equity": 8522217, "fixed_assets": 5902268, "liabilities": 5079146, "long_term_liabilities": 2231429, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48241, "financing_cash_flow": -70987, "investing_cash_flow": -118541, "net_cash_flow": 1914732, "operating_cash_flow": 2143282, "quarter": 1 }, { "change_in_working_capital": 25351, "financing_cash_flow": -121805, "investing_cash_flow": -270042, "net_cash_flow": 1890275, "operating_cash_flow": 2412171, "quarter": 2 }, { "change_in_working_capital": 35814, "financing_cash_flow": -197825, "investing_cash_flow": -243676, "net_cash_flow": 2008540, "operating_cash_flow": 2405140, "quarter": 3 }, { "change_in_working_capital": -30908, "financing_cash_flow": -37016, "investing_cash_flow": -177472, "net_cash_flow": 2036286, "operating_cash_flow": 2471553, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7582616033484052, "current_ratio": 1.5389369672128494, "debt_to_equity_ratio": 0.6294504606780451, "profit_margin": 0.1887762538862922, "quarter": 1, "return_on_assets": 0.14314178494592553, "return_on_equity": 0.2040363238348856 }, { "asset_turnover_ratio": 0.7788324533227557, "current_ratio": 1.782531035631387, "debt_to_equity_ratio": 0.6065869849526788, "profit_margin": 0.2088864566672992, "quarter": 2, "return_on_assets": 0.16268755151209016, "return_on_equity": 0.22479960547717678 }, { "asset_turnover_ratio": 0.7999614784274426, "current_ratio": 1.671300590172303, "debt_to_equity_ratio": 0.5985566771545099, "profit_margin": 0.20686404433141503, "quarter": 3, "return_on_assets": 0.1654832667368388, "return_on_equity": 0.22697398456879367 }, { "asset_turnover_ratio": 0.8216637103802168, "current_ratio": 2.0386685193788567, "debt_to_equity_ratio": 0.5959888137089211, "profit_margin": 0.19683634636154884, "quarter": 4, "return_on_assets": 0.16173328268911571, "return_on_equity": 0.22218913224105888 } ], "income_statement": [ { "depreciation": 539946, "expenses": 6222821, "income_tax": 667157, "marketing_expense": 1148348, "net_income": 2270493, "net_profit": 1603336, "operational_expense": 3638978, "product_revenue": 2455613, "quarter": 1, "rd_expense": 757971, "revenue": 8493314, "salaries_expense": 2029987, "service_revenue": 6037701 }, { "depreciation": 562824, "expenses": 6517567, "income_tax": 486446, "marketing_expense": 681214, "net_income": 2335793, "net_profit": 1849347, "operational_expense": 3586486, "product_revenue": 3331349, "quarter": 2, "rd_expense": 1031675, "revenue": 8853360, "salaries_expense": 2689076, "service_revenue": 5522011 }, { "depreciation": 496060, "expenses": 6826275, "income_tax": 493315, "marketing_expense": 1306017, "net_income": 2402395, "net_profit": 1909080, "operational_expense": 3916295, "product_revenue": 3058753, "quarter": 3, "rd_expense": 694507, "revenue": 9228670, "salaries_expense": 2913633, "service_revenue": 6169917 }, { "depreciation": 578009, "expenses": 7149605, "income_tax": 576741, "marketing_expense": 969646, "net_income": 2470285, "net_profit": 1893544, "operational_expense": 3594116, "product_revenue": 2147866, "quarter": 4, "rd_expense": 1174842, "revenue": 9619890, "salaries_expense": 3509862, "service_revenue": 7472024 } ], "market_conditions": { "gdp_growth": [ 0.007615967811921774, 0.0197842217030788, 0.008365727532819703, 0.013866997598642353 ], "inflation_rate": [ 0.0200676914593539, 0.020159418651228507, 0.015559573370138125, 0.020549929177915916 ], "interest_rate": [ 0.02925161744773736, 0.025922816904211745, 0.029061749746057845, 0.02774547235458341 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2005, "industry": "Advertising", "location": "Dillonburgh", "name": "Haynes PLC", "num_employees": 840, "region": "Latin America", "revenue_size": "Large", "website": "www.haynesplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 179885, "billable_hours_per_employee": 138, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 43258391, "net_revenue": 35282182, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 42003 }, { "average_project_size": 66267, "billable_hours_per_employee": 147, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 44359125, "net_revenue": 34647145, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 41247 }, { "average_project_size": 79574, "billable_hours_per_employee": 103, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 39388734, "net_revenue": 34023539, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 40504 }, { "average_project_size": 51509, "billable_hours_per_employee": 156, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 38891664, "net_revenue": 33411157, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 39775 } ], "balance_sheet": [ { "assets": 37203091, "current_assets": 15176489, "current_liabilities": 12509779, "equity": 21970071, "fixed_assets": 22026602, "liabilities": 21442940, "long_term_liabilities": 8933161, "quarter": 1 }, { "assets": 38062186, "current_assets": 18977096, "current_liabilities": 8768904, "equity": 22656158, "fixed_assets": 19085090, "liabilities": 21801070, "long_term_liabilities": 13032166, "quarter": 2 }, { "assets": 38941119, "current_assets": 13411755, "current_liabilities": 11630967, "equity": 23259886, "fixed_assets": 25529364, "liabilities": 22165182, "long_term_liabilities": 10534215, "quarter": 3 }, { "assets": 39840348, "current_assets": 13763917, "current_liabilities": 11098554, "equity": 24027916, "fixed_assets": 26076431, "liabilities": 22535375, "long_term_liabilities": 11436821, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3534, "financing_cash_flow": 115417, "investing_cash_flow": -459752, "net_cash_flow": 7986850, "operating_cash_flow": 8568666, "quarter": 1 }, { "change_in_working_capital": -14256, "financing_cash_flow": -43628, "investing_cash_flow": -231020, "net_cash_flow": 8725141, "operating_cash_flow": 8803270, "quarter": 2 }, { "change_in_working_capital": -89998, "financing_cash_flow": -125636, "investing_cash_flow": -362735, "net_cash_flow": 7791731, "operating_cash_flow": 8379113, "quarter": 3 }, { "change_in_working_capital": 73256, "financing_cash_flow": -111717, "investing_cash_flow": -343541, "net_cash_flow": 8401507, "operating_cash_flow": 8911444, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9483669515524933, "current_ratio": 1.2131700328199244, "debt_to_equity_ratio": 0.9760068595135628, "profit_margin": 0.17600725488009783, "quarter": 1, "return_on_assets": 0.1669194637617611, "return_on_equity": 0.28265361545713713 }, { "asset_turnover_ratio": 0.9102773287903118, "current_ratio": 2.1641354495385055, "debt_to_equity_ratio": 0.9622580315691655, "profit_margin": 0.18457630491632138, "quarter": 2, "return_on_assets": 0.16801562579721513, "return_on_equity": 0.2822650689494662 }, { "asset_turnover_ratio": 0.8737175477674384, "current_ratio": 1.1531074759304192, "debt_to_equity_ratio": 0.9529359688177319, "profit_margin": 0.19057244456551095, "quarter": 3, "return_on_assets": 0.1665064889378243, "return_on_equity": 0.2787609965070336 }, { "asset_turnover_ratio": 0.838626133486585, "current_ratio": 1.2401540777294051, "debt_to_equity_ratio": 0.937883044039275, "profit_margin": 0.20121850314851414, "quarter": 4, "return_on_assets": 0.16874709528139664, "return_on_equity": 0.27979717425348083 } ], "income_statement": [ { "depreciation": 2358746, "expenses": 26593423, "income_tax": 2478839, "marketing_expense": 4780459, "net_income": 8688759, "net_profit": 6209920, "operational_expense": 15960711, "product_revenue": 11641547, "quarter": 1, "rd_expense": 3545835, "revenue": 35282182, "salaries_expense": 10308089, "service_revenue": 23640635 }, { "depreciation": 2408228, "expenses": 25970178, "income_tax": 2281925, "marketing_expense": 3590091, "net_income": 8676967, "net_profit": 6395042, "operational_expense": 14533938, "product_revenue": 7721083, "quarter": 2, "rd_expense": 3331779, "revenue": 34647145, "salaries_expense": 10546567, "service_revenue": 26926062 }, { "depreciation": 1895164, "expenses": 25361541, "income_tax": 2178049, "marketing_expense": 3710352, "net_income": 8661998, "net_profit": 6483949, "operational_expense": 16971286, "product_revenue": 11418276, "quarter": 3, "rd_expense": 3437312, "revenue": 34023539, "salaries_expense": 7945527, "service_revenue": 22605263 }, { "depreciation": 2188501, "expenses": 24767167, "income_tax": 1921047, "marketing_expense": 3522793, "net_income": 8643990, "net_profit": 6722943, "operational_expense": 12497950, "product_revenue": 9628590, "quarter": 4, "rd_expense": 3264400, "revenue": 33411157, "salaries_expense": 11991370, "service_revenue": 23782567 } ], "market_conditions": { "gdp_growth": [ 0.037461811455435534, 0.043553853121109085, 0.04336066162858937, 0.03606806563331689 ], "inflation_rate": [ 0.00719108075005585, 0.009508372376380927, 0.009415916219495373, 0.012332089957407387 ], "interest_rate": [ 0.01576196863130802, 0.01231994409549407, 0.01204809836702661, 0.01653988496205901 ], "year": 2005 }, "random_event": { "description": "Haynes PLC Senior Leadership Change in 2005", "impact": -0.06, "type": "Senior Leadership Change" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 190843, "billable_hours_per_employee": 142, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 97800322, "net_revenue": 88016577, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 104782 }, { "average_project_size": 134016, "billable_hours_per_employee": 87, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 104728802, "net_revenue": 87156951, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 103758 }, { "average_project_size": 170731, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 96305086, "net_revenue": 86305722, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 102745 }, { "average_project_size": 196385, "billable_hours_per_employee": 147, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 109105310, "net_revenue": 85462806, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 101741 } ], "balance_sheet": [ { "assets": 112975952, "current_assets": 35640283, "current_liabilities": 26837986, "equity": 64817684, "fixed_assets": 77335669, "liabilities": 61935580, "long_term_liabilities": 35097594, "quarter": 1 }, { "assets": 116064580, "current_assets": 41293786, "current_liabilities": 37131466, "equity": 66232795, "fixed_assets": 74770794, "liabilities": 62468942, "long_term_liabilities": 25337476, "quarter": 2 }, { "assets": 119237647, "current_assets": 50832929, "current_liabilities": 33651227, "equity": 69986365, "fixed_assets": 68404718, "liabilities": 63006897, "long_term_liabilities": 29355670, "quarter": 3 }, { "assets": 122497462, "current_assets": 39838341, "current_liabilities": 34276906, "equity": 72384181, "fixed_assets": 82659121, "liabilities": 63549485, "long_term_liabilities": 29272579, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88812, "financing_cash_flow": -113946, "investing_cash_flow": -207754, "net_cash_flow": 19760757, "operating_cash_flow": 20332050, "quarter": 1 }, { "change_in_working_capital": 69329, "financing_cash_flow": 101365, "investing_cash_flow": -151174, "net_cash_flow": 17693311, "operating_cash_flow": 17976467, "quarter": 2 }, { "change_in_working_capital": -55854, "financing_cash_flow": -30708, "investing_cash_flow": -163793, "net_cash_flow": 18207937, "operating_cash_flow": 18806144, "quarter": 3 }, { "change_in_working_capital": 89652, "financing_cash_flow": 90497, "investing_cash_flow": -327505, "net_cash_flow": 18291944, "operating_cash_flow": 18516987, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7790735589464207, "current_ratio": 1.3279790443291832, "debt_to_equity_ratio": 0.9555352209128608, "profit_margin": 0.1565308771323838, "quarter": 1, "return_on_assets": 0.12194906753253117, "return_on_equity": 0.2125548330298256 }, { "asset_turnover_ratio": 0.7509349622425722, "current_ratio": 1.1120968399146967, "debt_to_equity_ratio": 0.9431723664991036, "profit_margin": 0.1449931055986573, "quarter": 2, "return_on_assets": 0.108880392278161, "return_on_equity": 0.19079908978626073 }, { "asset_turnover_ratio": 0.7238126897958662, "current_ratio": 1.5105817389660114, "debt_to_equity_ratio": 0.9002738890639627, "profit_margin": 0.15938242194416727, "quarter": 3, "return_on_assets": 0.11536301953358741, "return_on_equity": 0.19654707027576016 }, { "asset_turnover_ratio": 0.6976700137673056, "current_ratio": 1.1622502042628935, "debt_to_equity_ratio": 0.8779471442800465, "profit_margin": 0.15721697693848247, "quarter": 4, "return_on_assets": 0.10968557046512523, "return_on_equity": 0.18562348588291688 } ], "income_statement": [ { "depreciation": 6554738, "expenses": 70397570, "income_tax": 3841695, "marketing_expense": 13571203, "net_income": 17619007, "net_profit": 13777312, "operational_expense": 41187918, "product_revenue": 26795159, "quarter": 1, "rd_expense": 13971176, "revenue": 88016577, "salaries_expense": 35013840, "service_revenue": 61221418 }, { "depreciation": 5339310, "expenses": 69400575, "income_tax": 5119219, "marketing_expense": 9504723, "net_income": 17756376, "net_profit": 12637157, "operational_expense": 47407763, "product_revenue": 22255139, "quarter": 2, "rd_expense": 13833144, "revenue": 87156951, "salaries_expense": 26888292, "service_revenue": 64901812 }, { "depreciation": 5050529, "expenses": 68417700, "income_tax": 4132407, "marketing_expense": 9634788, "net_income": 17888022, "net_profit": 13755615, "operational_expense": 36180465, "product_revenue": 34471168, "quarter": 3, "rd_expense": 12868153, "revenue": 86305722, "salaries_expense": 23443513, "service_revenue": 51834554 }, { "depreciation": 5080783, "expenses": 67448744, "income_tax": 4577858, "marketing_expense": 7915553, "net_income": 18014062, "net_profit": 13436204, "operational_expense": 44717900, "product_revenue": 19940753, "quarter": 4, "rd_expense": 8838509, "revenue": 85462806, "salaries_expense": 30707963, "service_revenue": 65522053 } ], "market_conditions": { "gdp_growth": [ 0.06034820075804917, 0.048360972740236007, 0.048624439122370626, 0.0447605266271313 ], "inflation_rate": [ 0.00896705640551014, 0.014487824005141425, 0.00905603870172374, 0.011352593334610098 ], "interest_rate": [ 0.0187149864342583, 0.015481585370314143, 0.024496667206802, 0.02181914423299488 ], "year": 2006 }, "random_event": { "description": "Haynes PLC Expansion to New Market in 2006", "impact": -0.01, "type": "Expansion to New Market" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 183994, "billable_hours_per_employee": 88, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 72981092, "net_revenue": 56600190, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 67381 }, { "average_project_size": 125767, "billable_hours_per_employee": 89, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 63058253, "net_revenue": 55344078, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 65886 }, { "average_project_size": 79906, "billable_hours_per_employee": 152, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 62724255, "net_revenue": 54115843, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 64424 }, { "average_project_size": 170005, "billable_hours_per_employee": 156, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 61947684, "net_revenue": 52914866, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 62994 } ], "balance_sheet": [ { "assets": 69484589, "current_assets": 20983812, "current_liabilities": 18770244, "equity": 40474180, "fixed_assets": 48500777, "liabilities": 40435085, "long_term_liabilities": 21664841, "quarter": 1 }, { "assets": 71582754, "current_assets": 26996705, "current_liabilities": 23694210, "equity": 41098518, "fixed_assets": 44586049, "liabilities": 41400220, "long_term_liabilities": 17706010, "quarter": 2 }, { "assets": 73744276, "current_assets": 22815999, "current_liabilities": 19756995, "equity": 41367562, "fixed_assets": 50928277, "liabilities": 42388391, "long_term_liabilities": 22631396, "quarter": 3 }, { "assets": 75971068, "current_assets": 26911422, "current_liabilities": 25980240, "equity": 42739156, "fixed_assets": 49059646, "liabilities": 43400148, "long_term_liabilities": 17419908, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63206, "financing_cash_flow": 89790, "investing_cash_flow": -300202, "net_cash_flow": 13757695, "operating_cash_flow": 13923783, "quarter": 1 }, { "change_in_working_capital": 70369, "financing_cash_flow": -35877, "investing_cash_flow": -228026, "net_cash_flow": 12685007, "operating_cash_flow": 13058868, "quarter": 2 }, { "change_in_working_capital": -95246, "financing_cash_flow": -166232, "investing_cash_flow": -417428, "net_cash_flow": 13146981, "operating_cash_flow": 13796520, "quarter": 3 }, { "change_in_working_capital": 55506, "financing_cash_flow": -118933, "investing_cash_flow": -207428, "net_cash_flow": 12442212, "operating_cash_flow": 12603585, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8145718470033694, "current_ratio": 1.117929633733051, "debt_to_equity_ratio": 0.9990340755513762, "profit_margin": 0.20184872170923807, "quarter": 1, "return_on_assets": 0.16442028605796316, "return_on_equity": 0.2822707217292605 }, { "asset_turnover_ratio": 0.7731482082960932, "current_ratio": 1.139379831612871, "debt_to_equity_ratio": 1.0073409459679301, "profit_margin": 0.19723851935883727, "quarter": 2, "return_on_assets": 0.15249460784925933, "return_on_equity": 0.26560529506197766 }, { "asset_turnover_ratio": 0.7338310976163086, "current_ratio": 1.1548314407125173, "debt_to_equity_ratio": 1.0246770404308574, "profit_margin": 0.1850045466352617, "quarter": 3, "return_on_assets": 0.13576208952136162, "return_on_equity": 0.2420175740595977 }, { "asset_turnover_ratio": 0.6965133884915242, "current_ratio": 1.0358419321761463, "debt_to_equity_ratio": 1.0154657242178577, "profit_margin": 0.19216217990611562, "quarter": 4, "return_on_assets": 0.13384353106632646, "return_on_equity": 0.23791382309936115 } ], "income_statement": [ { "depreciation": 2499107, "expenses": 41448316, "income_tax": 3727198, "marketing_expense": 6909625, "net_income": 15151874, "net_profit": 11424676, "operational_expense": 22258713, "product_revenue": 20531762, "quarter": 1, "rd_expense": 5534009, "revenue": 56600190, "salaries_expense": 17365328, "service_revenue": 36068428 }, { "depreciation": 2142884, "expenses": 40749803, "income_tax": 3678291, "marketing_expense": 7003711, "net_income": 14594275, "net_profit": 10915984, "operational_expense": 21620407, "product_revenue": 21162598, "quarter": 2, "rd_expense": 7156535, "revenue": 55344078, "salaries_expense": 18729770, "service_revenue": 34181480 }, { "depreciation": 3784843, "expenses": 40063061, "income_tax": 4041105, "marketing_expense": 4786470, "net_income": 14052782, "net_profit": 10011677, "operational_expense": 21485679, "product_revenue": 20061764, "quarter": 3, "rd_expense": 4266283, "revenue": 54115843, "salaries_expense": 12663339, "service_revenue": 34054079 }, { "depreciation": 2435349, "expenses": 39387894, "income_tax": 3358736, "marketing_expense": 7276258, "net_income": 13526972, "net_profit": 10168236, "operational_expense": 23699120, "product_revenue": 18448739, "quarter": 4, "rd_expense": 4219097, "revenue": 52914866, "salaries_expense": 18557150, "service_revenue": 34466127 } ], "market_conditions": { "gdp_growth": [ 0.022043885887992366, 0.03230194032528609, 0.028747302001966585, 0.02646698536460085 ], "inflation_rate": [ 0.011463640734355282, 0.009066793070329822, 0.007031264913469771, 0.006331556577800285 ], "interest_rate": [ 0.013705876753987743, 0.01596744879113371, 0.009601339252556627, 0.011328584003446857 ], "year": 2007 }, "random_event": { "description": "Haynes PLC Technology Adoption in 2007", "impact": -0.06, "type": "Technology Adoption" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 64549, "billable_hours_per_employee": 95, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 50107519, "net_revenue": 43812373, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 52158 }, { "average_project_size": 62418, "billable_hours_per_employee": 129, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 48854314, "net_revenue": 43674533, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 51993 }, { "average_project_size": 93816, "billable_hours_per_employee": 124, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 53402498, "net_revenue": 43537127, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 51830 }, { "average_project_size": 114658, "billable_hours_per_employee": 96, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 51138402, "net_revenue": 43400154, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 51667 } ], "balance_sheet": [ { "assets": 54355989, "current_assets": 26752872, "current_liabilities": 14179535, "equity": 41654468, "fixed_assets": 27603117, "liabilities": 24336800, "long_term_liabilities": 10157265, "quarter": 1 }, { "assets": 55740402, "current_assets": 24793026, "current_liabilities": 10064421, "equity": 42716515, "fixed_assets": 30947376, "liabilities": 24918052, "long_term_liabilities": 14853631, "quarter": 2 }, { "assets": 57160076, "current_assets": 17239802, "current_liabilities": 11981248, "equity": 44822637, "fixed_assets": 39920274, "liabilities": 25513186, "long_term_liabilities": 13531938, "quarter": 3 }, { "assets": 58615908, "current_assets": 28139493, "current_liabilities": 13564068, "equity": 44652328, "fixed_assets": 30476415, "liabilities": 26122534, "long_term_liabilities": 12558466, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78833, "financing_cash_flow": -153451, "investing_cash_flow": -332273, "net_cash_flow": 13058211, "operating_cash_flow": 13216757, "quarter": 1 }, { "change_in_working_capital": -43121, "financing_cash_flow": 142806, "investing_cash_flow": -220381, "net_cash_flow": 14498909, "operating_cash_flow": 14504694, "quarter": 2 }, { "change_in_working_capital": 49914, "financing_cash_flow": 47420, "investing_cash_flow": -488534, "net_cash_flow": 14631395, "operating_cash_flow": 14878921, "quarter": 3 }, { "change_in_working_capital": -54413, "financing_cash_flow": 165177, "investing_cash_flow": -117984, "net_cash_flow": 13682003, "operating_cash_flow": 14207166, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8060265999391529, "current_ratio": 1.8867242120422143, "debt_to_equity_ratio": 0.5842542509485417, "profit_margin": 0.2655706186012796, "quarter": 1, "return_on_assets": 0.21405698275492696, "return_on_equity": 0.2793284744388045 }, { "asset_turnover_ratio": 0.7835345895065486, "current_ratio": 2.4634329187938384, "debt_to_equity_ratio": 0.5833353212451905, "profit_margin": 0.27233639796446135, "quarter": 2, "return_on_assets": 0.21338498778677628, "return_on_equity": 0.27844418019587974 }, { "asset_turnover_ratio": 0.761670208416098, "current_ratio": 1.4388986856794885, "debt_to_equity_ratio": 0.5692031461692002, "profit_margin": 0.3026324405834129, "quarter": 3, "return_on_assets": 0.23050611409264046, "return_on_equity": 0.29395296399004817 }, { "asset_turnover_ratio": 0.7404159635299005, "current_ratio": 2.074561481113188, "debt_to_equity_ratio": 0.5850206511069255, "profit_margin": 0.2801592363013274, "quarter": 4, "return_on_assets": 0.20743437088784838, "return_on_equity": 0.27230280132314716 } ], "income_statement": [ { "depreciation": 1581478, "expenses": 27301415, "income_tax": 4875679, "marketing_expense": 4049310, "net_income": 16510958, "net_profit": 11635279, "operational_expense": 15879258, "product_revenue": 15554666, "quarter": 1, "rd_expense": 4962358, "revenue": 43812373, "salaries_expense": 9991829, "service_revenue": 28257707 }, { "depreciation": 2610529, "expenses": 27181839, "income_tax": 4598529, "marketing_expense": 4521158, "net_income": 16492694, "net_profit": 11894165, "operational_expense": 15490093, "product_revenue": 14031134, "quarter": 2, "rd_expense": 3845630, "revenue": 43674533, "salaries_expense": 11686735, "service_revenue": 29643399 }, { "depreciation": 1703174, "expenses": 27062788, "income_tax": 3298592, "marketing_expense": 2805797, "net_income": 16474339, "net_profit": 13175747, "operational_expense": 17996345, "product_revenue": 14821782, "quarter": 3, "rd_expense": 3168798, "revenue": 43537127, "salaries_expense": 13299243, "service_revenue": 28715345 }, { "depreciation": 2048212, "expenses": 26944258, "income_tax": 4296942, "marketing_expense": 4224072, "net_income": 16455896, "net_profit": 12158954, "operational_expense": 15201975, "product_revenue": 13988775, "quarter": 4, "rd_expense": 3737894, "revenue": 43400154, "salaries_expense": 10069402, "service_revenue": 29411379 } ], "market_conditions": { "gdp_growth": [ 0.04914883951221613, 0.0628698824451831, 0.060789671205216944, 0.060416524807203845 ], "inflation_rate": [ 0.004191848637948605, 0.010998909134961966, 0.0026547561015915376, 0.009655118174400196 ], "interest_rate": [ 0.012285398491804381, 0.012344773864711587, 0.019386555877165108, 0.014797628094321448 ], "year": 2008 }, "random_event": { "description": "Haynes PLC Award Nomination in 2008", "impact": -0.05, "type": "Award Nomination" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 165887, "billable_hours_per_employee": 90, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 77703147, "net_revenue": 67188372, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 79986 }, { "average_project_size": 109937, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 83136852, "net_revenue": 66345119, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 78982 }, { "average_project_size": 182264, "billable_hours_per_employee": 111, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 74184325, "net_revenue": 65512450, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 77991 }, { "average_project_size": 82830, "billable_hours_per_employee": 153, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 77508105, "net_revenue": 64690231, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 77012 } ], "balance_sheet": [ { "assets": 93453512, "current_assets": 38857732, "current_liabilities": 21197027, "equity": 68777694, "fixed_assets": 54595780, "liabilities": 38564397, "long_term_liabilities": 17367370, "quarter": 1 }, { "assets": 95623916, "current_assets": 33205016, "current_liabilities": 20480806, "equity": 70137494, "fixed_assets": 62418900, "liabilities": 39368671, "long_term_liabilities": 18887865, "quarter": 2 }, { "assets": 97844727, "current_assets": 32202892, "current_liabilities": 23341550, "equity": 70029764, "fixed_assets": 65641835, "liabilities": 40189718, "long_term_liabilities": 16848168, "quarter": 3 }, { "assets": 100117115, "current_assets": 31576623, "current_liabilities": 23335529, "equity": 73039734, "fixed_assets": 68540492, "liabilities": 41027889, "long_term_liabilities": 17692360, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -151, "financing_cash_flow": -66145, "investing_cash_flow": -462888, "net_cash_flow": 18449953, "operating_cash_flow": 18489858, "quarter": 1 }, { "change_in_working_capital": 28332, "financing_cash_flow": 10932, "investing_cash_flow": -350350, "net_cash_flow": 18287493, "operating_cash_flow": 18664752, "quarter": 2 }, { "change_in_working_capital": -88315, "financing_cash_flow": 178421, "investing_cash_flow": -289464, "net_cash_flow": 16752363, "operating_cash_flow": 17113349, "quarter": 3 }, { "change_in_working_capital": -25375, "financing_cash_flow": -113809, "investing_cash_flow": -195500, "net_cash_flow": 16244582, "operating_cash_flow": 16562151, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7189496741438673, "current_ratio": 1.8331689627984151, "debt_to_equity_ratio": 0.560710817085551, "profit_margin": 0.2067110511324787, "quarter": 1, "return_on_assets": 0.14861484285363186, "return_on_equity": 0.2019343509830382 }, { "asset_turnover_ratio": 0.693813031041314, "current_ratio": 1.621274865842682, "debt_to_equity_ratio": 0.5613070663745129, "profit_margin": 0.20924295877741964, "quarter": 2, "return_on_assets": 0.14517549145341424, "return_on_equity": 0.19792907057671608 }, { "asset_turnover_ratio": 0.6695552433806679, "current_ratio": 1.379638113150155, "debt_to_equity_ratio": 0.5738948084988549, "profit_margin": 0.1888916534185487, "quarter": 3, "return_on_assets": 0.12647339697723312, "return_on_equity": 0.1767070784359633 }, { "asset_turnover_ratio": 0.6461455766079556, "current_ratio": 1.3531565108294739, "debt_to_equity_ratio": 0.5617201316751783, "profit_margin": 0.2156509226253961, "quarter": 4, "return_on_assets": 0.13934188974582418, "return_on_equity": 0.19099888835849266 } ], "income_statement": [ { "depreciation": 4601279, "expenses": 49755650, "income_tax": 3544143, "marketing_expense": 6179943, "net_income": 17432722, "net_profit": 13888579, "operational_expense": 33127898, "product_revenue": 18156475, "quarter": 1, "rd_expense": 7457821, "revenue": 67188372, "salaries_expense": 19602192, "service_revenue": 49031897 }, { "depreciation": 4782503, "expenses": 48900974, "income_tax": 3561896, "marketing_expense": 6465501, "net_income": 17444145, "net_profit": 13882249, "operational_expense": 25709752, "product_revenue": 21380860, "quarter": 2, "rd_expense": 8193484, "revenue": 66345119, "salaries_expense": 19386593, "service_revenue": 44964259 }, { "depreciation": 4738594, "expenses": 48060980, "income_tax": 5076715, "marketing_expense": 7426284, "net_income": 17451470, "net_profit": 12374755, "operational_expense": 28074313, "product_revenue": 19822759, "quarter": 3, "rd_expense": 8089600, "revenue": 65512450, "salaries_expense": 16259252, "service_revenue": 45689691 }, { "depreciation": 2611643, "expenses": 47235415, "income_tax": 3504308, "marketing_expense": 5807629, "net_income": 17454816, "net_profit": 13950508, "operational_expense": 26791064, "product_revenue": 15582624, "quarter": 4, "rd_expense": 7124151, "revenue": 64690231, "salaries_expense": 18056404, "service_revenue": 49107607 } ], "market_conditions": { "gdp_growth": [ 0.05576360058717955, 0.06016260098384635, 0.054032150364916, 0.056782982847998924 ], "inflation_rate": [ 0.006319610179253635, 0.006384748407808581, 0.008095513800907398, 0.009164021261814183 ], "interest_rate": [ 0.02078317525484698, 0.020791476294502054, 0.018715873324469043, 0.02312016524464966 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 133339, "billable_hours_per_employee": 160, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 103645625, "net_revenue": 84106202, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 100126 }, { "average_project_size": 65535, "billable_hours_per_employee": 88, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 93914364, "net_revenue": 82399596, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 98095 }, { "average_project_size": 131171, "billable_hours_per_employee": 104, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 100070053, "net_revenue": 80727620, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 96104 }, { "average_project_size": 198960, "billable_hours_per_employee": 86, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 96401253, "net_revenue": 79089570, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 94154 } ], "balance_sheet": [ { "assets": 124349780, "current_assets": 50999531, "current_liabilities": 26710854, "equity": 81410868, "fixed_assets": 73350249, "liabilities": 59797420, "long_term_liabilities": 33086566, "quarter": 1 }, { "assets": 128313494, "current_assets": 57697228, "current_liabilities": 27195533, "equity": 84117882, "fixed_assets": 70616266, "liabilities": 60252067, "long_term_liabilities": 33056534, "quarter": 2 }, { "assets": 132403554, "current_assets": 64922529, "current_liabilities": 36033498, "equity": 86797774, "fixed_assets": 67481025, "liabilities": 60710172, "long_term_liabilities": 24676674, "quarter": 3 }, { "assets": 136623986, "current_assets": 45068387, "current_liabilities": 35004829, "equity": 90540461, "fixed_assets": 91555599, "liabilities": 61171759, "long_term_liabilities": 26166930, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13866, "financing_cash_flow": 7423, "investing_cash_flow": -372557, "net_cash_flow": 21474780, "operating_cash_flow": 21414541, "quarter": 1 }, { "change_in_working_capital": 64380, "financing_cash_flow": -134887, "investing_cash_flow": -394883, "net_cash_flow": 21333125, "operating_cash_flow": 21515505, "quarter": 2 }, { "change_in_working_capital": -54389, "financing_cash_flow": -102609, "investing_cash_flow": -480693, "net_cash_flow": 20061505, "operating_cash_flow": 20459523, "quarter": 3 }, { "change_in_working_capital": -54802, "financing_cash_flow": 157259, "investing_cash_flow": -470824, "net_cash_flow": 20556255, "operating_cash_flow": 20508277, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6763679195894033, "current_ratio": 1.9093186238073856, "debt_to_equity_ratio": 0.7345139717709434, "profit_margin": 0.2004431016870789, "quarter": 1, "return_on_assets": 0.1355732836841368, "return_on_equity": 0.2070793299980538 }, { "asset_turnover_ratio": 0.6421740491300159, "current_ratio": 2.121570038726581, "debt_to_equity_ratio": 0.7162813134072967, "profit_margin": 0.1948608461624011, "quarter": 2, "return_on_assets": 0.12513457859701022, "return_on_equity": 0.19088040043614032 }, { "asset_turnover_ratio": 0.6097088602319541, "current_ratio": 1.8017270762888467, "debt_to_equity_ratio": 0.6994438820516296, "profit_margin": 0.18710315007428685, "quarter": 3, "return_on_assets": 0.11407844837760171, "return_on_equity": 0.1740181954435836 }, { "asset_turnover_ratio": 0.5788849550912678, "current_ratio": 1.2874905630877385, "debt_to_equity_ratio": 0.6756289765301725, "profit_margin": 0.1907740047138959, "quarter": 4, "return_on_assets": 0.11043620115138494, "return_on_equity": 0.16664631296719376 } ], "income_statement": [ { "depreciation": 4556033, "expenses": 62513692, "income_tax": 4734002, "marketing_expense": 7154989, "net_income": 21592510, "net_profit": 16858508, "operational_expense": 34830757, "product_revenue": 32658160, "quarter": 1, "rd_expense": 10804169, "revenue": 84106202, "salaries_expense": 19470330, "service_revenue": 51448042 }, { "depreciation": 5459050, "expenses": 61556160, "income_tax": 4786981, "marketing_expense": 6857035, "net_income": 20843436, "net_profit": 16056455, "operational_expense": 33178422, "product_revenue": 16831710, "quarter": 2, "rd_expense": 7941179, "revenue": 82399596, "salaries_expense": 27007004, "service_revenue": 65567886 }, { "depreciation": 5355131, "expenses": 60613294, "income_tax": 5009934, "marketing_expense": 6756184, "net_income": 20114326, "net_profit": 15104392, "operational_expense": 31189193, "product_revenue": 22964143, "quarter": 3, "rd_expense": 11175296, "revenue": 80727620, "salaries_expense": 20072509, "service_revenue": 57763477 }, { "depreciation": 5420043, "expenses": 59684871, "income_tax": 4316465, "marketing_expense": 9652075, "net_income": 19404699, "net_profit": 15088234, "operational_expense": 36115078, "product_revenue": 30333590, "quarter": 4, "rd_expense": 10539302, "revenue": 79089570, "salaries_expense": 22953730, "service_revenue": 48755980 } ], "market_conditions": { "gdp_growth": [ 0.05850902329002355, 0.05654553774880723, 0.047952516573665636, 0.057201007263398454 ], "inflation_rate": [ 0.0059149952792904095, 0.009526431749903207, 0.003030741767511058, 0.006474532999260514 ], "interest_rate": [ 0.018850267030266373, 0.014167733111424184, 0.01651430435595161, 0.014075757952522468 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 146117, "billable_hours_per_employee": 82, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 101591307, "net_revenue": 88547211, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 105413 }, { "average_project_size": 99114, "billable_hours_per_employee": 92, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 110971853, "net_revenue": 86541636, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 103026 }, { "average_project_size": 158954, "billable_hours_per_employee": 89, "client_concentration": 0.3, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 105580433, "net_revenue": 84581488, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 100692 }, { "average_project_size": 133412, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 95426167, "net_revenue": 82665736, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 98412 } ], "balance_sheet": [ { "assets": 93500262, "current_assets": 45391231, "current_liabilities": 23590485, "equity": 57411967, "fixed_assets": 48109031, "liabilities": 52818014, "long_term_liabilities": 29227529, "quarter": 1 }, { "assets": 95700694, "current_assets": 40767605, "current_liabilities": 30092203, "equity": 57847346, "fixed_assets": 54933089, "liabilities": 53882654, "long_term_liabilities": 23790451, "quarter": 2 }, { "assets": 97952911, "current_assets": 41345879, "current_liabilities": 26063492, "equity": 57783064, "fixed_assets": 56607032, "liabilities": 54968754, "long_term_liabilities": 28905262, "quarter": 3 }, { "assets": 100258131, "current_assets": 38133819, "current_liabilities": 32904176, "equity": 57504430, "fixed_assets": 62124312, "liabilities": 56076746, "long_term_liabilities": 23172570, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95206, "financing_cash_flow": -4412, "investing_cash_flow": -335442, "net_cash_flow": 21368283, "operating_cash_flow": 21490475, "quarter": 1 }, { "change_in_working_capital": -41805, "financing_cash_flow": -89594, "investing_cash_flow": -323736, "net_cash_flow": 20208866, "operating_cash_flow": 20626572, "quarter": 2 }, { "change_in_working_capital": 85469, "financing_cash_flow": -162830, "investing_cash_flow": -228059, "net_cash_flow": 17667929, "operating_cash_flow": 18155064, "quarter": 3 }, { "change_in_working_capital": -72752, "financing_cash_flow": 18376, "investing_cash_flow": -472857, "net_cash_flow": 18141451, "operating_cash_flow": 18451459, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9470263409529269, "current_ratio": 1.924133013797724, "debt_to_equity_ratio": 0.9199826579709418, "profit_margin": 0.18893558375316868, "quarter": 1, "return_on_assets": 0.17892697455756862, "return_on_equity": 0.2913977672982359 }, { "asset_turnover_ratio": 0.9042947588237971, "current_ratio": 1.3547564131479506, "debt_to_equity_ratio": 0.9314628539743206, "profit_margin": 0.1852207416092758, "quarter": 2, "return_on_assets": 0.16749414586272487, "return_on_equity": 0.2770966536649754 }, { "asset_turnover_ratio": 0.8634913157404787, "current_ratio": 1.5863522432067045, "debt_to_equity_ratio": 0.9512952445720082, "profit_margin": 0.17496626448567565, "quarter": 3, "return_on_assets": 0.15108184993093263, "return_on_equity": 0.25611149661430205 }, { "asset_turnover_ratio": 0.8245289950597623, "current_ratio": 1.1589355405830555, "debt_to_equity_ratio": 0.9751726258307404, "profit_margin": 0.16116768137163867, "quarter": 4, "return_on_assets": 0.1328874263574692, "return_on_equity": 0.23168728044082865 } ], "income_statement": [ { "depreciation": 4760756, "expenses": 66881118, "income_tax": 4936374, "marketing_expense": 12428690, "net_income": 21666093, "net_profit": 16729719, "operational_expense": 46240647, "product_revenue": 32105399, "quarter": 1, "rd_expense": 7246193, "revenue": 88547211, "salaries_expense": 32208038, "service_revenue": 56441812 }, { "depreciation": 4597266, "expenses": 65928005, "income_tax": 4584325, "marketing_expense": 7717972, "net_income": 20613631, "net_profit": 16029306, "operational_expense": 33326822, "product_revenue": 23549785, "quarter": 2, "rd_expense": 7397231, "revenue": 86541636, "salaries_expense": 24065813, "service_revenue": 62991851 }, { "depreciation": 3356157, "expenses": 64988476, "income_tax": 4794105, "marketing_expense": 9750515, "net_income": 19593012, "net_profit": 14798907, "operational_expense": 38382264, "product_revenue": 29277562, "quarter": 3, "rd_expense": 6747270, "revenue": 84581488, "salaries_expense": 31162018, "service_revenue": 55303926 }, { "depreciation": 5128414, "expenses": 64062335, "income_tax": 5280356, "marketing_expense": 8151567, "net_income": 18603401, "net_profit": 13323045, "operational_expense": 33841244, "product_revenue": 29798992, "quarter": 4, "rd_expense": 11534661, "revenue": 82665736, "salaries_expense": 29511072, "service_revenue": 52866744 } ], "market_conditions": { "gdp_growth": [ 0.04561189180960741, 0.046709848358908554, 0.035522433153624536, 0.046779393845996685 ], "inflation_rate": [ 0.006507358402999499, 0.004061902698712268, 0.0025312408669327623, 0.007698826951634387 ], "interest_rate": [ 0.01234366483133106, 0.015366168121715523, 0.014733536628965652, 0.012337767398913577 ], "year": 2011 }, "random_event": { "description": "Haynes PLC Partnership with Major Brand in 2011", "impact": -0.03, "type": "Partnership with Major Brand" }, "year": 2011 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 1990, "industry": "Advertising", "location": "North Shelly", "name": "Martinez-Weber", "num_employees": 666, "region": "Europe", "revenue_size": "Large", "website": "www.martinez-weber.com" }

[ { "advertising_kpis": [ { "average_project_size": 140508, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 28165755, "net_revenue": 22009824, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 33048 }, { "average_project_size": 139987, "billable_hours_per_employee": 140, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 26690898, "net_revenue": 21516770, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 32307 }, { "average_project_size": 76694, "billable_hours_per_employee": 113, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 24145460, "net_revenue": 21034761, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 31584 }, { "average_project_size": 80164, "billable_hours_per_employee": 106, "client_concentration": 0.1, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 24029019, "net_revenue": 20563551, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 30876 } ], "balance_sheet": [ { "assets": 26242153, "current_assets": 9981630, "current_liabilities": 4775220, "equity": 20447368, "fixed_assets": 16260523, "liabilities": 11493232, "long_term_liabilities": 6718012, "quarter": 1 }, { "assets": 27159424, "current_assets": 10553497, "current_liabilities": 4798725, "equity": 20663937, "fixed_assets": 16605927, "liabilities": 11816258, "long_term_liabilities": 7017533, "quarter": 2 }, { "assets": 28108757, "current_assets": 10307662, "current_liabilities": 5996636, "equity": 21410897, "fixed_assets": 17801095, "liabilities": 12148363, "long_term_liabilities": 6151727, "quarter": 3 }, { "assets": 29091273, "current_assets": 12156816, "current_liabilities": 7208689, "equity": 22026088, "fixed_assets": 16934457, "liabilities": 12489802, "long_term_liabilities": 5281113, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11678, "financing_cash_flow": 182626, "investing_cash_flow": -327070, "net_cash_flow": 6218177, "operating_cash_flow": 6739052, "quarter": 1 }, { "change_in_working_capital": 74773, "financing_cash_flow": 139486, "investing_cash_flow": -106380, "net_cash_flow": 6185044, "operating_cash_flow": 6232646, "quarter": 2 }, { "change_in_working_capital": -84108, "financing_cash_flow": -143895, "investing_cash_flow": -181927, "net_cash_flow": 6121801, "operating_cash_flow": 6515457, "quarter": 3 }, { "change_in_working_capital": 49240, "financing_cash_flow": 161998, "investing_cash_flow": -153172, "net_cash_flow": 6176101, "operating_cash_flow": 6355189, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8387202071415406, "current_ratio": 2.0902974103810923, "debt_to_equity_ratio": 0.5620885778551058, "profit_margin": 0.2589047054624335, "quarter": 1, "return_on_assets": 0.21714860819537177, "return_on_equity": 0.2786885334092877 }, { "asset_turnover_ratio": 0.7922395555958771, "current_ratio": 2.1992293786370336, "debt_to_equity_ratio": 0.571829947023164, "profit_margin": 0.24728483875600288, "quarter": 2, "return_on_assets": 0.19590883076165386, "return_on_equity": 0.25749067082424804 }, { "asset_turnover_ratio": 0.7483347982979112, "current_ratio": 1.7189074007493534, "debt_to_equity_ratio": 0.5673915950368638, "profit_margin": 0.25911884618037734, "quarter": 3, "return_on_assets": 0.19390764949158015, "return_on_equity": 0.25456677503983133 }, { "asset_turnover_ratio": 0.7068632232078672, "current_ratio": 1.6864114959044565, "debt_to_equity_ratio": 0.5670458594372273, "profit_margin": 0.2637976777454439, "quarter": 4, "return_on_assets": 0.18646887676589471, "return_on_equity": 0.24628145497284856 } ], "income_statement": [ { "depreciation": 1040605, "expenses": 14702233, "income_tax": 1609144, "marketing_expense": 1502645, "net_income": 7307591, "net_profit": 5698447, "operational_expense": 9937468, "product_revenue": 5983786, "quarter": 1, "rd_expense": 2660414, "revenue": 22009824, "salaries_expense": 5320869, "service_revenue": 16026038 }, { "depreciation": 911875, "expenses": 14335629, "income_tax": 1860370, "marketing_expense": 1539529, "net_income": 7181141, "net_profit": 5320771, "operational_expense": 7572910, "product_revenue": 7756931, "quarter": 2, "rd_expense": 2630174, "revenue": 21516770, "salaries_expense": 4748026, "service_revenue": 13759839 }, { "depreciation": 1064954, "expenses": 13978167, "income_tax": 1606091, "marketing_expense": 1773504, "net_income": 7056594, "net_profit": 5450503, "operational_expense": 8425261, "product_revenue": 8239014, "quarter": 3, "rd_expense": 2168199, "revenue": 21034761, "salaries_expense": 6268602, "service_revenue": 12795747 }, { "depreciation": 930572, "expenses": 13629619, "income_tax": 1509315, "marketing_expense": 1671698, "net_income": 6933932, "net_profit": 5424617, "operational_expense": 7392522, "product_revenue": 7572366, "quarter": 4, "rd_expense": 2328250, "revenue": 20563551, "salaries_expense": 4360720, "service_revenue": 12991185 } ], "market_conditions": { "gdp_growth": [ 0.052879736440029954, 0.04627463430561631, 0.04203871847077137, 0.046537877671264195 ], "inflation_rate": [ 0.0035740466453717135, 0.008515614783897785, 0.011400804151737536, 0.008865277099824393 ], "interest_rate": [ 0.013891207448650349, 0.016352261104186895, 0.020513544116084186, 0.018962114916505315 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 73461, "billable_hours_per_employee": 147, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 90592463, "net_revenue": 80960049, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 121562 }, { "average_project_size": 153544, "billable_hours_per_employee": 158, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 97023790, "net_revenue": 81066362, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 121721 }, { "average_project_size": 125287, "billable_hours_per_employee": 84, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 100166229, "net_revenue": 81172815, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 121881 }, { "average_project_size": 153957, "billable_hours_per_employee": 140, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 96278950, "net_revenue": 81279408, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 122041 } ], "balance_sheet": [ { "assets": 110218749, "current_assets": 37838679, "current_liabilities": 19785367, "equity": 81598464, "fixed_assets": 72380070, "liabilities": 46846420, "long_term_liabilities": 27061053, "quarter": 1 }, { "assets": 113593486, "current_assets": 38509984, "current_liabilities": 25699842, "equity": 84373729, "fixed_assets": 75083502, "liabilities": 48154210, "long_term_liabilities": 22454368, "quarter": 2 }, { "assets": 117071553, "current_assets": 41158132, "current_liabilities": 20521662, "equity": 84861347, "fixed_assets": 75913421, "liabilities": 49498509, "long_term_liabilities": 28976847, "quarter": 3 }, { "assets": 120656112, "current_assets": 43170215, "current_liabilities": 27708016, "equity": 87632532, "fixed_assets": 77485897, "liabilities": 50880337, "long_term_liabilities": 23172321, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64312, "financing_cash_flow": -57027, "investing_cash_flow": -205536, "net_cash_flow": 21542046, "operating_cash_flow": 21638282, "quarter": 1 }, { "change_in_working_capital": 38185, "financing_cash_flow": -31820, "investing_cash_flow": -195870, "net_cash_flow": 21839714, "operating_cash_flow": 22160701, "quarter": 2 }, { "change_in_working_capital": 70891, "financing_cash_flow": 6809, "investing_cash_flow": -194839, "net_cash_flow": 21286537, "operating_cash_flow": 22019900, "quarter": 3 }, { "change_in_working_capital": 51470, "financing_cash_flow": 177361, "investing_cash_flow": -423999, "net_cash_flow": 22551483, "operating_cash_flow": 23095710, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.734539719734979, "current_ratio": 1.9124577775079936, "debt_to_equity_ratio": 0.5741090910730868, "profit_margin": 0.22512504902263583, "quarter": 1, "return_on_assets": 0.16536329041441034, "return_on_equity": 0.22336370204223452 }, { "asset_turnover_ratio": 0.7136532635330868, "current_ratio": 1.4984521694724815, "debt_to_equity_ratio": 0.5707251601976724, "profit_margin": 0.23356732105481678, "quarter": 2, "return_on_assets": 0.16668608092545026, "return_on_equity": 0.22441171232339394 }, { "asset_turnover_ratio": 0.6933607090699481, "current_ratio": 2.0055944786538245, "debt_to_equity_ratio": 0.5832868643954002, "profit_margin": 0.2129814396605563, "quarter": 3, "return_on_assets": 0.14767296202178168, "return_on_equity": 0.20372411717669295 }, { "asset_turnover_ratio": 0.6736451776268076, "current_ratio": 1.5580406406579237, "debt_to_equity_ratio": 0.580610143730641, "profit_margin": 0.21969595300201988, "quarter": 4, "return_on_assets": 0.1479971192839365, "return_on_equity": 0.20376858447956292 } ], "income_statement": [ { "depreciation": 3412147, "expenses": 57160174, "income_tax": 5573740, "marketing_expense": 9423410, "net_income": 23799875, "net_profit": 18226135, "operational_expense": 30631970, "product_revenue": 22924117, "quarter": 1, "rd_expense": 6717852, "revenue": 80960049, "salaries_expense": 26058113, "service_revenue": 58035932 }, { "depreciation": 3226248, "expenses": 57289211, "income_tax": 4842698, "marketing_expense": 10990888, "net_income": 23777151, "net_profit": 18934453, "operational_expense": 36888809, "product_revenue": 25058373, "quarter": 2, "rd_expense": 6523379, "revenue": 81066362, "salaries_expense": 19012927, "service_revenue": 56007989 }, { "depreciation": 4731597, "expenses": 57418540, "income_tax": 6465972, "marketing_expense": 6250276, "net_income": 23754275, "net_profit": 17288303, "operational_expense": 31629590, "product_revenue": 29552685, "quarter": 3, "rd_expense": 7954994, "revenue": 81172815, "salaries_expense": 20296019, "service_revenue": 51620130 }, { "depreciation": 5238953, "expenses": 57548161, "income_tax": 5874490, "marketing_expense": 9301537, "net_income": 23731247, "net_profit": 17856757, "operational_expense": 33524972, "product_revenue": 19266340, "quarter": 4, "rd_expense": 9638353, "revenue": 81279408, "salaries_expense": 20989018, "service_revenue": 62013068 } ], "market_conditions": { "gdp_growth": [ 0.029146097450449476, 0.034624312090229224, 0.033639038560965534, 0.02700952991086882 ], "inflation_rate": [ 0.0019916956107810854, 0.003410357325071612, 0.0033348439712251095, 0.008367955090484585 ], "interest_rate": [ 0.016292377812037833, 0.010607181961181107, 0.014403804054062292, 0.011219983955304942 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 86973, "billable_hours_per_employee": 86, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 25915020, "net_revenue": 23519266, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 35314 }, { "average_project_size": 153316, "billable_hours_per_employee": 87, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 30087147, "net_revenue": 23305323, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 34993 }, { "average_project_size": 96404, "billable_hours_per_employee": 122, "client_concentration": 0.4, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 29263372, "net_revenue": 23093326, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 34675 }, { "average_project_size": 180892, "billable_hours_per_employee": 152, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 27830097, "net_revenue": 22883258, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 34359 } ], "balance_sheet": [ { "assets": 33525177, "current_assets": 15929133, "current_liabilities": 7755138, "equity": 24315871, "fixed_assets": 17596044, "liabilities": 15820283, "long_term_liabilities": 8065145, "quarter": 1 }, { "assets": 34037551, "current_assets": 15548745, "current_liabilities": 9593672, "equity": 24744498, "fixed_assets": 18488806, "liabilities": 16079630, "long_term_liabilities": 6485958, "quarter": 2 }, { "assets": 34557755, "current_assets": 16163212, "current_liabilities": 6971506, "equity": 24652505, "fixed_assets": 18394543, "liabilities": 16343228, "long_term_liabilities": 9371722, "quarter": 3 }, { "assets": 35085910, "current_assets": 13089734, "current_liabilities": 7932089, "equity": 24766559, "fixed_assets": 21996176, "liabilities": 16611148, "long_term_liabilities": 8679059, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46373, "financing_cash_flow": 52685, "investing_cash_flow": -222945, "net_cash_flow": 7170949, "operating_cash_flow": 7507252, "quarter": 1 }, { "change_in_working_capital": -35623, "financing_cash_flow": 166515, "investing_cash_flow": -229092, "net_cash_flow": 7610059, "operating_cash_flow": 8130716, "quarter": 2 }, { "change_in_working_capital": -9317, "financing_cash_flow": 57983, "investing_cash_flow": -173047, "net_cash_flow": 6924209, "operating_cash_flow": 7336674, "quarter": 3 }, { "change_in_working_capital": -53501, "financing_cash_flow": 115268, "investing_cash_flow": -123668, "net_cash_flow": 7381438, "operating_cash_flow": 7437130, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7015403975346648, "current_ratio": 2.054010257457701, "debt_to_equity_ratio": 0.6506155177414784, "profit_margin": 0.28108772612206523, "quarter": 1, "return_on_assets": 0.1971943951257886, "return_on_equity": 0.2718790949335107 }, { "asset_turnover_ratio": 0.684694471702738, "current_ratio": 1.6207292682092946, "debt_to_equity_ratio": 0.6498264785973835, "profit_margin": 0.29120287240816184, "quarter": 2, "return_on_assets": 0.1993849968818262, "return_on_equity": 0.27426610149860386 }, { "asset_turnover_ratio": 0.6682530737312073, "current_ratio": 2.318467774394801, "debt_to_equity_ratio": 0.6629439077286466, "profit_margin": 0.27878089106783494, "quarter": 3, "return_on_assets": 0.1862961873536056, "return_on_equity": 0.26114903941810375 }, { "asset_turnover_ratio": 0.6522064840273488, "current_ratio": 1.65022530634742, "debt_to_equity_ratio": 0.6707087569169379, "profit_margin": 0.2749519758069415, "quarter": 4, "return_on_assets": 0.17932546141741798, "return_on_equity": 0.2540440519007909 } ], "income_statement": [ { "depreciation": 896275, "expenses": 14542613, "income_tax": 2365676, "marketing_expense": 2622919, "net_income": 8976653, "net_profit": 6610977, "operational_expense": 9623305, "product_revenue": 9355837, "quarter": 1, "rd_expense": 1766627, "revenue": 23519266, "salaries_expense": 4400805, "service_revenue": 14163429 }, { "depreciation": 1344139, "expenses": 14388503, "income_tax": 2130243, "marketing_expense": 1579298, "net_income": 8916820, "net_profit": 6786577, "operational_expense": 7526800, "product_revenue": 4736210, "quarter": 2, "rd_expense": 2146908, "revenue": 23305323, "salaries_expense": 6650397, "service_revenue": 18569113 }, { "depreciation": 898696, "expenses": 14236027, "income_tax": 2419321, "marketing_expense": 2572885, "net_income": 8857299, "net_profit": 6437978, "operational_expense": 9151335, "product_revenue": 5758871, "quarter": 3, "rd_expense": 1613722, "revenue": 23093326, "salaries_expense": 4296483, "service_revenue": 17334455 }, { "depreciation": 1145333, "expenses": 14085166, "income_tax": 2506295, "marketing_expense": 1712443, "net_income": 8798092, "net_profit": 6291797, "operational_expense": 9182789, "product_revenue": 7911203, "quarter": 4, "rd_expense": 1819525, "revenue": 22883258, "salaries_expense": 5366178, "service_revenue": 14972055 } ], "market_conditions": { "gdp_growth": [ 0.0316165827082012, 0.037494388864015286, 0.030609232310556074, 0.04521990522400606 ], "inflation_rate": [ 0.008966076077394147, 0.002192262347178257, 0.010414714113452347, 0.007071811283838062 ], "interest_rate": [ 0.01063693463695961, 0.012855042473188881, 0.015930446463066857, 0.011594750475296543 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 192535, "billable_hours_per_employee": 139, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 125004766, "net_revenue": 99190526, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 148935 }, { "average_project_size": 70421, "billable_hours_per_employee": 97, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 119415713, "net_revenue": 96712540, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 145214 }, { "average_project_size": 74437, "billable_hours_per_employee": 141, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 112407837, "net_revenue": 94296460, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 141586 }, { "average_project_size": 104013, "billable_hours_per_employee": 143, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 118705873, "net_revenue": 91940739, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 138049 } ], "balance_sheet": [ { "assets": 124878400, "current_assets": 37841897, "current_liabilities": 35469331, "equity": 68894417, "fixed_assets": 87036503, "liabilities": 70433601, "long_term_liabilities": 34964270, "quarter": 1 }, { "assets": 128496299, "current_assets": 48522060, "current_liabilities": 31363149, "equity": 71494719, "fixed_assets": 79974239, "liabilities": 72446355, "long_term_liabilities": 41083206, "quarter": 2 }, { "assets": 132219014, "current_assets": 52265184, "current_liabilities": 39851287, "equity": 71686966, "fixed_assets": 79953830, "liabilities": 74516627, "long_term_liabilities": 34665340, "quarter": 3 }, { "assets": 136049581, "current_assets": 51737176, "current_liabilities": 32232059, "equity": 73125665, "fixed_assets": 84312405, "liabilities": 76646060, "long_term_liabilities": 44414001, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40688, "financing_cash_flow": 82376, "investing_cash_flow": -333896, "net_cash_flow": 19495793, "operating_cash_flow": 19998364, "quarter": 1 }, { "change_in_working_capital": -28960, "financing_cash_flow": 68439, "investing_cash_flow": -472766, "net_cash_flow": 22697403, "operating_cash_flow": 22890983, "quarter": 2 }, { "change_in_working_capital": -13485, "financing_cash_flow": 164364, "investing_cash_flow": -298247, "net_cash_flow": 18116161, "operating_cash_flow": 18407114, "quarter": 3 }, { "change_in_working_capital": 79522, "financing_cash_flow": 180485, "investing_cash_flow": -311218, "net_cash_flow": 19359453, "operating_cash_flow": 19999382, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7942969000243437, "current_ratio": 1.0668906329245398, "debt_to_equity_ratio": 1.0223412007390962, "profit_margin": 0.14567538436080074, "quarter": 1, "return_on_assets": 0.11570950620763878, "return_on_equity": 0.20973568874238388 }, { "asset_turnover_ratio": 0.7526484478747516, "current_ratio": 1.5471042145672298, "debt_to_equity_ratio": 1.0133105775267122, "profit_margin": 0.15969774964032585, "quarter": 2, "return_on_assets": 0.12019626339588194, "return_on_equity": 0.21602679493012625 }, { "asset_turnover_ratio": 0.713183808797727, "current_ratio": 1.3115055481144184, "debt_to_equity_ratio": 1.0394724614234616, "profit_margin": 0.14830439021783, "quarter": 3, "return_on_assets": 0.1057682898769764, "return_on_equity": 0.19507840518735303 }, { "asset_turnover_ratio": 0.675788475967449, "current_ratio": 1.6051464785417524, "debt_to_equity_ratio": 1.0481417160445652, "profit_margin": 0.14924987714097013, "quarter": 4, "return_on_assets": 0.1008613470114252, "return_on_equity": 0.18765154477569537 } ], "income_statement": [ { "depreciation": 5548746, "expenses": 78610923, "income_tax": 6129985, "marketing_expense": 13066414, "net_income": 20579603, "net_profit": 14449618, "operational_expense": 46286687, "product_revenue": 24557389, "quarter": 1, "rd_expense": 11168745, "revenue": 99190526, "salaries_expense": 36761887, "service_revenue": 74633137 }, { "depreciation": 7446208, "expenses": 77082352, "income_tax": 4185413, "marketing_expense": 8198730, "net_income": 19630188, "net_profit": 15444775, "operational_expense": 41164817, "product_revenue": 31834846, "quarter": 2, "rd_expense": 14088866, "revenue": 96712540, "salaries_expense": 35715815, "service_revenue": 64877694 }, { "depreciation": 4422535, "expenses": 75583504, "income_tax": 4728377, "marketing_expense": 8170424, "net_income": 18712956, "net_profit": 13984579, "operational_expense": 38562633, "product_revenue": 29837029, "quarter": 3, "rd_expense": 9002012, "revenue": 94296460, "salaries_expense": 26506582, "service_revenue": 64459431 }, { "depreciation": 6277238, "expenses": 74113801, "income_tax": 4104794, "marketing_expense": 12674445, "net_income": 17826938, "net_profit": 13722144, "operational_expense": 47840310, "product_revenue": 24841049, "quarter": 4, "rd_expense": 7500567, "revenue": 91940739, "salaries_expense": 28780683, "service_revenue": 67099690 } ], "market_conditions": { "gdp_growth": [ 0.02948554171054896, 0.03767310045062831, 0.03288859987506495, 0.040488723263621094 ], "inflation_rate": [ 0.005243547692019757, 0.009729394724523877, 0.006710201670525936, 0.005560812832924623 ], "interest_rate": [ 0.01461443165599194, 0.01262506979117879, 0.010325019547445673, 0.01396385586305685 ], "year": 1993 }, "random_event": { "description": "Martinez-Weber New Ad Campaign Launch in 1993", "impact": -0.07, "type": "New Ad Campaign Launch" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 82481, "billable_hours_per_employee": 102, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 33954869, "net_revenue": 27684244, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 41568 }, { "average_project_size": 89598, "billable_hours_per_employee": 136, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 32420316, "net_revenue": 27339540, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 41050 }, { "average_project_size": 76769, "billable_hours_per_employee": 85, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 33701375, "net_revenue": 26999129, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 40539 }, { "average_project_size": 149218, "billable_hours_per_employee": 96, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 33019144, "net_revenue": 26662956, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 40034 } ], "balance_sheet": [ { "assets": 29194364, "current_assets": 9078381, "current_liabilities": 6725879, "equity": 20885845, "fixed_assets": 20115983, "liabilities": 16659375, "long_term_liabilities": 9933496, "quarter": 1 }, { "assets": 29859277, "current_assets": 13270303, "current_liabilities": 9728420, "equity": 20611503, "fixed_assets": 16588974, "liabilities": 17000719, "long_term_liabilities": 7272299, "quarter": 2 }, { "assets": 30539334, "current_assets": 12539257, "current_liabilities": 8146215, "equity": 21458264, "fixed_assets": 18000077, "liabilities": 17349058, "long_term_liabilities": 9202843, "quarter": 3 }, { "assets": 31234879, "current_assets": 13001749, "current_liabilities": 9384509, "equity": 21694316, "fixed_assets": 18233130, "liabilities": 17704533, "long_term_liabilities": 8320024, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50711, "financing_cash_flow": -143526, "investing_cash_flow": -150773, "net_cash_flow": 9462738, "operating_cash_flow": 9753013, "quarter": 1 }, { "change_in_working_capital": -53401, "financing_cash_flow": -53562, "investing_cash_flow": -170570, "net_cash_flow": 8662844, "operating_cash_flow": 8909566, "quarter": 2 }, { "change_in_working_capital": -94196, "financing_cash_flow": 3322, "investing_cash_flow": -434438, "net_cash_flow": 9223408, "operating_cash_flow": 9577477, "quarter": 3 }, { "change_in_working_capital": 24889, "financing_cash_flow": -3355, "investing_cash_flow": -245975, "net_cash_flow": 9460651, "operating_cash_flow": 9556955, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9482735777357575, "current_ratio": 1.349768706811407, "debt_to_equity_ratio": 0.7976395017774, "profit_margin": 0.3016465250053424, "quarter": 1, "return_on_assets": 0.2860434294783747, "return_on_equity": 0.39983328421713366 }, { "asset_turnover_ratio": 0.915612926595644, "current_ratio": 1.364075872546621, "debt_to_equity_ratio": 0.8248170451228132, "profit_margin": 0.2835799358730981, "quarter": 2, "return_on_assets": 0.2596494550085724, "return_on_equity": 0.37614651391506965 }, { "asset_turnover_ratio": 0.8840772035172738, "current_ratio": 1.5392740063943806, "debt_to_equity_ratio": 0.8085024026174717, "profit_margin": 0.30623165658418094, "quarter": 3, "return_on_assets": 0.27073242658140484, "return_on_equity": 0.3853055400940169 }, { "asset_turnover_ratio": 0.8536276385127024, "current_ratio": 1.3854479760209084, "debt_to_equity_ratio": 0.8160908599284716, "profit_margin": 0.3061914815446569, "quarter": 4, "return_on_assets": 0.2613735113236712, "return_on_equity": 0.3763183868069406 } ], "income_statement": [ { "depreciation": 1402157, "expenses": 16780518, "income_tax": 2552870, "marketing_expense": 3156025, "net_income": 10903726, "net_profit": 8350856, "operational_expense": 8658044, "product_revenue": 5739935, "quarter": 1, "rd_expense": 1802988, "revenue": 27684244, "salaries_expense": 8284914, "service_revenue": 21944309 }, { "depreciation": 1156621, "expenses": 16451429, "income_tax": 3135166, "marketing_expense": 2881235, "net_income": 10888111, "net_profit": 7752945, "operational_expense": 9072821, "product_revenue": 7519119, "quarter": 2, "rd_expense": 2661778, "revenue": 27339540, "salaries_expense": 5186460, "service_revenue": 19820421 }, { "depreciation": 1309489, "expenses": 16128794, "income_tax": 2602347, "marketing_expense": 2415734, "net_income": 10870335, "net_profit": 8267988, "operational_expense": 8572996, "product_revenue": 5626823, "quarter": 3, "rd_expense": 1952364, "revenue": 26999129, "salaries_expense": 5784993, "service_revenue": 21372306 }, { "depreciation": 1392985, "expenses": 15812486, "income_tax": 2686500, "marketing_expense": 2558916, "net_income": 10850470, "net_profit": 8163970, "operational_expense": 8427201, "product_revenue": 10457114, "quarter": 4, "rd_expense": 1726793, "revenue": 26662956, "salaries_expense": 5353595, "service_revenue": 16205842 } ], "market_conditions": { "gdp_growth": [ 0.03298845425873052, 0.032300198441473235, 0.04304344863494103, 0.0415129590391761 ], "inflation_rate": [ 0.0053284445121721934, 0.010228852236559938, 0.005530508172523615, 0.01127931405374618 ], "interest_rate": [ 0.011694030239571156, 0.015873277922315018, 0.015881364871454067, 0.016532552170331418 ], "year": 1994 }, "random_event": { "description": "Martinez-Weber Introduction of New Service in 1994", "impact": -0.01, "type": "Introduction of New Service" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 53890, "billable_hours_per_employee": 89, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 95736675, "net_revenue": 77583468, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 116492 }, { "average_project_size": 80996, "billable_hours_per_employee": 149, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 92974083, "net_revenue": 75488807, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 113347 }, { "average_project_size": 199588, "billable_hours_per_employee": 95, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 86731156, "net_revenue": 73450700, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 110286 }, { "average_project_size": 140197, "billable_hours_per_employee": 141, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 79888292, "net_revenue": 71467620, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 107309 } ], "balance_sheet": [ { "assets": 88901671, "current_assets": 36741235, "current_liabilities": 22892518, "equity": 57687795, "fixed_assets": 52160436, "liabilities": 49985830, "long_term_liabilities": 27093312, "quarter": 1 }, { "assets": 91186227, "current_assets": 45414941, "current_liabilities": 25555281, "equity": 56518679, "fixed_assets": 45771286, "liabilities": 51112522, "long_term_liabilities": 25557241, "quarter": 2 }, { "assets": 93529491, "current_assets": 32890462, "current_liabilities": 22473214, "equity": 57188935, "fixed_assets": 60639029, "liabilities": 52264609, "long_term_liabilities": 29791395, "quarter": 3 }, { "assets": 95932971, "current_assets": 29600830, "current_liabilities": 27844324, "equity": 57912857, "fixed_assets": 66332141, "liabilities": 53442665, "long_term_liabilities": 25598341, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61330, "financing_cash_flow": 77841, "investing_cash_flow": -255465, "net_cash_flow": 23288336, "operating_cash_flow": 23747728, "quarter": 1 }, { "change_in_working_capital": -42791, "financing_cash_flow": -6070, "investing_cash_flow": -425154, "net_cash_flow": 20582108, "operating_cash_flow": 21264030, "quarter": 2 }, { "change_in_working_capital": 43077, "financing_cash_flow": 82936, "investing_cash_flow": -346901, "net_cash_flow": 18838072, "operating_cash_flow": 19037147, "quarter": 3 }, { "change_in_working_capital": 61713, "financing_cash_flow": -30006, "investing_cash_flow": -113606, "net_cash_flow": 18491541, "operating_cash_flow": 18457744, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8726885234811841, "current_ratio": 1.6049451178765044, "debt_to_equity_ratio": 0.866488830089623, "profit_margin": 0.24195817077937273, "quarter": 1, "return_on_assets": 0.21115411880165896, "return_on_equity": 0.3254059892564796 }, { "asset_turnover_ratio": 0.8278531690975656, "current_ratio": 1.7771254794654772, "debt_to_equity_ratio": 0.9043474282192618, "profit_margin": 0.21784652127301468, "quarter": 2, "return_on_assets": 0.18034493301274546, "return_on_equity": 0.2909652930847871 }, { "asset_turnover_ratio": 0.7853212843850502, "current_ratio": 1.4635406399814463, "debt_to_equity_ratio": 0.9138937278688614, "profit_margin": 0.21679920000762415, "quarter": 3, "return_on_assets": 0.1702570262036388, "return_on_equity": 0.2784463987657752 }, { "asset_turnover_ratio": 0.7449745301852477, "current_ratio": 1.0630830901120099, "debt_to_equity_ratio": 0.9228117514561577, "profit_margin": 0.2157977416905726, "quarter": 4, "return_on_assets": 0.16076382123097177, "return_on_equity": 0.2663061675579224 } ], "income_statement": [ { "depreciation": 4975774, "expenses": 53740751, "income_tax": 5070763, "marketing_expense": 9471858, "net_income": 23842717, "net_profit": 18771954, "operational_expense": 37208648, "product_revenue": 20298291, "quarter": 1, "rd_expense": 9860879, "revenue": 77583468, "salaries_expense": 16965338, "service_revenue": 57285177 }, { "depreciation": 4819056, "expenses": 52594964, "income_tax": 6448869, "marketing_expense": 7390950, "net_income": 22893843, "net_profit": 16444974, "operational_expense": 35667647, "product_revenue": 25673507, "quarter": 2, "rd_expense": 8208646, "revenue": 75488807, "salaries_expense": 23105432, "service_revenue": 49815300 }, { "depreciation": 3113094, "expenses": 51473606, "income_tax": 6053041, "marketing_expense": 9251054, "net_income": 21977094, "net_profit": 15924053, "operational_expense": 27676701, "product_revenue": 22366223, "quarter": 3, "rd_expense": 5544447, "revenue": 73450700, "salaries_expense": 17017819, "service_revenue": 51084477 }, { "depreciation": 3035193, "expenses": 50376157, "income_tax": 5668912, "marketing_expense": 7247297, "net_income": 21091463, "net_profit": 15422551, "operational_expense": 28605026, "product_revenue": 24736325, "quarter": 4, "rd_expense": 7703390, "revenue": 71467620, "salaries_expense": 23908248, "service_revenue": 46731295 } ], "market_conditions": { "gdp_growth": [ 0.03558662546570276, 0.027921237087923514, 0.03267161634183089, 0.022007267329706648 ], "inflation_rate": [ 0.0034966366692752763, 0.006168487838849715, 0.007858525147034853, 0.007864564970789942 ], "interest_rate": [ 0.012875559305094045, 0.016650101939291853, 0.01535486093027997, 0.019226142487955105 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 113816, "billable_hours_per_employee": 157, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 27645169, "net_revenue": 23848553, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 35809 }, { "average_project_size": 65581, "billable_hours_per_employee": 117, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 29311016, "net_revenue": 23762782, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 35680 }, { "average_project_size": 114650, "billable_hours_per_employee": 155, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 30604164, "net_revenue": 23677320, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 35552 }, { "average_project_size": 84000, "billable_hours_per_employee": 135, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 29997314, "net_revenue": 23592165, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 35424 } ], "balance_sheet": [ { "assets": 27711295, "current_assets": 11739951, "current_liabilities": 6086646, "equity": 18992880, "fixed_assets": 15971344, "liabilities": 14078602, "long_term_liabilities": 7991956, "quarter": 1 }, { "assets": 28127856, "current_assets": 11827260, "current_liabilities": 8325585, "equity": 18812843, "fixed_assets": 16300596, "liabilities": 14480718, "long_term_liabilities": 6155133, "quarter": 2 }, { "assets": 28550679, "current_assets": 9300266, "current_liabilities": 8236715, "equity": 19140803, "fixed_assets": 19250413, "liabilities": 14894319, "long_term_liabilities": 6657604, "quarter": 3 }, { "assets": 28979858, "current_assets": 11997116, "current_liabilities": 7225969, "equity": 19005624, "fixed_assets": 16982742, "liabilities": 15319734, "long_term_liabilities": 8093765, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48097, "financing_cash_flow": 183736, "investing_cash_flow": -178925, "net_cash_flow": 5785709, "operating_cash_flow": 6270869, "quarter": 1 }, { "change_in_working_capital": 78753, "financing_cash_flow": 106079, "investing_cash_flow": -266438, "net_cash_flow": 6032702, "operating_cash_flow": 6510562, "quarter": 2 }, { "change_in_working_capital": -11911, "financing_cash_flow": 42863, "investing_cash_flow": -256958, "net_cash_flow": 5716214, "operating_cash_flow": 6382425, "quarter": 3 }, { "change_in_working_capital": 62023, "financing_cash_flow": -40722, "investing_cash_flow": -426847, "net_cash_flow": 6151304, "operating_cash_flow": 6430976, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8606076691832698, "current_ratio": 1.928804632304885, "debt_to_equity_ratio": 0.7412568288748205, "profit_margin": 0.2247594225108752, "quarter": 1, "return_on_assets": 0.19342968273406205, "return_on_equity": 0.2822208638184414 }, { "asset_turnover_ratio": 0.8448131275984917, "current_ratio": 1.4205920665034348, "debt_to_equity_ratio": 0.7697251287325366, "profit_margin": 0.21738637336318617, "quarter": 2, "return_on_assets": 0.18365086197824676, "return_on_equity": 0.27458396373158483 }, { "asset_turnover_ratio": 0.8293084728387721, "current_ratio": 1.12912320020785, "debt_to_equity_ratio": 0.7781449398961997, "profit_margin": 0.23163276080232054, "quarter": 3, "return_on_assets": 0.19209501112040103, "return_on_equity": 0.2865315002719583 }, { "asset_turnover_ratio": 0.8140883575067898, "current_ratio": 1.660277811875473, "debt_to_equity_ratio": 0.8060631947680329, "profit_margin": 0.22657945974860721, "quarter": 4, "return_on_assets": 0.18445570023151941, "return_on_equity": 0.2812588526427756 } ], "income_statement": [ { "depreciation": 910682, "expenses": 17031603, "income_tax": 1456763, "marketing_expense": 2014292, "net_income": 6816950, "net_profit": 5360187, "operational_expense": 8611593, "product_revenue": 5385243, "quarter": 1, "rd_expense": 2068055, "revenue": 23848553, "salaries_expense": 8498648, "service_revenue": 18463310 }, { "depreciation": 1344857, "expenses": 16867239, "income_tax": 1729838, "marketing_expense": 3144975, "net_income": 6895543, "net_profit": 5165705, "operational_expense": 10211955, "product_revenue": 5209500, "quarter": 2, "rd_expense": 2160570, "revenue": 23762782, "salaries_expense": 6839010, "service_revenue": 18553282 }, { "depreciation": 897982, "expenses": 16704462, "income_tax": 1488415, "marketing_expense": 2676950, "net_income": 6972858, "net_profit": 5484443, "operational_expense": 11633259, "product_revenue": 6836496, "quarter": 3, "rd_expense": 2825510, "revenue": 23677320, "salaries_expense": 5945131, "service_revenue": 16840824 }, { "depreciation": 1085476, "expenses": 16543255, "income_tax": 1703410, "marketing_expense": 1659191, "net_income": 7048910, "net_profit": 5345500, "operational_expense": 10423488, "product_revenue": 8206214, "quarter": 4, "rd_expense": 2330069, "revenue": 23592165, "salaries_expense": 7118132, "service_revenue": 15385951 } ], "market_conditions": { "gdp_growth": [ 0.0472647952533756, 0.036686072089217675, 0.03714067406085577, 0.04620460328181825 ], "inflation_rate": [ 0.001364311512658701, 0.0104371366586286, 0.007487976519768169, 0.004983382898314868 ], "interest_rate": [ 0.0182565425006802, 0.014395444903480912, 0.019233390011253106, 0.02002941605286479 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 2010, "industry": "Advertising", "location": "Stevenfurt", "name": "Perkins LLC", "num_employees": 261, "region": "North America", "revenue_size": "Large", "website": "www.perkinsllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 181387, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 66045329, "net_revenue": 53072454, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 203343 }, { "average_project_size": 184417, "billable_hours_per_employee": 102, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 67089945, "net_revenue": 54983860, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 210666 }, { "average_project_size": 189459, "billable_hours_per_employee": 142, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 64768307, "net_revenue": 56964107, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 218253 }, { "average_project_size": 167670, "billable_hours_per_employee": 148, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 65986110, "net_revenue": 59015672, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 226114 } ], "balance_sheet": [ { "assets": 67712725, "current_assets": 32029476, "current_liabilities": 13775670, "equity": 51414814, "fixed_assets": 35683249, "liabilities": 29300942, "long_term_liabilities": 15525272, "quarter": 1 }, { "assets": 70062744, "current_assets": 24068270, "current_liabilities": 17800054, "equity": 54216008, "fixed_assets": 45994474, "liabilities": 29896939, "long_term_liabilities": 12096885, "quarter": 2 }, { "assets": 72494321, "current_assets": 30331271, "current_liabilities": 14354778, "equity": 56061052, "fixed_assets": 42163050, "liabilities": 30505060, "long_term_liabilities": 16150282, "quarter": 3 }, { "assets": 75010288, "current_assets": 30323397, "current_liabilities": 13501050, "equity": 57462633, "fixed_assets": 44686891, "liabilities": 31125550, "long_term_liabilities": 17624500, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51640, "financing_cash_flow": -134124, "investing_cash_flow": -328283, "net_cash_flow": 14830888, "operating_cash_flow": 15386910, "quarter": 1 }, { "change_in_working_capital": -1197, "financing_cash_flow": -159565, "investing_cash_flow": -339121, "net_cash_flow": 17431655, "operating_cash_flow": 17524879, "quarter": 2 }, { "change_in_working_capital": 72863, "financing_cash_flow": -138967, "investing_cash_flow": -106086, "net_cash_flow": 17444462, "operating_cash_flow": 17694536, "quarter": 3 }, { "change_in_working_capital": 49120, "financing_cash_flow": 55973, "investing_cash_flow": -349165, "net_cash_flow": 16493200, "operating_cash_flow": 17214703, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7837884828885561, "current_ratio": 2.3250757313437385, "debt_to_equity_ratio": 0.5698929884293659, "profit_margin": 0.2450052714728435, "quarter": 1, "return_on_assets": 0.19203231002739884, "return_on_equity": 0.2529043672121424 }, { "asset_turnover_ratio": 0.7847802820854405, "current_ratio": 1.3521458979843544, "debt_to_equity_ratio": 0.5514411721349901, "profit_margin": 0.25553322374966037, "quarter": 2, "return_on_assets": 0.20053743541646044, "return_on_equity": 0.25915229686405533 }, { "asset_turnover_ratio": 0.7857733711306848, "current_ratio": 2.1129738822850483, "debt_to_equity_ratio": 0.5441399851005293, "profit_margin": 0.24702908096145526, "quarter": 3, "return_on_assets": 0.19410887371439758, "return_on_equity": 0.2510083292764467 }, { "asset_turnover_ratio": 0.7867677031182709, "current_ratio": 2.246002866443721, "debt_to_equity_ratio": 0.5416659205296075, "profit_margin": 0.23007270001093946, "quarter": 4, "return_on_assets": 0.18101376973782582, "return_on_equity": 0.23629086053192166 } ], "income_statement": [ { "depreciation": 2383879, "expenses": 35586662, "income_tax": 4482761, "marketing_expense": 7105966, "net_income": 17485792, "net_profit": 13003031, "operational_expense": 19169903, "product_revenue": 12625791, "quarter": 1, "rd_expense": 5214289, "revenue": 53072454, "salaries_expense": 17791318, "service_revenue": 40446663 }, { "depreciation": 3474676, "expenses": 37045611, "income_tax": 3888046, "marketing_expense": 5878421, "net_income": 17938249, "net_profit": 14050203, "operational_expense": 25790408, "product_revenue": 17325043, "quarter": 2, "rd_expense": 4549793, "revenue": 54983860, "salaries_expense": 16394970, "service_revenue": 37658817 }, { "depreciation": 3622745, "expenses": 38564373, "income_tax": 4327943, "marketing_expense": 6945889, "net_income": 18399734, "net_profit": 14071791, "operational_expense": 25329739, "product_revenue": 20707118, "quarter": 3, "rd_expense": 4962097, "revenue": 56964107, "salaries_expense": 13951297, "service_revenue": 36256989 }, { "depreciation": 3636808, "expenses": 40145399, "income_tax": 5292378, "marketing_expense": 7236474, "net_income": 18870273, "net_profit": 13577895, "operational_expense": 24869979, "product_revenue": 13095145, "quarter": 4, "rd_expense": 6129213, "revenue": 59015672, "salaries_expense": 18844647, "service_revenue": 45920527 } ], "market_conditions": { "gdp_growth": [ -0.013604718560632225, -0.0158198864305785, -0.01338517873619769, -0.01525399812956887 ], "inflation_rate": [ 0.02759750161801771, 0.0317634814437614, 0.03262341922855111, 0.03135301824099843 ], "interest_rate": [ 0.04730965271051941, 0.043360956282680316, 0.039012434015110266, 0.04882139374472705 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 82280, "billable_hours_per_employee": 98, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 50942957, "net_revenue": 41732875, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 159896 }, { "average_project_size": 56230, "billable_hours_per_employee": 127, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 49741565, "net_revenue": 42602885, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 163229 }, { "average_project_size": 123678, "billable_hours_per_employee": 120, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 50632547, "net_revenue": 43491034, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 166632 }, { "average_project_size": 199839, "billable_hours_per_employee": 148, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 50794956, "net_revenue": 44397697, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 170106 } ], "balance_sheet": [ { "assets": 45223226, "current_assets": 16182445, "current_liabilities": 9600121, "equity": 37538424, "fixed_assets": 29040781, "liabilities": 19725884, "long_term_liabilities": 10125763, "quarter": 1 }, { "assets": 46195330, "current_assets": 21758086, "current_liabilities": 11822894, "equity": 39470251, "fixed_assets": 24437244, "liabilities": 20131458, "long_term_liabilities": 8308564, "quarter": 2 }, { "assets": 47188330, "current_assets": 19912495, "current_liabilities": 8987012, "equity": 40233803, "fixed_assets": 27275835, "liabilities": 20545371, "long_term_liabilities": 11558359, "quarter": 3 }, { "assets": 48202675, "current_assets": 19813209, "current_liabilities": 10527264, "equity": 40116769, "fixed_assets": 28389466, "liabilities": 20967793, "long_term_liabilities": 10440529, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3361, "financing_cash_flow": -130886, "investing_cash_flow": -165118, "net_cash_flow": 13419616, "operating_cash_flow": 13692572, "quarter": 1 }, { "change_in_working_capital": 37648, "financing_cash_flow": -11708, "investing_cash_flow": -295784, "net_cash_flow": 15417905, "operating_cash_flow": 15804076, "quarter": 2 }, { "change_in_working_capital": -18228, "financing_cash_flow": -13206, "investing_cash_flow": -408532, "net_cash_flow": 15971462, "operating_cash_flow": 16163604, "quarter": 3 }, { "change_in_working_capital": 10698, "financing_cash_flow": -132857, "investing_cash_flow": -395537, "net_cash_flow": 14687034, "operating_cash_flow": 15063312, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.92281950429631, "current_ratio": 1.6856501079517643, "debt_to_equity_ratio": 0.5254851402392386, "profit_margin": 0.2885274978059863, "quarter": 1, "return_on_assets": 0.26625880250117495, "return_on_equity": 0.32076684945537404 }, { "asset_turnover_ratio": 0.9222335894126095, "current_ratio": 1.8403350313383509, "debt_to_equity_ratio": 0.5100412966717642, "profit_margin": 0.3146824211552809, "quarter": 2, "return_on_assets": 0.29021069878708516, "return_on_equity": 0.3396578096247728 }, { "asset_turnover_ratio": 0.9216480854482454, "current_ratio": 2.215696941319317, "debt_to_equity_ratio": 0.5106494904297265, "profit_margin": 0.31249760582836456, "quarter": 3, "return_on_assets": 0.28801282011887264, "return_on_equity": 0.33779665322713837 }, { "asset_turnover_ratio": 0.9210629285615373, "current_ratio": 1.8820853167546667, "debt_to_equity_ratio": 0.5226690364819759, "profit_margin": 0.29014763986519393, "quarter": 4, "return_on_assets": 0.26724423488945376, "return_on_equity": 0.3211097832928669 } ], "income_statement": [ { "depreciation": 1651490, "expenses": 25286996, "income_tax": 4404797, "marketing_expense": 3693341, "net_income": 16445879, "net_profit": 12041082, "operational_expense": 15450881, "product_revenue": 15558647, "quarter": 1, "rd_expense": 3470535, "revenue": 41732875, "salaries_expense": 10205922, "service_revenue": 26174228 }, { "depreciation": 2397697, "expenses": 25745426, "income_tax": 3451080, "marketing_expense": 4147360, "net_income": 16857459, "net_profit": 13406379, "operational_expense": 15861566, "product_revenue": 15988272, "quarter": 2, "rd_expense": 3315913, "revenue": 42602885, "salaries_expense": 11132040, "service_revenue": 26614613 }, { "depreciation": 2572760, "expenses": 26212167, "income_tax": 3688023, "marketing_expense": 3182712, "net_income": 17278867, "net_profit": 13590844, "operational_expense": 15448196, "product_revenue": 11366965, "quarter": 3, "rd_expense": 3466486, "revenue": 43491034, "salaries_expense": 9346072, "service_revenue": 32124069 }, { "depreciation": 2181425, "expenses": 26687369, "income_tax": 4828441, "marketing_expense": 4653622, "net_income": 17710328, "net_profit": 12881887, "operational_expense": 17219425, "product_revenue": 17170688, "quarter": 4, "rd_expense": 4702317, "revenue": 44397697, "salaries_expense": 9450262, "service_revenue": 27227009 } ], "market_conditions": { "gdp_growth": [ -0.022012635450151058, -0.009535665581396438, -0.006518471485205167, -0.019909192110586112 ], "inflation_rate": [ 0.03239752356283703, 0.03298608482241391, 0.033846281335637114, 0.038757933130444205 ], "interest_rate": [ 0.05115187374275918, 0.04446423868130318, 0.048221735318423234, 0.05255920611451778 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 61978, "billable_hours_per_employee": 141, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 43669228, "net_revenue": 39467774, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 151218 }, { "average_project_size": 67812, "billable_hours_per_employee": 129, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 45718844, "net_revenue": 40298945, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 154402 }, { "average_project_size": 97373, "billable_hours_per_employee": 85, "client_concentration": 0.4, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 49971982, "net_revenue": 41147620, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 157654 }, { "average_project_size": 81749, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 48182832, "net_revenue": 42014168, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 160974 } ], "balance_sheet": [ { "assets": 47824613, "current_assets": 16090117, "current_liabilities": 10068674, "equity": 38745746, "fixed_assets": 31734496, "liabilities": 19781059, "long_term_liabilities": 9712385, "quarter": 1 }, { "assets": 49481035, "current_assets": 19425629, "current_liabilities": 11990583, "equity": 39664023, "fixed_assets": 30055406, "liabilities": 20118339, "long_term_liabilities": 8127756, "quarter": 2 }, { "assets": 51194828, "current_assets": 17283034, "current_liabilities": 9682519, "equity": 41439479, "fixed_assets": 33911794, "liabilities": 20461371, "long_term_liabilities": 10778852, "quarter": 3 }, { "assets": 52967979, "current_assets": 25643667, "current_liabilities": 8461422, "equity": 43528056, "fixed_assets": 27324312, "liabilities": 20810251, "long_term_liabilities": 12348829, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13636, "financing_cash_flow": 135397, "investing_cash_flow": -283429, "net_cash_flow": 12280748, "operating_cash_flow": 12364611, "quarter": 1 }, { "change_in_working_capital": -7949, "financing_cash_flow": 195388, "investing_cash_flow": -104979, "net_cash_flow": 11478417, "operating_cash_flow": 11779035, "quarter": 2 }, { "change_in_working_capital": 82320, "financing_cash_flow": 10979, "investing_cash_flow": -388357, "net_cash_flow": 12039529, "operating_cash_flow": 12506753, "quarter": 3 }, { "change_in_working_capital": 76258, "financing_cash_flow": -105367, "investing_cash_flow": -221899, "net_cash_flow": 13088349, "operating_cash_flow": 13127523, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8252607083302482, "current_ratio": 1.5980373383823927, "debt_to_equity_ratio": 0.5105349887959313, "profit_margin": 0.2711627972735427, "quarter": 1, "return_on_assets": 0.22378000215077537, "return_on_equity": 0.2762159231622486 }, { "asset_turnover_ratio": 0.8144321354636175, "current_ratio": 1.6200737695573268, "debt_to_equity_ratio": 0.5072188214493523, "profit_margin": 0.25562274645155103, "quarter": 2, "return_on_assets": 0.20818737926561157, "return_on_equity": 0.25971462854385696 }, { "asset_turnover_ratio": 0.8037456439935691, "current_ratio": 1.7849728980650592, "debt_to_equity_ratio": 0.49376516051275643, "profit_margin": 0.2601856923924154, "quarter": 3, "return_on_assets": 0.20912311688985458, "return_on_equity": 0.2583531998556256 }, { "asset_turnover_ratio": 0.7931993780619797, "current_ratio": 3.0306569037686573, "debt_to_equity_ratio": 0.478088224293775, "profit_margin": 0.270630802447403, "quarter": 4, "return_on_assets": 0.21466418418569452, "return_on_equity": 0.26121837373118617 } ], "income_statement": [ { "depreciation": 1662419, "expenses": 25159099, "income_tax": 3606483, "marketing_expense": 4915263, "net_income": 14308675, "net_profit": 10702192, "operational_expense": 15424245, "product_revenue": 8682082, "quarter": 1, "rd_expense": 3967239, "revenue": 39467774, "salaries_expense": 9037886, "service_revenue": 30785692 }, { "depreciation": 1477708, "expenses": 25697542, "income_tax": 4300076, "marketing_expense": 4372363, "net_income": 14601403, "net_profit": 10301327, "operational_expense": 16996591, "product_revenue": 13985374, "quarter": 2, "rd_expense": 5107664, "revenue": 40298945, "salaries_expense": 10979773, "service_revenue": 26313571 }, { "depreciation": 1800731, "expenses": 26247508, "income_tax": 4194090, "marketing_expense": 4325360, "net_income": 14900112, "net_profit": 10706022, "operational_expense": 13868191, "product_revenue": 13642626, "quarter": 3, "rd_expense": 4061180, "revenue": 41147620, "salaries_expense": 10112712, "service_revenue": 27504994 }, { "depreciation": 1757195, "expenses": 26809245, "income_tax": 3834595, "marketing_expense": 4614455, "net_income": 15204923, "net_profit": 11370328, "operational_expense": 13526321, "product_revenue": 9203588, "quarter": 4, "rd_expense": 4467613, "revenue": 42014168, "salaries_expense": 12806947, "service_revenue": 32810580 } ], "market_conditions": { "gdp_growth": [ -0.009178705702344999, -0.02016461193428554, -0.015274571303583874, -0.023627517844915884 ], "inflation_rate": [ 0.02570281036599607, 0.03101484935623933, 0.030133256365812253, 0.031964377095349716 ], "interest_rate": [ 0.05785919011044242, 0.0536742723516539, 0.057711533519197465, 0.055488079183135086 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 185768, "billable_hours_per_employee": 118, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 59278281, "net_revenue": 46201518, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 177017 }, { "average_project_size": 116687, "billable_hours_per_employee": 122, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 59261253, "net_revenue": 47374409, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 181511 }, { "average_project_size": 82636, "billable_hours_per_employee": 121, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 62155176, "net_revenue": 48577075, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 186119 }, { "average_project_size": 172626, "billable_hours_per_employee": 113, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 55983253, "net_revenue": 49810273, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 190844 } ], "balance_sheet": [ { "assets": 49570061, "current_assets": 22691144, "current_liabilities": 13665690, "equity": 33053836, "fixed_assets": 26878917, "liabilities": 24572308, "long_term_liabilities": 10906618, "quarter": 1 }, { "assets": 50285568, "current_assets": 17545985, "current_liabilities": 14028256, "equity": 33898070, "fixed_assets": 32739583, "liabilities": 25134145, "long_term_liabilities": 11105889, "quarter": 2 }, { "assets": 51011402, "current_assets": 23851629, "current_liabilities": 14377153, "equity": 34188084, "fixed_assets": 27159773, "liabilities": 25708829, "long_term_liabilities": 11331676, "quarter": 3 }, { "assets": 51747713, "current_assets": 24675834, "current_liabilities": 15612563, "equity": 34673640, "fixed_assets": 27071879, "liabilities": 26296653, "long_term_liabilities": 10684090, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18627, "financing_cash_flow": -171036, "investing_cash_flow": -131236, "net_cash_flow": 10022131, "operating_cash_flow": 10282992, "quarter": 1 }, { "change_in_working_capital": 65647, "financing_cash_flow": 89797, "investing_cash_flow": -406830, "net_cash_flow": 11027287, "operating_cash_flow": 10966630, "quarter": 2 }, { "change_in_working_capital": 48113, "financing_cash_flow": -179336, "investing_cash_flow": -242917, "net_cash_flow": 10558018, "operating_cash_flow": 10762172, "quarter": 3 }, { "change_in_working_capital": 78179, "financing_cash_flow": -89920, "investing_cash_flow": -478973, "net_cash_flow": 11760911, "operating_cash_flow": 12223023, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9320448082563384, "current_ratio": 1.6604462709164338, "debt_to_equity_ratio": 0.7434026114245862, "profit_margin": 0.174368361662922, "quarter": 1, "return_on_assets": 0.16251912621209, "return_on_equity": 0.2437261139675286 }, { "asset_turnover_ratio": 0.9421074651080803, "current_ratio": 1.2507602513099276, "debt_to_equity_ratio": 0.7414624195418795, "profit_margin": 0.18462809741858732, "quarter": 2, "return_on_assets": 0.17393950884675302, "return_on_equity": 0.25802787592331955 }, { "asset_turnover_ratio": 0.9522787670097755, "current_ratio": 1.6589952823065874, "debt_to_equity_ratio": 0.7519821526120036, "profit_margin": 0.1829157272231809, "quarter": 3, "return_on_assets": 0.17418676318678714, "return_on_equity": 0.25990081807450804 }, { "asset_turnover_ratio": 0.9625598912941331, "current_ratio": 1.580511412507991, "debt_to_equity_ratio": 0.7584047420461192, "profit_margin": 0.18515417492291197, "quarter": 4, "return_on_assets": 0.17822198248645307, "return_on_equity": 0.2659824581439964 } ], "income_statement": [ { "depreciation": 2226909, "expenses": 35568744, "income_tax": 2576691, "marketing_expense": 3603085, "net_income": 10632774, "net_profit": 8056083, "operational_expense": 24470859, "product_revenue": 18329408, "quarter": 1, "rd_expense": 4850860, "revenue": 46201518, "salaries_expense": 13601813, "service_revenue": 27872110 }, { "depreciation": 2219983, "expenses": 36353600, "income_tax": 2274162, "marketing_expense": 6970434, "net_income": 11020809, "net_profit": 8746647, "operational_expense": 24118570, "product_revenue": 12110703, "quarter": 2, "rd_expense": 5737904, "revenue": 47374409, "salaries_expense": 11003554, "service_revenue": 35263706 }, { "depreciation": 1876661, "expenses": 37155775, "income_tax": 2535789, "marketing_expense": 5427725, "net_income": 11421300, "net_profit": 8885511, "operational_expense": 25701958, "product_revenue": 10225155, "quarter": 3, "rd_expense": 6761988, "revenue": 48577075, "salaries_expense": 16218384, "service_revenue": 38351920 }, { "depreciation": 3000443, "expenses": 37975650, "income_tax": 2612043, "marketing_expense": 5814174, "net_income": 11834623, "net_profit": 9222580, "operational_expense": 22829973, "product_revenue": 12016144, "quarter": 4, "rd_expense": 5878127, "revenue": 49810273, "salaries_expense": 16588336, "service_revenue": 37794129 } ], "market_conditions": { "gdp_growth": [ 0.0028090180573393693, 0.002132013378634232, -0.005517410869233548, 0.006687242045459981 ], "inflation_rate": [ 0.03832818313551259, 0.03448384456524883, 0.030393179366167936, 0.03514093892574562 ], "interest_rate": [ 0.052496302574014386, 0.05013315824625084, 0.04840585648726105, 0.05231114263224513 ], "year": 2013 }, "random_event": { "description": "Perkins LLC Expansion to New Market in 2013", "impact": 0.07, "type": "Expansion to New Market" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 163770, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 64792824, "net_revenue": 56955712, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 218221 }, { "average_project_size": 106717, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 67160626, "net_revenue": 59429512, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 227699 }, { "average_project_size": 109800, "billable_hours_per_employee": 150, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 71880391, "net_revenue": 62010758, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 237589 }, { "average_project_size": 191648, "billable_hours_per_employee": 109, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 83180587, "net_revenue": 64704118, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 247908 } ], "balance_sheet": [ { "assets": 84817882, "current_assets": 28986982, "current_liabilities": 16543048, "equity": 63240601, "fixed_assets": 55830900, "liabilities": 36771900, "long_term_liabilities": 20228852, "quarter": 1 }, { "assets": 86598721, "current_assets": 29902526, "current_liabilities": 15877689, "equity": 66547616, "fixed_assets": 56696195, "liabilities": 37760833, "long_term_liabilities": 21883144, "quarter": 2 }, { "assets": 88416949, "current_assets": 43572667, "current_liabilities": 20734988, "equity": 67682294, "fixed_assets": 44844282, "liabilities": 38776361, "long_term_liabilities": 18041373, "quarter": 3 }, { "assets": 90273354, "current_assets": 31359185, "current_liabilities": 21719566, "equity": 70028297, "fixed_assets": 58914169, "liabilities": 39819201, "long_term_liabilities": 18099635, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9186, "financing_cash_flow": -149031, "investing_cash_flow": -377227, "net_cash_flow": 17798312, "operating_cash_flow": 18011589, "quarter": 1 }, { "change_in_working_capital": 97356, "financing_cash_flow": 41176, "investing_cash_flow": -495355, "net_cash_flow": 20586812, "operating_cash_flow": 20710673, "quarter": 2 }, { "change_in_working_capital": -7079, "financing_cash_flow": 152792, "investing_cash_flow": -202702, "net_cash_flow": 20676577, "operating_cash_flow": 21030064, "quarter": 3 }, { "change_in_working_capital": 61221, "financing_cash_flow": -104865, "investing_cash_flow": -113968, "net_cash_flow": 22072489, "operating_cash_flow": 22360697, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6715059449374131, "current_ratio": 1.7522153112292245, "debt_to_equity_ratio": 0.5814603185064607, "profit_margin": 0.26677954618493754, "quarter": 1, "return_on_assets": 0.1791440512508907, "return_on_equity": 0.2402668342762903 }, { "asset_turnover_ratio": 0.6862631608612326, "current_ratio": 1.8833046799190991, "debt_to_equity_ratio": 0.5674257812631485, "profit_margin": 0.29799551441714683, "quarter": 2, "return_on_assets": 0.20450334364638018, "return_on_equity": 0.2661211485021492 }, { "asset_turnover_ratio": 0.7013446935383396, "current_ratio": 2.1014078715647195, "debt_to_equity_ratio": 0.572917357086035, "profit_margin": 0.2909447744534908, "quarter": 3, "return_on_assets": 0.20405257367566484, "return_on_equity": 0.2665646350580257 }, { "asset_turnover_ratio": 0.7167576602947532, "current_ratio": 1.443821897730369, "debt_to_equity_ratio": 0.5686158696676573, "profit_margin": 0.3025177470157309, "quarter": 4, "return_on_assets": 0.21683191254863535, "return_on_equity": 0.27951763556380643 } ], "income_statement": [ { "depreciation": 2816970, "expenses": 35428638, "income_tax": 6332455, "marketing_expense": 4069297, "net_income": 21527074, "net_profit": 15194619, "operational_expense": 20964881, "product_revenue": 22279478, "quarter": 1, "rd_expense": 6273255, "revenue": 56955712, "salaries_expense": 13367928, "service_revenue": 34676234 }, { "depreciation": 3000945, "expenses": 36958335, "income_tax": 4761449, "marketing_expense": 4373249, "net_income": 22471177, "net_profit": 17709728, "operational_expense": 24307498, "product_revenue": 14730123, "quarter": 2, "rd_expense": 4285172, "revenue": 59429512, "salaries_expense": 12922757, "service_revenue": 44699389 }, { "depreciation": 2988358, "expenses": 38554080, "income_tax": 5414972, "marketing_expense": 5148562, "net_income": 23456678, "net_profit": 18041706, "operational_expense": 20035779, "product_revenue": 17817661, "quarter": 3, "rd_expense": 4301762, "revenue": 62010758, "salaries_expense": 12273487, "service_revenue": 44193097 }, { "depreciation": 2786553, "expenses": 40218724, "income_tax": 4911250, "marketing_expense": 5985789, "net_income": 24485394, "net_profit": 19574144, "operational_expense": 26030077, "product_revenue": 21751609, "quarter": 4, "rd_expense": 5326644, "revenue": 64704118, "salaries_expense": 16811972, "service_revenue": 42952509 } ], "market_conditions": { "gdp_growth": [ 0.0028672218084164203, 0.009693404207020405, -0.0021577446345793574, -0.002822375854896343 ], "inflation_rate": [ 0.031432898764455514, 0.030276715596791605, 0.029436236938218004, 0.031928010537877936 ], "interest_rate": [ 0.058659905704189184, 0.05816053628455167, 0.05176430531134715, 0.05372782621717023 ], "year": 2014 }, "random_event": { "description": "Perkins LLC New Ad Campaign Launch in 2014", "impact": 0.02, "type": "New Ad Campaign Launch" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 145875, "billable_hours_per_employee": 110, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 25953829, "net_revenue": 20309461, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 77814 }, { "average_project_size": 133913, "billable_hours_per_employee": 126, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 25655271, "net_revenue": 20826613, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 79795 }, { "average_project_size": 74437, "billable_hours_per_employee": 81, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 25951518, "net_revenue": 21356934, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 81827 }, { "average_project_size": 90614, "billable_hours_per_employee": 105, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 28409530, "net_revenue": 21900760, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 83911 } ], "balance_sheet": [ { "assets": 29184393, "current_assets": 11559999, "current_liabilities": 7634556, "equity": 16002473, "fixed_assets": 17624394, "liabilities": 16840913, "long_term_liabilities": 9206357, "quarter": 1 }, { "assets": 29621985, "current_assets": 12147576, "current_liabilities": 8295056, "equity": 15971899, "fixed_assets": 17474409, "liabilities": 16990230, "long_term_liabilities": 8695174, "quarter": 2 }, { "assets": 30066138, "current_assets": 14398622, "current_liabilities": 8327020, "equity": 16261107, "fixed_assets": 15667516, "liabilities": 17140870, "long_term_liabilities": 8813850, "quarter": 3 }, { "assets": 30516951, "current_assets": 14030748, "current_liabilities": 8854061, "equity": 16872506, "fixed_assets": 16486203, "liabilities": 17292846, "long_term_liabilities": 8438785, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69082, "financing_cash_flow": -145784, "investing_cash_flow": -459804, "net_cash_flow": 4776597, "operating_cash_flow": 4759759, "quarter": 1 }, { "change_in_working_capital": 73685, "financing_cash_flow": -180084, "investing_cash_flow": -114573, "net_cash_flow": 4238759, "operating_cash_flow": 4523669, "quarter": 2 }, { "change_in_working_capital": -38655, "financing_cash_flow": 109988, "investing_cash_flow": -490385, "net_cash_flow": 4164098, "operating_cash_flow": 4361750, "quarter": 3 }, { "change_in_working_capital": -59628, "financing_cash_flow": 75682, "investing_cash_flow": -383082, "net_cash_flow": 4862418, "operating_cash_flow": 5047762, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6959014360860615, "current_ratio": 1.5141678180106348, "debt_to_equity_ratio": 1.0523944017902733, "profit_margin": 0.18016199445174838, "quarter": 1, "return_on_assets": 0.12537499066710073, "return_on_equity": 0.22865172151829283 }, { "asset_turnover_ratio": 0.7030795876778683, "current_ratio": 1.4644356831346286, "debt_to_equity_ratio": 1.0637576658855656, "profit_margin": 0.16037864630220958, "quarter": 2, "return_on_assets": 0.1127589525144922, "return_on_equity": 0.20912629111917125 }, { "asset_turnover_ratio": 0.7103318025081904, "current_ratio": 1.7291446399792483, "debt_to_equity_ratio": 1.054102282212398, "profit_margin": 0.15619465790361106, "quarter": 3, "return_on_assets": 0.11095003289082223, "return_on_equity": 0.20514218373939733 }, { "asset_turnover_ratio": 0.7176588513052958, "current_ratio": 1.58466809749786, "debt_to_equity_ratio": 1.0249127189523595, "profit_margin": 0.16658787183641116, "quarter": 4, "return_on_assets": 0.11955326074351268, "return_on_equity": 0.21623349845008205 } ], "income_statement": [ { "depreciation": 1100766, "expenses": 15571279, "income_tax": 1079189, "marketing_expense": 3054415, "net_income": 4738182, "net_profit": 3658993, "operational_expense": 10881411, "product_revenue": 4686948, "quarter": 1, "rd_expense": 2471400, "revenue": 20309461, "salaries_expense": 6489938, "service_revenue": 15622513 }, { "depreciation": 1183525, "expenses": 16119373, "income_tax": 1367096, "marketing_expense": 2714645, "net_income": 4707240, "net_profit": 3340144, "operational_expense": 8546517, "product_revenue": 6972349, "quarter": 2, "rd_expense": 2854460, "revenue": 20826613, "salaries_expense": 5271778, "service_revenue": 13854264 }, { "depreciation": 1025911, "expenses": 16686760, "income_tax": 1334335, "marketing_expense": 2860832, "net_income": 4670174, "net_profit": 3335839, "operational_expense": 10168004, "product_revenue": 5895842, "quarter": 3, "rd_expense": 3070178, "revenue": 21356934, "salaries_expense": 8062397, "service_revenue": 15461092 }, { "depreciation": 1399361, "expenses": 17274118, "income_tax": 978241, "marketing_expense": 2657186, "net_income": 4626642, "net_profit": 3648401, "operational_expense": 9257273, "product_revenue": 7393562, "quarter": 4, "rd_expense": 2971014, "revenue": 21900760, "salaries_expense": 6638922, "service_revenue": 14507198 } ], "market_conditions": { "gdp_growth": [ 0.002191239241365703, -0.0017639548452268554, -0.002067609975219483, -0.0036017484374899662 ], "inflation_rate": [ 0.036869306591505835, 0.04136672155732774, 0.03696520626387876, 0.03714744965428513 ], "interest_rate": [ 0.044375247077341924, 0.047894448481001044, 0.045773819265485315, 0.046907681294233367 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 161045, "billable_hours_per_employee": 141, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 108046148, "net_revenue": 87880070, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 336705 }, { "average_project_size": 188536, "billable_hours_per_employee": 117, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 109268622, "net_revenue": 90562528, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 346983 }, { "average_project_size": 80097, "billable_hours_per_employee": 147, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 106544934, "net_revenue": 93326866, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 357574 }, { "average_project_size": 151652, "billable_hours_per_employee": 118, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 115951242, "net_revenue": 96175583, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 368489 } ], "balance_sheet": [ { "assets": 127501224, "current_assets": 46199024, "current_liabilities": 26224095, "equity": 90215830, "fixed_assets": 81302200, "liabilities": 58124633, "long_term_liabilities": 31900538, "quarter": 1 }, { "assets": 130181815, "current_assets": 51219313, "current_liabilities": 29129021, "equity": 94251743, "fixed_assets": 78962502, "liabilities": 59280842, "long_term_liabilities": 30151821, "quarter": 2 }, { "assets": 132918763, "current_assets": 49675712, "current_liabilities": 36000013, "equity": 96908171, "fixed_assets": 83243051, "liabilities": 60460051, "long_term_liabilities": 24460038, "quarter": 3 }, { "assets": 135713253, "current_assets": 61502365, "current_liabilities": 31143648, "equity": 97248451, "fixed_assets": 74210888, "liabilities": 61662716, "long_term_liabilities": 30519068, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25800, "financing_cash_flow": -137845, "investing_cash_flow": -201287, "net_cash_flow": 24600950, "operating_cash_flow": 25006354, "quarter": 1 }, { "change_in_working_capital": -25217, "financing_cash_flow": 122986, "investing_cash_flow": -105292, "net_cash_flow": 28740865, "operating_cash_flow": 28732079, "quarter": 2 }, { "change_in_working_capital": -73795, "financing_cash_flow": -103075, "investing_cash_flow": -491926, "net_cash_flow": 27537467, "operating_cash_flow": 28020969, "quarter": 3 }, { "change_in_working_capital": 81235, "financing_cash_flow": 187220, "investing_cash_flow": -355273, "net_cash_flow": 27447495, "operating_cash_flow": 28066852, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6892488341915839, "current_ratio": 1.761701366624854, "debt_to_equity_ratio": 0.644284190479653, "profit_margin": 0.23713270824659105, "quarter": 1, "return_on_assets": 0.1634434427076559, "return_on_equity": 0.23099315275379054 }, { "asset_turnover_ratio": 0.6956618940978815, "current_ratio": 1.758360262090511, "debt_to_equity_ratio": 0.6289628192870661, "profit_margin": 0.25784141096414626, "quarter": 2, "return_on_assets": 0.17937044432818824, "return_on_equity": 0.24774894613885284 }, { "asset_turnover_ratio": 0.7021346263958235, "current_ratio": 1.3798803905987478, "debt_to_equity_ratio": 0.6238901258388212, "profit_margin": 0.26197664239577056, "quarter": 3, "return_on_assets": 0.1839428719329866, "return_on_equity": 0.2522951238033375 }, { "asset_turnover_ratio": 0.7086675831136403, "current_ratio": 1.9747964336098327, "debt_to_equity_ratio": 0.6340740172817766, "profit_margin": 0.24120377830202494, "quarter": 4, "return_on_assets": 0.17093329860717435, "return_on_equity": 0.23854276095359092 } ], "income_statement": [ { "depreciation": 4167115, "expenses": 59310009, "income_tax": 7730822, "marketing_expense": 6165098, "net_income": 28570061, "net_profit": 20839239, "operational_expense": 35788513, "product_revenue": 26342883, "quarter": 1, "rd_expense": 10298595, "revenue": 87880070, "salaries_expense": 19443229, "service_revenue": 61537187 }, { "depreciation": 5381309, "expenses": 60866401, "income_tax": 6345357, "marketing_expense": 12079458, "net_income": 29696127, "net_profit": 23350770, "operational_expense": 33441677, "product_revenue": 32813723, "quarter": 2, "rd_expense": 7095257, "revenue": 90562528, "salaries_expense": 25331301, "service_revenue": 57748805 }, { "depreciation": 3571510, "expenses": 62463636, "income_tax": 6413771, "marketing_expense": 7580648, "net_income": 30863230, "net_profit": 24449459, "operational_expense": 34305339, "product_revenue": 29523112, "quarter": 3, "rd_expense": 8430762, "revenue": 93326866, "salaries_expense": 29548061, "service_revenue": 63803754 }, { "depreciation": 4868938, "expenses": 64102785, "income_tax": 8874884, "marketing_expense": 9109781, "net_income": 32072798, "net_profit": 23197914, "operational_expense": 38049872, "product_revenue": 33933959, "quarter": 4, "rd_expense": 11909025, "revenue": 96175583, "salaries_expense": 29253338, "service_revenue": 62241624 } ], "market_conditions": { "gdp_growth": [ 0.016738108831916156, 0.004317439518843565, 0.01092430805489265, 0.016680140867210078 ], "inflation_rate": [ 0.025514563280161908, 0.02349455426950607, 0.023107455582787963, 0.024576506481809257 ], "interest_rate": [ 0.04645149619535328, 0.05427268713980924, 0.047161715411303574, 0.05617152670498349 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 2002, "industry": "Advertising", "location": "Cummingsfurt", "name": "Taylor-Stephens", "num_employees": 702, "region": "North America", "revenue_size": "Large", "website": "www.taylor-stephens.com" }

[ { "advertising_kpis": [ { "average_project_size": 122089, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 35394901, "net_revenue": 30945642, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 44082 }, { "average_project_size": 153898, "billable_hours_per_employee": 153, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 37158985, "net_revenue": 30256944, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 43101 }, { "average_project_size": 113847, "billable_hours_per_employee": 116, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 34429919, "net_revenue": 29583573, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 42142 }, { "average_project_size": 176205, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 36297939, "net_revenue": 28925189, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 41204 } ], "balance_sheet": [ { "assets": 31813762, "current_assets": 15012118, "current_liabilities": 7494590, "equity": 19997823, "fixed_assets": 16801644, "liabilities": 17463853, "long_term_liabilities": 9969263, "quarter": 1 }, { "assets": 32587749, "current_assets": 15546986, "current_liabilities": 9180271, "equity": 20475228, "fixed_assets": 17040763, "liabilities": 17746870, "long_term_liabilities": 8566599, "quarter": 2 }, { "assets": 33380566, "current_assets": 13213820, "current_liabilities": 8199104, "equity": 20632276, "fixed_assets": 20166746, "liabilities": 18034475, "long_term_liabilities": 9835371, "quarter": 3 }, { "assets": 34192671, "current_assets": 13045131, "current_liabilities": 9951820, "equity": 20881488, "fixed_assets": 21147540, "liabilities": 18326740, "long_term_liabilities": 8374920, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28007, "financing_cash_flow": -51921, "investing_cash_flow": -253902, "net_cash_flow": 6887757, "operating_cash_flow": 7509980, "quarter": 1 }, { "change_in_working_capital": 75734, "financing_cash_flow": 123533, "investing_cash_flow": -429524, "net_cash_flow": 7347248, "operating_cash_flow": 7705398, "quarter": 2 }, { "change_in_working_capital": 21059, "financing_cash_flow": 147878, "investing_cash_flow": -366960, "net_cash_flow": 6515364, "operating_cash_flow": 7000875, "quarter": 3 }, { "change_in_working_capital": 38324, "financing_cash_flow": -10222, "investing_cash_flow": -184463, "net_cash_flow": 6070199, "operating_cash_flow": 6147817, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9727124380951866, "current_ratio": 2.0030606077183677, "debt_to_equity_ratio": 0.8732877073669469, "profit_margin": 0.1825108039445425, "quarter": 1, "return_on_assets": 0.17753052908360853, "return_on_equity": 0.28242644211822454 }, { "asset_turnover_ratio": 0.9284760355801194, "current_ratio": 1.6935214657606512, "debt_to_equity_ratio": 0.8667483458548056, "profit_margin": 0.18621672433276804, "quarter": 2, "return_on_assets": 0.17289776596720444, "return_on_equity": 0.27517881607960604 }, { "asset_turnover_ratio": 0.8862513895060976, "current_ratio": 1.6116175621141042, "debt_to_equity_ratio": 0.8740904299651672, "profit_margin": 0.1786864960496827, "quarter": 3, "return_on_assets": 0.15836115541000712, "return_on_equity": 0.25620949428943274 }, { "asset_turnover_ratio": 0.8459470452015873, "current_ratio": 1.3108286725443186, "debt_to_equity_ratio": 0.8776548874294782, "profit_margin": 0.17339755325367104, "quarter": 4, "return_on_assets": 0.1466851478201279, "return_on_equity": 0.24019155148330426 } ], "income_statement": [ { "depreciation": 1862066, "expenses": 23294042, "income_tax": 2003686, "marketing_expense": 2939903, "net_income": 7651600, "net_profit": 5647914, "operational_expense": 15507317, "product_revenue": 11659949, "quarter": 1, "rd_expense": 2348222, "revenue": 30945642, "salaries_expense": 6991738, "service_revenue": 19285693 }, { "depreciation": 2071049, "expenses": 22800421, "income_tax": 1822174, "marketing_expense": 2317414, "net_income": 7456523, "net_profit": 5634349, "operational_expense": 15066411, "product_revenue": 8008315, "quarter": 2, "rd_expense": 3115007, "revenue": 30256944, "salaries_expense": 10509710, "service_revenue": 22248629 }, { "depreciation": 1714690, "expenses": 22317261, "income_tax": 1980127, "marketing_expense": 3462498, "net_income": 7266312, "net_profit": 5286185, "operational_expense": 13690795, "product_revenue": 9653485, "quarter": 3, "rd_expense": 2777506, "revenue": 29583573, "salaries_expense": 9957380, "service_revenue": 19930088 }, { "depreciation": 1132260, "expenses": 21844339, "income_tax": 2065293, "marketing_expense": 3558078, "net_income": 7080850, "net_profit": 5015557, "operational_expense": 15138352, "product_revenue": 7570562, "quarter": 4, "rd_expense": 2749481, "revenue": 28925189, "salaries_expense": 10042017, "service_revenue": 21354627 } ], "market_conditions": { "gdp_growth": [ 0.04783150811269413, 0.04189899145244451, 0.04442240531635102, 0.05441042492322085 ], "inflation_rate": [ 0.001799704892285277, 0.007760178036124849, 0.0034581374235837445, 0.007262793778602752 ], "interest_rate": [ 0.020604851482129892, 0.023221038901101332, 0.019682929351205674, 0.018117004124300094 ], "year": 2002 }, "random_event": { "description": "Taylor-Stephens Data Privacy Regulation Impact in 2002", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 65295, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 65185678, "net_revenue": 52658624, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 75012 }, { "average_project_size": 109779, "billable_hours_per_employee": 138, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 67643979, "net_revenue": 52336705, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 74554 }, { "average_project_size": 148817, "billable_hours_per_employee": 142, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 67370058, "net_revenue": 52016754, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 74098 }, { "average_project_size": 52671, "billable_hours_per_employee": 133, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 57735363, "net_revenue": 51698759, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 73645 } ], "balance_sheet": [ { "assets": 63141846, "current_assets": 31248797, "current_liabilities": 13419947, "equity": 45062391, "fixed_assets": 31893049, "liabilities": 30136704, "long_term_liabilities": 16716757, "quarter": 1 }, { "assets": 65111836, "current_assets": 20939095, "current_liabilities": 15170151, "equity": 46048652, "fixed_assets": 44172741, "liabilities": 30887602, "long_term_liabilities": 15717451, "quarter": 2 }, { "assets": 67143289, "current_assets": 26474185, "current_liabilities": 17224173, "equity": 46399639, "fixed_assets": 40669104, "liabilities": 31657210, "long_term_liabilities": 14433037, "quarter": 3 }, { "assets": 69238122, "current_assets": 21502955, "current_liabilities": 14472867, "equity": 48456524, "fixed_assets": 47735167, "liabilities": 32445993, "long_term_liabilities": 17973126, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20558, "financing_cash_flow": 45248, "investing_cash_flow": -228799, "net_cash_flow": 14379497, "operating_cash_flow": 14674636, "quarter": 1 }, { "change_in_working_capital": -54181, "financing_cash_flow": 114836, "investing_cash_flow": -450965, "net_cash_flow": 15277124, "operating_cash_flow": 15476678, "quarter": 2 }, { "change_in_working_capital": 99493, "financing_cash_flow": 84354, "investing_cash_flow": -468853, "net_cash_flow": 12996286, "operating_cash_flow": 13627714, "quarter": 3 }, { "change_in_working_capital": 12903, "financing_cash_flow": -30397, "investing_cash_flow": -487225, "net_cash_flow": 15205927, "operating_cash_flow": 15317713, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8339734634936077, "current_ratio": 2.328533562762953, "debt_to_equity_ratio": 0.6687772959051373, "profit_margin": 0.22897007335398661, "quarter": 1, "return_on_assets": 0.19095496511140964, "return_on_equity": 0.2675678927023646 }, { "asset_turnover_ratio": 0.8037971007298887, "current_ratio": 1.380282569369283, "debt_to_equity_ratio": 0.6707601777354959, "profit_margin": 0.22592973707458275, "quarter": 2, "return_on_assets": 0.18160166762921567, "return_on_equity": 0.25678098025540463 }, { "asset_turnover_ratio": 0.774712629880255, "current_ratio": 1.5370366403077813, "debt_to_equity_ratio": 0.6822727650962974, "profit_margin": 0.20980855514359853, "quarter": 3, "return_on_assets": 0.16254133752667374, "return_on_equity": 0.23520786444049704 }, { "asset_turnover_ratio": 0.7466805497699663, "current_ratio": 1.4857425968192757, "debt_to_equity_ratio": 0.6695897749496023, "profit_margin": 0.22562234037377957, "quarter": 4, "return_on_assets": 0.1684678131506802, "return_on_equity": 0.24071877297678224 } ], "income_statement": [ { "depreciation": 2617387, "expenses": 37434521, "income_tax": 3166854, "marketing_expense": 6708334, "net_income": 15224103, "net_profit": 12057249, "operational_expense": 19646655, "product_revenue": 19899311, "quarter": 1, "rd_expense": 4603712, "revenue": 52658624, "salaries_expense": 16644646, "service_revenue": 32759313 }, { "depreciation": 3652260, "expenses": 37313731, "income_tax": 3198556, "marketing_expense": 5235933, "net_income": 15022974, "net_profit": 11824418, "operational_expense": 19564017, "product_revenue": 15310109, "quarter": 2, "rd_expense": 7031241, "revenue": 52336705, "salaries_expense": 13203924, "service_revenue": 37026596 }, { "depreciation": 2714154, "expenses": 37193332, "income_tax": 3909862, "marketing_expense": 6098321, "net_income": 14823422, "net_profit": 10913560, "operational_expense": 22236879, "product_revenue": 16011088, "quarter": 3, "rd_expense": 5833347, "revenue": 52016754, "salaries_expense": 18005994, "service_revenue": 36005666 }, { "depreciation": 3653318, "expenses": 37073321, "income_tax": 2961043, "marketing_expense": 4560560, "net_income": 14625438, "net_profit": 11664395, "operational_expense": 24345759, "product_revenue": 18298888, "quarter": 4, "rd_expense": 3774558, "revenue": 51698759, "salaries_expense": 15613108, "service_revenue": 33399871 } ], "market_conditions": { "gdp_growth": [ 0.031041984964320347, 0.03750216759920395, 0.030165943939731016, 0.03653294671202502 ], "inflation_rate": [ 0.00627487009018514, 0.0014413175118800437, 0.006490640573022029, 0.009257955814980904 ], "interest_rate": [ 0.015634973630952818, 0.022757308590915643, 0.023270866926189133, 0.016768595497651903 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 193039, "billable_hours_per_employee": 121, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 46953776, "net_revenue": 38264795, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 54508 }, { "average_project_size": 106053, "billable_hours_per_employee": 96, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 49003847, "net_revenue": 38120311, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 54302 }, { "average_project_size": 170709, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 46092463, "net_revenue": 37976374, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 54097 }, { "average_project_size": 133212, "billable_hours_per_employee": 125, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 42818979, "net_revenue": 37832979, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 53893 } ], "balance_sheet": [ { "assets": 49359295, "current_assets": 16689102, "current_liabilities": 13141012, "equity": 37214959, "fixed_assets": 32670193, "liabilities": 23339944, "long_term_liabilities": 10198932, "quarter": 1 }, { "assets": 51094157, "current_assets": 17228567, "current_liabilities": 9962806, "equity": 38191079, "fixed_assets": 33865590, "liabilities": 23636305, "long_term_liabilities": 13673499, "quarter": 2 }, { "assets": 52889995, "current_assets": 21620208, "current_liabilities": 13045467, "equity": 39563456, "fixed_assets": 31269787, "liabilities": 23936430, "long_term_liabilities": 10890963, "quarter": 3 }, { "assets": 54748953, "current_assets": 20372990, "current_liabilities": 12763837, "equity": 41159746, "fixed_assets": 34375963, "liabilities": 24240365, "long_term_liabilities": 11476528, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61732, "financing_cash_flow": 38762, "investing_cash_flow": -103377, "net_cash_flow": 12883737, "operating_cash_flow": 13317136, "quarter": 1 }, { "change_in_working_capital": -97976, "financing_cash_flow": 97446, "investing_cash_flow": -162721, "net_cash_flow": 11862389, "operating_cash_flow": 12248607, "quarter": 2 }, { "change_in_working_capital": 90170, "financing_cash_flow": 22097, "investing_cash_flow": -385553, "net_cash_flow": 11974667, "operating_cash_flow": 12303071, "quarter": 3 }, { "change_in_working_capital": 56799, "financing_cash_flow": -3124, "investing_cash_flow": -117116, "net_cash_flow": 12679886, "operating_cash_flow": 12903617, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7752297718190667, "current_ratio": 1.2700012753964458, "debt_to_equity_ratio": 0.627165651317794, "profit_margin": 0.29258246385483055, "quarter": 1, "return_on_assets": 0.2268186366924406, "return_on_equity": 0.3008362309360599 }, { "asset_turnover_ratio": 0.7460796544700796, "current_ratio": 1.729288616078643, "debt_to_equity_ratio": 0.6188959730621908, "profit_margin": 0.2815618949173841, "quarter": 2, "return_on_assets": 0.21006760127190277, "return_on_equity": 0.28104016123765446 }, { "asset_turnover_ratio": 0.7180256681816665, "current_ratio": 1.6572965919886196, "debt_to_equity_ratio": 0.6050136267165336, "profit_margin": 0.2793813595789846, "quarter": 3, "return_on_assets": 0.20060298738920282, "return_on_equity": 0.2681740189734689 }, { "asset_turnover_ratio": 0.6910265297676104, "current_ratio": 1.596149339732245, "debt_to_equity_ratio": 0.5889337849655341, "profit_margin": 0.2815310420043846, "quarter": 4, "return_on_assets": 0.19454541897814923, "return_on_equity": 0.2587760867134603 } ], "income_statement": [ { "depreciation": 2121528, "expenses": 23330108, "income_tax": 3739079, "marketing_expense": 2486107, "net_income": 14934687, "net_profit": 11195608, "operational_expense": 15305127, "product_revenue": 9738809, "quarter": 1, "rd_expense": 2484888, "revenue": 38264795, "salaries_expense": 8841818, "service_revenue": 28525986 }, { "depreciation": 1515380, "expenses": 23443413, "income_tax": 3943671, "marketing_expense": 2895068, "net_income": 14676898, "net_profit": 10733227, "operational_expense": 13444455, "product_revenue": 12925594, "quarter": 2, "rd_expense": 4571261, "revenue": 38120311, "salaries_expense": 9068478, "service_revenue": 25194717 }, { "depreciation": 1693180, "expenses": 23557269, "income_tax": 3809214, "marketing_expense": 3871206, "net_income": 14419105, "net_profit": 10609891, "operational_expense": 15153158, "product_revenue": 13700857, "quarter": 3, "rd_expense": 2484804, "revenue": 37976374, "salaries_expense": 11400748, "service_revenue": 24275517 }, { "depreciation": 2252459, "expenses": 23671678, "income_tax": 3510143, "marketing_expense": 4184402, "net_income": 14161301, "net_profit": 10651158, "operational_expense": 15970570, "product_revenue": 10255143, "quarter": 4, "rd_expense": 3460637, "revenue": 37832979, "salaries_expense": 10539357, "service_revenue": 27577836 } ], "market_conditions": { "gdp_growth": [ 0.04729626561647777, 0.04401243809650055, 0.04473693391391767, 0.04442454442971477 ], "inflation_rate": [ 0.003860526817432635, 0.005612291773964308, 0.010033346034269523, 0.007893292995571385 ], "interest_rate": [ 0.013863542556086884, 0.018345672798902132, 0.017291209318692664, 0.016848546744662803 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 139527, "billable_hours_per_employee": 134, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 74371699, "net_revenue": 58720034, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 83647 }, { "average_project_size": 75423, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 68532558, "net_revenue": 57642272, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 82111 }, { "average_project_size": 108324, "billable_hours_per_employee": 112, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 72565040, "net_revenue": 56584292, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 80604 }, { "average_project_size": 55956, "billable_hours_per_employee": 151, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 62614814, "net_revenue": 55545730, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 79125 } ], "balance_sheet": [ { "assets": 75253115, "current_assets": 22603416, "current_liabilities": 18189909, "equity": 56994798, "fixed_assets": 52649699, "liabilities": 31050516, "long_term_liabilities": 12860607, "quarter": 1 }, { "assets": 77353186, "current_assets": 26333456, "current_liabilities": 15551677, "equity": 58386987, "fixed_assets": 51019730, "liabilities": 31794011, "long_term_liabilities": 16242334, "quarter": 2 }, { "assets": 79511863, "current_assets": 26900578, "current_liabilities": 17026489, "equity": 59895381, "fixed_assets": 52611285, "liabilities": 32555309, "long_term_liabilities": 15528820, "quarter": 3 }, { "assets": 81730782, "current_assets": 31555508, "current_liabilities": 13803103, "equity": 60778316, "fixed_assets": 50175274, "liabilities": 33334836, "long_term_liabilities": 19531733, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79060, "financing_cash_flow": -36707, "investing_cash_flow": -278539, "net_cash_flow": 15552292, "operating_cash_flow": 15577355, "quarter": 1 }, { "change_in_working_capital": 39513, "financing_cash_flow": 160277, "investing_cash_flow": -324337, "net_cash_flow": 16258902, "operating_cash_flow": 16363162, "quarter": 2 }, { "change_in_working_capital": 74069, "financing_cash_flow": -154314, "investing_cash_flow": -111445, "net_cash_flow": 16264564, "operating_cash_flow": 16488595, "quarter": 3 }, { "change_in_working_capital": -5658, "financing_cash_flow": 92948, "investing_cash_flow": -107497, "net_cash_flow": 15470870, "operating_cash_flow": 15706956, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7803003769345628, "current_ratio": 1.2426349136765884, "debt_to_equity_ratio": 0.544795614505029, "profit_margin": 0.21785067426902374, "quarter": 1, "return_on_assets": 0.1699889632475679, "return_on_equity": 0.2244450274216254 }, { "asset_turnover_ratio": 0.7451829068811723, "current_ratio": 1.6932872255513023, "debt_to_equity_ratio": 0.5445393337388689, "profit_margin": 0.2225417485278859, "quarter": 2, "return_on_assets": 0.16583430707042887, "return_on_equity": 0.21970327052498873 }, { "asset_turnover_ratio": 0.7116459087369139, "current_ratio": 1.5799251389995905, "debt_to_equity_ratio": 0.5435362202637963, "profit_margin": 0.22866464424437793, "quarter": 3, "return_on_assets": 0.16272825854929346, "return_on_equity": 0.21602378654207074 }, { "asset_turnover_ratio": 0.6796182373490566, "current_ratio": 2.286116969495917, "debt_to_equity_ratio": 0.5484659364369359, "profit_margin": 0.22292208600012997, "quarter": 4, "return_on_assets": 0.15150191515358313, "return_on_equity": 0.20373006056962817 } ], "income_statement": [ { "depreciation": 2785156, "expenses": 42093767, "income_tax": 3834068, "marketing_expense": 7934708, "net_income": 16626267, "net_profit": 12792199, "operational_expense": 25446062, "product_revenue": 14529017, "quarter": 1, "rd_expense": 4997774, "revenue": 58720034, "salaries_expense": 20550167, "service_revenue": 44191017 }, { "depreciation": 3535350, "expenses": 40885519, "income_tax": 3928941, "marketing_expense": 8069169, "net_income": 16756753, "net_profit": 12827812, "operational_expense": 23066010, "product_revenue": 14925988, "quarter": 2, "rd_expense": 4497364, "revenue": 57642272, "salaries_expense": 19849029, "service_revenue": 42716284 }, { "depreciation": 3549768, "expenses": 39711952, "income_tax": 3933513, "marketing_expense": 4928734, "net_income": 16872340, "net_profit": 12938827, "operational_expense": 23906435, "product_revenue": 18253928, "quarter": 3, "rd_expense": 6247143, "revenue": 56584292, "salaries_expense": 12854891, "service_revenue": 38330364 }, { "depreciation": 3324586, "expenses": 38572071, "income_tax": 4591289, "marketing_expense": 5883370, "net_income": 16973659, "net_profit": 12382370, "operational_expense": 22141811, "product_revenue": 12963199, "quarter": 4, "rd_expense": 3996470, "revenue": 55545730, "salaries_expense": 18600878, "service_revenue": 42582531 } ], "market_conditions": { "gdp_growth": [ 0.03877214279055948, 0.03390533598240296, 0.027690161749625183, 0.043556517772743476 ], "inflation_rate": [ 0.0026421038571504867, 0.002829584631597652, 0.003304762675466993, 0.006465133409650521 ], "interest_rate": [ 0.022904896360810948, 0.018091576080199907, 0.018695631525259947, 0.020862944095416888 ], "year": 2005 }, "random_event": { "description": "Taylor-Stephens Economic Slowdown Impact in 2005", "impact": -0.06, "type": "Economic Slowdown Impact" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 81529, "billable_hours_per_employee": 98, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 36485991, "net_revenue": 32748803, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 46651 }, { "average_project_size": 119600, "billable_hours_per_employee": 147, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 37632454, "net_revenue": 32451093, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 46227 }, { "average_project_size": 170550, "billable_hours_per_employee": 88, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 40106353, "net_revenue": 32156089, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 45806 }, { "average_project_size": 90996, "billable_hours_per_employee": 87, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 36735410, "net_revenue": 31863768, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 45390 } ], "balance_sheet": [ { "assets": 41590388, "current_assets": 16624987, "current_liabilities": 11442306, "equity": 28232054, "fixed_assets": 24965401, "liabilities": 22457695, "long_term_liabilities": 11015389, "quarter": 1 }, { "assets": 42979064, "current_assets": 13635503, "current_liabilities": 11021395, "equity": 30310890, "fixed_assets": 29343561, "liabilities": 22750956, "long_term_liabilities": 11729561, "quarter": 2 }, { "assets": 44414108, "current_assets": 19693677, "current_liabilities": 12246386, "equity": 30470009, "fixed_assets": 24720431, "liabilities": 23048046, "long_term_liabilities": 10801660, "quarter": 3 }, { "assets": 45897067, "current_assets": 19073821, "current_liabilities": 12703564, "equity": 31764329, "fixed_assets": 26823246, "liabilities": 23349016, "long_term_liabilities": 10645452, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60082, "financing_cash_flow": 160928, "investing_cash_flow": -402821, "net_cash_flow": 9800408, "operating_cash_flow": 10135038, "quarter": 1 }, { "change_in_working_capital": 68683, "financing_cash_flow": -2363, "investing_cash_flow": -120199, "net_cash_flow": 11520067, "operating_cash_flow": 11613641, "quarter": 2 }, { "change_in_working_capital": 25495, "financing_cash_flow": -14888, "investing_cash_flow": -381760, "net_cash_flow": 10032167, "operating_cash_flow": 10217335, "quarter": 3 }, { "change_in_working_capital": 33599, "financing_cash_flow": -71001, "investing_cash_flow": -491718, "net_cash_flow": 10352168, "operating_cash_flow": 10400722, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7874127791257922, "current_ratio": 1.4529402552247772, "debt_to_equity_ratio": 0.7954679811819573, "profit_margin": 0.27785323939931483, "quarter": 1, "return_on_assets": 0.21878519142451858, "return_on_equity": 0.32230602137556125 }, { "asset_turnover_ratio": 0.7550442001249724, "current_ratio": 1.2371848572707902, "debt_to_equity_ratio": 0.7505868682839731, "profit_margin": 0.31070700761912706, "quarter": 2, "return_on_assets": 0.2345975240410075, "return_on_equity": 0.3326455277294728 }, { "asset_turnover_ratio": 0.7240061874033359, "current_ratio": 1.608121530711183, "debt_to_equity_ratio": 0.756417433286613, "profit_margin": 0.28311735920372655, "quarter": 3, "return_on_assets": 0.2049787198247908, "return_on_equity": 0.29878386317509786 }, { "asset_turnover_ratio": 0.694244100608869, "current_ratio": 1.5014543162847844, "debt_to_equity_ratio": 0.7350703362882307, "profit_margin": 0.2892400547229694, "quarter": 4, "return_on_assets": 0.2008032016512079, "return_on_equity": 0.2901455277081408 } ], "income_statement": [ { "depreciation": 1035677, "expenses": 19988549, "income_tax": 3660893, "marketing_expense": 3604050, "net_income": 12760254, "net_profit": 9099361, "operational_expense": 10757771, "product_revenue": 9037728, "quarter": 1, "rd_expense": 2329233, "revenue": 32748803, "salaries_expense": 6343629, "service_revenue": 23711075 }, { "depreciation": 1530859, "expenses": 19805814, "income_tax": 2562497, "marketing_expense": 3568310, "net_income": 12645279, "net_profit": 10082782, "operational_expense": 13421415, "product_revenue": 8851933, "quarter": 2, "rd_expense": 2300311, "revenue": 32451093, "salaries_expense": 7072319, "service_revenue": 23599160 }, { "depreciation": 1113388, "expenses": 19624750, "income_tax": 3427392, "marketing_expense": 2080779, "net_income": 12531339, "net_profit": 9103947, "operational_expense": 12506695, "product_revenue": 8779818, "quarter": 3, "rd_expense": 3673219, "revenue": 32156089, "salaries_expense": 8295008, "service_revenue": 23376271 }, { "depreciation": 1184444, "expenses": 19445341, "income_tax": 3202149, "marketing_expense": 2965721, "net_income": 12418427, "net_profit": 9216278, "operational_expense": 11648437, "product_revenue": 12178764, "quarter": 4, "rd_expense": 3674963, "revenue": 31863768, "salaries_expense": 7162739, "service_revenue": 19685004 } ], "market_conditions": { "gdp_growth": [ 0.0468362309185383, 0.04961288912135872, 0.044892373155752265, 0.03419728454478296 ], "inflation_rate": [ 0.002083160909188692, 0.007054210849506007, 0.009880721149378779, 0.009102325572327055 ], "interest_rate": [ 0.015184569086505246, 0.008592977031165575, 0.015634077544795323, 0.013800884912575173 ], "year": 2006 }, "random_event": { "description": "Taylor-Stephens Expansion to New Market in 2006", "impact": -0.09, "type": "Expansion to New Market" }, "year": 2006 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 1991, "industry": "Advertising", "location": "Stevenstad", "name": "Ball Inc", "num_employees": 354, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.ballinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 57143, "billable_hours_per_employee": 86, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 93722295, "net_revenue": 72877365, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 205868 }, { "average_project_size": 110928, "billable_hours_per_employee": 87, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 87213042, "net_revenue": 72882583, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 205883 }, { "average_project_size": 67265, "billable_hours_per_employee": 89, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 86201571, "net_revenue": 72887803, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 205898 }, { "average_project_size": 180320, "billable_hours_per_employee": 87, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 81017504, "net_revenue": 72893022, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 205912 } ], "balance_sheet": [ { "assets": 86362236, "current_assets": 36341354, "current_liabilities": 20582984, "equity": 56265828, "fixed_assets": 50020882, "liabilities": 48723774, "long_term_liabilities": 28140790, "quarter": 1 }, { "assets": 89022646, "current_assets": 28155862, "current_liabilities": 24574815, "equity": 58691715, "fixed_assets": 60866784, "liabilities": 49169473, "long_term_liabilities": 24594658, "quarter": 2 }, { "assets": 91765011, "current_assets": 34804220, "current_liabilities": 25866154, "equity": 60896529, "fixed_assets": 56960791, "liabilities": 49619249, "long_term_liabilities": 23753095, "quarter": 3 }, { "assets": 94591854, "current_assets": 30670589, "current_liabilities": 25012321, "equity": 63346307, "fixed_assets": 63921265, "liabilities": 50073140, "long_term_liabilities": 25060819, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85733, "financing_cash_flow": 132043, "investing_cash_flow": -281732, "net_cash_flow": 22338619, "operating_cash_flow": 22408435, "quarter": 1 }, { "change_in_working_capital": -93278, "financing_cash_flow": -145287, "investing_cash_flow": -139474, "net_cash_flow": 22169878, "operating_cash_flow": 22330378, "quarter": 2 }, { "change_in_working_capital": 86032, "financing_cash_flow": -110212, "investing_cash_flow": -187832, "net_cash_flow": 22393368, "operating_cash_flow": 22754134, "quarter": 3 }, { "change_in_working_capital": -68712, "financing_cash_flow": 179112, "investing_cash_flow": -449867, "net_cash_flow": 21564640, "operating_cash_flow": 21726002, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8438568566010727, "current_ratio": 1.7656018194446441, "debt_to_equity_ratio": 0.8659567579810609, "profit_margin": 0.2555987857135065, "quarter": 1, "return_on_assets": 0.2156887878632508, "return_on_equity": 0.33106001745855407 }, { "asset_turnover_ratio": 0.8186971099466084, "current_ratio": 1.1457202017594028, "debt_to_equity_ratio": 0.8377583275595201, "profit_margin": 0.25847796859779243, "quarter": 2, "return_on_assets": 0.21161516587588286, "return_on_equity": 0.32097446803181673 }, { "asset_turnover_ratio": 0.7942875198914322, "current_ratio": 1.3455506373309305, "debt_to_equity_ratio": 0.8148124337267235, "profit_margin": 0.25725520907798527, "quarter": 3, "return_on_assets": 0.20433460199770476, "return_on_equity": 0.30791191727856937 }, { "asset_turnover_ratio": 0.7706057014169528, "current_ratio": 1.2262192301146304, "debt_to_equity_ratio": 0.7904666013126859, "profit_margin": 0.25829074558055776, "quarter": 4, "return_on_assets": 0.19904032116761344, "return_on_equity": 0.29721690011068835 } ], "income_statement": [ { "depreciation": 3781069, "expenses": 47826356, "income_tax": 6423643, "marketing_expense": 6599734, "net_income": 25051009, "net_profit": 18627366, "operational_expense": 24143765, "product_revenue": 20610407, "quarter": 1, "rd_expense": 8022994, "revenue": 72877365, "salaries_expense": 21280518, "service_revenue": 52266958 }, { "depreciation": 3491836, "expenses": 47906350, "income_tax": 6137691, "marketing_expense": 7366198, "net_income": 24976233, "net_profit": 18838542, "operational_expense": 29185323, "product_revenue": 17104269, "quarter": 2, "rd_expense": 8566139, "revenue": 72882583, "salaries_expense": 20083160, "service_revenue": 55778314 }, { "depreciation": 4003367, "expenses": 47986478, "income_tax": 6150558, "marketing_expense": 8836319, "net_income": 24901325, "net_profit": 18750767, "operational_expense": 24583914, "product_revenue": 28250082, "quarter": 3, "rd_expense": 7947560, "revenue": 72887803, "salaries_expense": 15906730, "service_revenue": 44637721 }, { "depreciation": 2898409, "expenses": 48066740, "income_tax": 5998689, "marketing_expense": 7378214, "net_income": 24826282, "net_profit": 18827593, "operational_expense": 32152593, "product_revenue": 18041104, "quarter": 4, "rd_expense": 8760084, "revenue": 72893022, "salaries_expense": 16151294, "service_revenue": 54851918 } ], "market_conditions": { "gdp_growth": [ -0.019346816494187437, -0.017030759719877008, -0.006642411399081649, -0.007542124871935804 ], "inflation_rate": [ 0.029370905110673928, 0.026072581289710774, 0.02487161273642357, 0.023632572935116922 ], "interest_rate": [ 0.04297745909274819, 0.04973251083428987, 0.04528452668336843, 0.043796992594759825 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 103472, "billable_hours_per_employee": 115, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 46355752, "net_revenue": 37818273, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 106831 }, { "average_project_size": 94816, "billable_hours_per_employee": 89, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 46876821, "net_revenue": 37520238, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 105989 }, { "average_project_size": 144049, "billable_hours_per_employee": 122, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 41199429, "net_revenue": 37224553, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 105154 }, { "average_project_size": 127107, "billable_hours_per_employee": 132, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 46913109, "net_revenue": 36931198, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 104325 } ], "balance_sheet": [ { "assets": 48503506, "current_assets": 20650869, "current_liabilities": 15025112, "equity": 31952773, "fixed_assets": 27852637, "liabilities": 25752413, "long_term_liabilities": 10727301, "quarter": 1 }, { "assets": 49692230, "current_assets": 17043827, "current_liabilities": 11161065, "equity": 32205981, "fixed_assets": 32648403, "liabilities": 26282850, "long_term_liabilities": 15121785, "quarter": 2 }, { "assets": 50910087, "current_assets": 15943021, "current_liabilities": 12657373, "equity": 31833762, "fixed_assets": 34967066, "liabilities": 26824212, "long_term_liabilities": 14166839, "quarter": 3 }, { "assets": 52157791, "current_assets": 25449884, "current_liabilities": 14772877, "equity": 32483642, "fixed_assets": 26707907, "liabilities": 27376725, "long_term_liabilities": 12603848, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77991, "financing_cash_flow": -164416, "investing_cash_flow": -296602, "net_cash_flow": 10968446, "operating_cash_flow": 11242554, "quarter": 1 }, { "change_in_working_capital": -77782, "financing_cash_flow": 181201, "investing_cash_flow": -415813, "net_cash_flow": 11073386, "operating_cash_flow": 11198574, "quarter": 2 }, { "change_in_working_capital": -32622, "financing_cash_flow": 117441, "investing_cash_flow": -297048, "net_cash_flow": 10362276, "operating_cash_flow": 10379688, "quarter": 3 }, { "change_in_working_capital": -22313, "financing_cash_flow": -135915, "investing_cash_flow": -179146, "net_cash_flow": 8967869, "operating_cash_flow": 9544868, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7797018425843278, "current_ratio": 1.3744236315842437, "debt_to_equity_ratio": 0.8059523660121768, "profit_margin": 0.24331306720431153, "quarter": 1, "return_on_assets": 0.1897116468240461, "return_on_equity": 0.2879775098079907 }, { "asset_turnover_ratio": 0.7550524096020645, "current_ratio": 1.5270789122722608, "debt_to_equity_ratio": 0.8160859934681077, "profit_margin": 0.23444949896106737, "quarter": 2, "return_on_assets": 0.17702165912055065, "return_on_equity": 0.2731356327882079 }, { "asset_turnover_ratio": 0.7311822704211839, "current_ratio": 1.2595837224675295, "debt_to_equity_ratio": 0.8426340562576299, "profit_margin": 0.20813915482074424, "quarter": 3, "return_on_assets": 0.1521876597853781, "return_on_equity": 0.24338584299273205 }, { "asset_turnover_ratio": 0.7080667584254096, "current_ratio": 1.7227439177893378, "debt_to_equity_ratio": 0.8427849623512044, "profit_margin": 0.2085655602073889, "quarter": 4, "return_on_assets": 0.14767834013522543, "return_on_equity": 0.2371216872787848 } ], "income_statement": [ { "depreciation": 2040874, "expenses": 26303501, "income_tax": 2313092, "marketing_expense": 4578599, "net_income": 11514772, "net_profit": 9201680, "operational_expense": 16309969, "product_revenue": 11812890, "quarter": 1, "rd_expense": 5247304, "revenue": 37818273, "salaries_expense": 11763184, "service_revenue": 26005383 }, { "depreciation": 2401973, "expenses": 26321981, "income_tax": 2401656, "marketing_expense": 3635137, "net_income": 11198257, "net_profit": 8796601, "operational_expense": 17044686, "product_revenue": 9364795, "quarter": 2, "rd_expense": 4968742, "revenue": 37520238, "salaries_expense": 8805676, "service_revenue": 28155443 }, { "depreciation": 2631801, "expenses": 26340475, "income_tax": 3136191, "marketing_expense": 4783759, "net_income": 10884078, "net_profit": 7747887, "operational_expense": 17494897, "product_revenue": 10895360, "quarter": 3, "rd_expense": 3403905, "revenue": 37224553, "salaries_expense": 11393994, "service_revenue": 26329193 }, { "depreciation": 1842292, "expenses": 26358982, "income_tax": 2869640, "marketing_expense": 4884728, "net_income": 10572216, "net_profit": 7702576, "operational_expense": 14762052, "product_revenue": 8292968, "quarter": 4, "rd_expense": 4054164, "revenue": 36931198, "salaries_expense": 12308269, "service_revenue": 28638230 } ], "market_conditions": { "gdp_growth": [ -0.017625253537214412, -0.008828830817835455, -0.006592247397598401, -0.016885206022739813 ], "inflation_rate": [ 0.038213419159565706, 0.03680342365758157, 0.029669516885140912, 0.03454317346790633 ], "interest_rate": [ 0.05820178270686534, 0.060352600406257915, 0.06115949053278012, 0.061342161692308404 ], "year": 1992 }, "random_event": { "description": "Ball Inc Data Privacy Regulation Impact in 1992", "impact": -0.03, "type": "Data Privacy Regulation Impact" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 129176, "billable_hours_per_employee": 159, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 65820692, "net_revenue": 51630327, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 145848 }, { "average_project_size": 154733, "billable_hours_per_employee": 126, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 58179715, "net_revenue": 51979935, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 146836 }, { "average_project_size": 88540, "billable_hours_per_employee": 90, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 62208117, "net_revenue": 52331910, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 147830 }, { "average_project_size": 52036, "billable_hours_per_employee": 141, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 62456285, "net_revenue": 52686269, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 148831 } ], "balance_sheet": [ { "assets": 70675015, "current_assets": 22289271, "current_liabilities": 22317431, "equity": 41787586, "fixed_assets": 48385744, "liabilities": 41458199, "long_term_liabilities": 19140768, "quarter": 1 }, { "assets": 73009112, "current_assets": 26203262, "current_liabilities": 25537478, "equity": 43143673, "fixed_assets": 46805850, "liabilities": 42603827, "long_term_liabilities": 17066349, "quarter": 2 }, { "assets": 75420294, "current_assets": 27338179, "current_liabilities": 19329605, "equity": 44415715, "fixed_assets": 48082115, "liabilities": 43781112, "long_term_liabilities": 24451507, "quarter": 3 }, { "assets": 77911107, "current_assets": 34017672, "current_liabilities": 18558593, "equity": 46178364, "fixed_assets": 43893435, "liabilities": 44990930, "long_term_liabilities": 26432337, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3328, "financing_cash_flow": 198627, "investing_cash_flow": -400201, "net_cash_flow": 14154881, "operating_cash_flow": 14565926, "quarter": 1 }, { "change_in_working_capital": 52873, "financing_cash_flow": 199098, "investing_cash_flow": -439975, "net_cash_flow": 14169952, "operating_cash_flow": 14635001, "quarter": 2 }, { "change_in_working_capital": -60665, "financing_cash_flow": -180408, "investing_cash_flow": -243016, "net_cash_flow": 14939860, "operating_cash_flow": 14924910, "quarter": 3 }, { "change_in_working_capital": 35386, "financing_cash_flow": 170494, "investing_cash_flow": -469360, "net_cash_flow": 15907273, "operating_cash_flow": 16317092, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7305315322536543, "current_ratio": 0.9987382060238027, "debt_to_equity_ratio": 0.9921175872662278, "profit_margin": 0.24347647459215202, "quarter": 1, "return_on_assets": 0.17786724205152274, "return_on_equity": 0.30082546524702336 }, { "asset_turnover_ratio": 0.7119650352684744, "current_ratio": 1.0260708594638828, "debt_to_equity_ratio": 0.987487249868596, "profit_margin": 0.24506356154543094, "quarter": 2, "return_on_assets": 0.1744766872387107, "return_on_equity": 0.295255065557353 }, { "asset_turnover_ratio": 0.6938704057557771, "current_ratio": 1.414316484998012, "debt_to_equity_ratio": 0.9857121966853398, "profit_margin": 0.24414421334898725, "quarter": 3, "return_on_assets": 0.1694044443793868, "return_on_equity": 0.2876579381869683 }, { "asset_turnover_ratio": 0.6762356617523095, "current_ratio": 1.8329876623728965, "debt_to_equity_ratio": 0.9742859231652296, "profit_margin": 0.2516440668820182, "quarter": 4, "return_on_assets": 0.170170692094004, "return_on_equity": 0.2871082007149495 } ], "income_statement": [ { "depreciation": 1995156, "expenses": 33873179, "income_tax": 5186378, "marketing_expense": 3595395, "net_income": 17757148, "net_profit": 12570770, "operational_expense": 17673705, "product_revenue": 12500576, "quarter": 1, "rd_expense": 4442505, "revenue": 51630327, "salaries_expense": 15928883, "service_revenue": 39129751 }, { "depreciation": 1896613, "expenses": 34295671, "income_tax": 4945876, "marketing_expense": 5217015, "net_income": 17684264, "net_profit": 12738388, "operational_expense": 17423291, "product_revenue": 14229137, "quarter": 2, "rd_expense": 4773936, "revenue": 51979935, "salaries_expense": 13025524, "service_revenue": 37750798 }, { "depreciation": 2148377, "expenses": 34723433, "income_tax": 4831944, "marketing_expense": 4961867, "net_income": 17608477, "net_profit": 12776533, "operational_expense": 22670680, "product_revenue": 10855808, "quarter": 3, "rd_expense": 6944400, "revenue": 52331910, "salaries_expense": 16395041, "service_revenue": 41476102 }, { "depreciation": 3058905, "expenses": 35156531, "income_tax": 4271551, "marketing_expense": 6887381, "net_income": 17529738, "net_profit": 13258187, "operational_expense": 18170765, "product_revenue": 16445936, "quarter": 4, "rd_expense": 4692159, "revenue": 52686269, "salaries_expense": 16280360, "service_revenue": 36240333 } ], "market_conditions": { "gdp_growth": [ 0.0029380307467703906, 0.009228080390626826, 0.0022408628221189586, -0.0005390661822853755 ], "inflation_rate": [ 0.03160024797253317, 0.03191332967142501, 0.034972695955305035, 0.03153204621870695 ], "interest_rate": [ 0.05317784699769277, 0.0547203554402648, 0.04986111549159654, 0.05048104129243817 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 60761, "billable_hours_per_employee": 104, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 59828072, "net_revenue": 53814213, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 152018 }, { "average_project_size": 94281, "billable_hours_per_employee": 109, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 63476916, "net_revenue": 52860073, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 149322 }, { "average_project_size": 174450, "billable_hours_per_employee": 152, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 59925962, "net_revenue": 51922851, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 146675 }, { "average_project_size": 94342, "billable_hours_per_employee": 114, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 65184530, "net_revenue": 51002245, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 144074 } ], "balance_sheet": [ { "assets": 69175042, "current_assets": 29943026, "current_liabilities": 21422537, "equity": 42158016, "fixed_assets": 39232016, "liabilities": 39350802, "long_term_liabilities": 17928265, "quarter": 1 }, { "assets": 71339263, "current_assets": 33206047, "current_liabilities": 23409899, "equity": 42349126, "fixed_assets": 38133216, "liabilities": 40188712, "long_term_liabilities": 16778813, "quarter": 2 }, { "assets": 73571195, "current_assets": 32525113, "current_liabilities": 23996959, "equity": 43477346, "fixed_assets": 41046082, "liabilities": 41044465, "long_term_liabilities": 17047506, "quarter": 3 }, { "assets": 75872955, "current_assets": 24776697, "current_liabilities": 22463757, "equity": 44357222, "fixed_assets": 51096258, "liabilities": 41918439, "long_term_liabilities": 19454682, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3181, "financing_cash_flow": 183292, "investing_cash_flow": -466951, "net_cash_flow": 15178295, "operating_cash_flow": 15655474, "quarter": 1 }, { "change_in_working_capital": -23891, "financing_cash_flow": -84636, "investing_cash_flow": -223649, "net_cash_flow": 14313401, "operating_cash_flow": 14331111, "quarter": 2 }, { "change_in_working_capital": -24191, "financing_cash_flow": 37656, "investing_cash_flow": -150402, "net_cash_flow": 13192677, "operating_cash_flow": 13424080, "quarter": 3 }, { "change_in_working_capital": -99897, "financing_cash_flow": -72765, "investing_cash_flow": -366050, "net_cash_flow": 13580753, "operating_cash_flow": 13864481, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7779426140427931, "current_ratio": 1.397734824778223, "debt_to_equity_ratio": 0.9334120941554744, "profit_margin": 0.22919179362522685, "quarter": 1, "return_on_assets": 0.17829806304996534, "return_on_equity": 0.29256063662957954 }, { "asset_turnover_ratio": 0.7409674669613562, "current_ratio": 1.418461779779571, "debt_to_equity_ratio": 0.9489856295971728, "profit_margin": 0.21185318832230898, "quarter": 2, "return_on_assets": 0.15697632031886843, "return_on_equity": 0.2644346190285013 }, { "asset_turnover_ratio": 0.7057497299044824, "current_ratio": 1.3553847802131929, "debt_to_equity_ratio": 0.9440425595435379, "profit_margin": 0.21090167024919337, "quarter": 3, "return_on_assets": 0.14884379681477242, "return_on_equity": 0.2518694678373422 }, { "asset_turnover_ratio": 0.6722058604413127, "current_ratio": 1.1029631864340412, "debt_to_equity_ratio": 0.9450194829604072, "profit_margin": 0.20396564896309957, "quarter": 4, "return_on_assets": 0.1371069045617111, "return_on_equity": 0.23452113389788026 } ], "income_statement": [ { "depreciation": 3321698, "expenses": 38092346, "income_tax": 3388091, "marketing_expense": 4805843, "net_income": 15721867, "net_profit": 12333776, "operational_expense": 21882289, "product_revenue": 19572269, "quarter": 1, "rd_expense": 7525217, "revenue": 53814213, "salaries_expense": 12038274, "service_revenue": 34241944 }, { "depreciation": 3132536, "expenses": 37578190, "income_tax": 4083308, "marketing_expense": 6002337, "net_income": 15281883, "net_profit": 11198575, "operational_expense": 22392913, "product_revenue": 16019783, "quarter": 2, "rd_expense": 5578384, "revenue": 52860073, "salaries_expense": 18396407, "service_revenue": 36840290 }, { "depreciation": 2473464, "expenses": 37070975, "income_tax": 3901260, "marketing_expense": 6104401, "net_income": 14851876, "net_profit": 10950616, "operational_expense": 21172076, "product_revenue": 19580252, "quarter": 3, "rd_expense": 5284399, "revenue": 51922851, "salaries_expense": 16063083, "service_revenue": 32342599 }, { "depreciation": 3461775, "expenses": 36570606, "income_tax": 4028933, "marketing_expense": 3676681, "net_income": 14431639, "net_profit": 10402706, "operational_expense": 20115070, "product_revenue": 13922910, "quarter": 4, "rd_expense": 4122414, "revenue": 51002245, "salaries_expense": 17099248, "service_revenue": 37079335 } ], "market_conditions": { "gdp_growth": [ -0.005428538953610871, -0.0175656289008546, -0.017594741815599498, -0.016460731061068278 ], "inflation_rate": [ 0.03495782602210146, 0.0393100600723515, 0.034446708732609625, 0.039834976304263844 ], "interest_rate": [ 0.05066177741172176, 0.04954972749512834, 0.052270893846143925, 0.049042937347914733 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 59139, "billable_hours_per_employee": 131, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 112261867, "net_revenue": 94515267, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 266992 }, { "average_project_size": 84292, "billable_hours_per_employee": 87, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 108753692, "net_revenue": 95746965, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 270472 }, { "average_project_size": 145429, "billable_hours_per_employee": 158, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 122356703, "net_revenue": 96994714, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 273996 }, { "average_project_size": 71116, "billable_hours_per_employee": 94, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 121488181, "net_revenue": 98258724, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 277567 } ], "balance_sheet": [ { "assets": 131960029, "current_assets": 60505555, "current_liabilities": 30057101, "equity": 81792357, "fixed_assets": 71454474, "liabilities": 69736430, "long_term_liabilities": 39679329, "quarter": 1 }, { "assets": 135174868, "current_assets": 55589897, "current_liabilities": 41615709, "equity": 86419750, "fixed_assets": 79584971, "liabilities": 70775681, "long_term_liabilities": 29159972, "quarter": 2 }, { "assets": 138468027, "current_assets": 43998185, "current_liabilities": 41499763, "equity": 89497243, "fixed_assets": 94469842, "liabilities": 71830419, "long_term_liabilities": 30330656, "quarter": 3 }, { "assets": 141841415, "current_assets": 43571007, "current_liabilities": 30906167, "equity": 89803672, "fixed_assets": 98270408, "liabilities": 72900875, "long_term_liabilities": 41994708, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11421, "financing_cash_flow": -63357, "investing_cash_flow": -131041, "net_cash_flow": 23712735, "operating_cash_flow": 24033311, "quarter": 1 }, { "change_in_working_capital": -52236, "financing_cash_flow": -192195, "investing_cash_flow": -198322, "net_cash_flow": 25718079, "operating_cash_flow": 26338681, "quarter": 2 }, { "change_in_working_capital": 4748, "financing_cash_flow": -91482, "investing_cash_flow": -117210, "net_cash_flow": 27056973, "operating_cash_flow": 27365219, "quarter": 3 }, { "change_in_working_capital": 99684, "financing_cash_flow": 1325, "investing_cash_flow": -304689, "net_cash_flow": 27004451, "operating_cash_flow": 27050714, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7162416355637509, "current_ratio": 2.0130203175615637, "debt_to_equity_ratio": 0.8526032572945661, "profit_margin": 0.2070433552285262, "quarter": 1, "return_on_assets": 0.14829307138148629, "return_on_equity": 0.23924922471668106 }, { "asset_turnover_ratio": 0.7083192786990552, "current_ratio": 1.3357911792395512, "debt_to_equity_ratio": 0.8189757665348488, "profit_margin": 0.2299870601642569, "quarter": 2, "return_on_assets": 0.16290426856566267, "return_on_equity": 0.2548093809574779 }, { "asset_turnover_ratio": 0.7004845530152604, "current_ratio": 1.0602032835705593, "debt_to_equity_ratio": 0.8025992376100345, "profit_margin": 0.23567918350684552, "quarter": 3, "return_on_assets": 0.16508962751379422, "return_on_equity": 0.2554227843644301 }, { "asset_turnover_ratio": 0.6927364902556845, "current_ratio": 1.4097835878515768, "debt_to_equity_ratio": 0.8117805583718225, "profit_margin": 0.21232854601287107, "quarter": 4, "return_on_assets": 0.14708773174604892, "return_on_equity": 0.2323193644019367 } ], "income_statement": [ { "depreciation": 4464553, "expenses": 67297538, "income_tax": 7648971, "marketing_expense": 8565416, "net_income": 27217729, "net_profit": 19568758, "operational_expense": 44635860, "product_revenue": 21995637, "quarter": 1, "rd_expense": 11414691, "revenue": 94515267, "salaries_expense": 25821111, "service_revenue": 72519630 }, { "depreciation": 4318118, "expenses": 67802163, "income_tax": 5924239, "marketing_expense": 9297016, "net_income": 27944802, "net_profit": 22020563, "operational_expense": 47384125, "product_revenue": 22501433, "quarter": 2, "rd_expense": 7051869, "revenue": 95746965, "salaries_expense": 31495980, "service_revenue": 73245532 }, { "depreciation": 4505584, "expenses": 68310572, "income_tax": 5824507, "marketing_expense": 9897409, "net_income": 28684142, "net_profit": 22859635, "operational_expense": 42220975, "product_revenue": 27480859, "quarter": 3, "rd_expense": 12173707, "revenue": 96994714, "salaries_expense": 27115528, "service_revenue": 69513855 }, { "depreciation": 6187582, "expenses": 68822794, "income_tax": 8572798, "marketing_expense": 13594682, "net_income": 29435930, "net_profit": 20863132, "operational_expense": 39946751, "product_revenue": 28730482, "quarter": 4, "rd_expense": 9778756, "revenue": 98258724, "salaries_expense": 27694116, "service_revenue": 69528242 } ], "market_conditions": { "gdp_growth": [ -0.01780890243397869, -0.015065409493219916, -0.019974258259497175, -0.017073785574642952 ], "inflation_rate": [ 0.03037907000146452, 0.031834344657763566, 0.03135436061779304, 0.02942148348708841 ], "interest_rate": [ 0.0438620646303553, 0.03928077147844657, 0.04549828642457112, 0.039673643332735056 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 132583, "billable_hours_per_employee": 127, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 75604878, "net_revenue": 61955438, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 175015 }, { "average_project_size": 116035, "billable_hours_per_employee": 108, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 73455958, "net_revenue": 61476645, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 173663 }, { "average_project_size": 126824, "billable_hours_per_employee": 103, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 79296263, "net_revenue": 61001552, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 172321 }, { "average_project_size": 120417, "billable_hours_per_employee": 154, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 66823447, "net_revenue": 60530131, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 170989 } ], "balance_sheet": [ { "assets": 80347459, "current_assets": 26497352, "current_liabilities": 17113800, "equity": 60994026, "fixed_assets": 53850107, "liabilities": 33210480, "long_term_liabilities": 16096680, "quarter": 1 }, { "assets": 82889923, "current_assets": 37946944, "current_liabilities": 18855811, "equity": 63523961, "fixed_assets": 44942979, "liabilities": 33702754, "long_term_liabilities": 14846943, "quarter": 2 }, { "assets": 85512838, "current_assets": 41142201, "current_liabilities": 14101011, "equity": 65753888, "fixed_assets": 44370637, "liabilities": 34202325, "long_term_liabilities": 20101314, "quarter": 3 }, { "assets": 88218751, "current_assets": 32207756, "current_liabilities": 18578895, "equity": 67200392, "fixed_assets": 56010995, "liabilities": 34709301, "long_term_liabilities": 16130406, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24231, "financing_cash_flow": -151830, "investing_cash_flow": -472249, "net_cash_flow": 16222484, "operating_cash_flow": 16557510, "quarter": 1 }, { "change_in_working_capital": -1818, "financing_cash_flow": 39088, "investing_cash_flow": -310376, "net_cash_flow": 17103691, "operating_cash_flow": 17454625, "quarter": 2 }, { "change_in_working_capital": 10717, "financing_cash_flow": -57620, "investing_cash_flow": -212954, "net_cash_flow": 16713855, "operating_cash_flow": 17022179, "quarter": 3 }, { "change_in_working_capital": 72625, "financing_cash_flow": 195942, "investing_cash_flow": -185000, "net_cash_flow": 16222931, "operating_cash_flow": 16601674, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.771093930923192, "current_ratio": 1.5483032406595847, "debt_to_equity_ratio": 0.54448742242396, "profit_margin": 0.22366151297324377, "quarter": 1, "return_on_assets": 0.17246403523476703, "return_on_equity": 0.2271869543420531 }, { "asset_turnover_ratio": 0.7416660888923735, "current_ratio": 2.0124800784225085, "debt_to_equity_ratio": 0.5305518338190529, "profit_margin": 0.23320713093565856, "quarter": 2, "return_on_assets": 0.17296182070286156, "return_on_equity": 0.22569109001247575 }, { "asset_turnover_ratio": 0.7133613317803813, "current_ratio": 2.917677392067845, "debt_to_equity_ratio": 0.5201566940041629, "profit_margin": 0.2367706152787719, "quarter": 3, "return_on_assets": 0.16890300144172504, "return_on_equity": 0.21965811360082615 }, { "asset_turnover_ratio": 0.6861367942060299, "current_ratio": 1.7335668240764588, "debt_to_equity_ratio": 0.5165044424145621, "profit_margin": 0.22618391491668835, "quarter": 4, "return_on_assets": 0.155193106281906, "return_on_equity": 0.20373306750948714 } ], "income_statement": [ { "depreciation": 2700463, "expenses": 43052814, "income_tax": 5045577, "marketing_expense": 4799785, "net_income": 18902624, "net_profit": 13857047, "operational_expense": 27765681, "product_revenue": 19759561, "quarter": 1, "rd_expense": 5468683, "revenue": 61955438, "salaries_expense": 21192512, "service_revenue": 42195877 }, { "depreciation": 3117833, "expenses": 42545748, "income_tax": 4594105, "marketing_expense": 6941901, "net_income": 18930897, "net_profit": 14336792, "operational_expense": 24426453, "product_revenue": 17978698, "quarter": 2, "rd_expense": 6782826, "revenue": 61476645, "salaries_expense": 17764657, "service_revenue": 43497947 }, { "depreciation": 2578804, "expenses": 42044654, "income_tax": 4513523, "marketing_expense": 7829982, "net_income": 18956898, "net_profit": 14443375, "operational_expense": 26681633, "product_revenue": 18522294, "quarter": 3, "rd_expense": 6401966, "revenue": 61001552, "salaries_expense": 20536702, "service_revenue": 42479258 }, { "depreciation": 2910732, "expenses": 41549462, "income_tax": 5289727, "marketing_expense": 7667460, "net_income": 18980669, "net_profit": 13690942, "operational_expense": 25834906, "product_revenue": 12416761, "quarter": 4, "rd_expense": 7039357, "revenue": 60530131, "salaries_expense": 17856986, "service_revenue": 48113370 } ], "market_conditions": { "gdp_growth": [ -0.003355251956368807, -0.0005844429826890492, -0.010916647178562791, -0.00952335284148921 ], "inflation_rate": [ 0.031002862278368164, 0.03557903923961633, 0.028457601131907834, 0.03195287509122434 ], "interest_rate": [ 0.054802845278166944, 0.05639500286106439, 0.048548784650453335, 0.05237598290556001 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 68655, "billable_hours_per_employee": 136, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 109161928, "net_revenue": 91113632, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 257383 }, { "average_project_size": 115395, "billable_hours_per_employee": 122, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 108325419, "net_revenue": 89958436, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 254120 }, { "average_project_size": 146437, "billable_hours_per_employee": 111, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 115182170, "net_revenue": 88817886, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 250898 }, { "average_project_size": 79461, "billable_hours_per_employee": 105, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 99468067, "net_revenue": 87691797, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 247717 } ], "balance_sheet": [ { "assets": 122071604, "current_assets": 60852092, "current_liabilities": 31820354, "equity": 79484746, "fixed_assets": 61219512, "liabilities": 64811841, "long_term_liabilities": 32991487, "quarter": 1 }, { "assets": 125538259, "current_assets": 61503831, "current_liabilities": 26993697, "equity": 81603063, "fixed_assets": 64034428, "liabilities": 65514998, "long_term_liabilities": 38521301, "quarter": 2 }, { "assets": 129103362, "current_assets": 42742369, "current_liabilities": 33688778, "equity": 83864995, "fixed_assets": 86360993, "liabilities": 66225784, "long_term_liabilities": 32537006, "quarter": 3 }, { "assets": 132769708, "current_assets": 41486693, "current_liabilities": 38830944, "equity": 86383630, "fixed_assets": 91283015, "liabilities": 66944281, "long_term_liabilities": 28113337, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91997, "financing_cash_flow": -112823, "investing_cash_flow": -239330, "net_cash_flow": 26616133, "operating_cash_flow": 27305610, "quarter": 1 }, { "change_in_working_capital": -3746, "financing_cash_flow": -16188, "investing_cash_flow": -265547, "net_cash_flow": 25415514, "operating_cash_flow": 25711507, "quarter": 2 }, { "change_in_working_capital": -28878, "financing_cash_flow": 170994, "investing_cash_flow": -116481, "net_cash_flow": 24119562, "operating_cash_flow": 24461412, "quarter": 3 }, { "change_in_working_capital": 6320, "financing_cash_flow": -19388, "investing_cash_flow": -451961, "net_cash_flow": 23972220, "operating_cash_flow": 24244093, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7463949765090332, "current_ratio": 1.9123637656576669, "debt_to_equity_ratio": 0.8153997372024061, "profit_margin": 0.24392599122818417, "quarter": 1, "return_on_assets": 0.18206513449270315, "return_on_equity": 0.2796131851512742 }, { "asset_turnover_ratio": 0.7165818350244925, "current_ratio": 2.27845155852494, "debt_to_equity_ratio": 0.8028497410691557, "profit_margin": 0.23988636263084875, "quarter": 2, "return_on_assets": 0.17189820993136443, "return_on_equity": 0.26444843130459456 }, { "asset_turnover_ratio": 0.6879595126267897, "current_ratio": 1.2687420422313922, "debt_to_equity_ratio": 0.7896713521535416, "profit_margin": 0.23629719131121854, "quarter": 3, "return_on_assets": 0.1625629005695452, "return_on_equity": 0.2502524086479705 }, { "asset_turnover_ratio": 0.6604804538697938, "current_ratio": 1.068392594318593, "debt_to_equity_ratio": 0.7749648978631716, "profit_margin": 0.2344370135327481, "quarter": 4, "return_on_assets": 0.15484106510198847, "return_on_equity": 0.2379872552241669 } ], "income_statement": [ { "depreciation": 5080627, "expenses": 62733405, "income_tax": 6155244, "marketing_expense": 9731345, "net_income": 28380227, "net_profit": 22224983, "operational_expense": 40709223, "product_revenue": 25650774, "quarter": 1, "rd_expense": 10461491, "revenue": 91113632, "salaries_expense": 26557408, "service_revenue": 65462858 }, { "depreciation": 4131705, "expenses": 61805023, "income_tax": 6573611, "marketing_expense": 6472415, "net_income": 28153413, "net_profit": 21579802, "operational_expense": 36901708, "product_revenue": 34259598, "quarter": 2, "rd_expense": 9108516, "revenue": 89958436, "salaries_expense": 26762474, "service_revenue": 55698838 }, { "depreciation": 3473995, "expenses": 60890381, "income_tax": 6940088, "marketing_expense": 10155361, "net_income": 27927505, "net_profit": 20987417, "operational_expense": 35261597, "product_revenue": 33774681, "quarter": 3, "rd_expense": 7415250, "revenue": 88817886, "salaries_expense": 26329234, "service_revenue": 55043205 }, { "depreciation": 3685890, "expenses": 59989274, "income_tax": 7144320, "marketing_expense": 10621448, "net_income": 27702523, "net_profit": 20558203, "operational_expense": 31619094, "product_revenue": 29786545, "quarter": 4, "rd_expense": 7600173, "revenue": 87691797, "salaries_expense": 26001101, "service_revenue": 57905252 } ], "market_conditions": { "gdp_growth": [ -0.0010651311553285109, 0.015018587297372538, 0.009737216178945787, 0.01589601166324628 ], "inflation_rate": [ 0.028073339442103662, 0.027913123566895227, 0.027442300292029133, 0.026201482931213174 ], "interest_rate": [ 0.05208576865000265, 0.05436426366058607, 0.05863966265887086, 0.052573789555618915 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 92005, "billable_hours_per_employee": 97, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 88609014, "net_revenue": 68395447, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 193207 }, { "average_project_size": 68615, "billable_hours_per_employee": 124, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 85499471, "net_revenue": 67808861, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 191550 }, { "average_project_size": 122109, "billable_hours_per_employee": 91, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 84572697, "net_revenue": 67227307, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 189908 }, { "average_project_size": 59814, "billable_hours_per_employee": 149, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 83120897, "net_revenue": 66650741, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 188279 } ], "balance_sheet": [ { "assets": 91495047, "current_assets": 43268364, "current_liabilities": 22977495, "equity": 59497487, "fixed_assets": 48226683, "liabilities": 50873980, "long_term_liabilities": 27896485, "quarter": 1 }, { "assets": 93400797, "current_assets": 37724818, "current_liabilities": 22441475, "equity": 61229170, "fixed_assets": 55675979, "liabilities": 51667552, "long_term_liabilities": 29226077, "quarter": 2 }, { "assets": 95346242, "current_assets": 37292142, "current_liabilities": 30789222, "equity": 61137013, "fixed_assets": 58054100, "liabilities": 52473504, "long_term_liabilities": 21684282, "quarter": 3 }, { "assets": 97332208, "current_assets": 39677189, "current_liabilities": 24502925, "equity": 63905193, "fixed_assets": 57655019, "liabilities": 53292027, "long_term_liabilities": 28789102, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56174, "financing_cash_flow": -50946, "investing_cash_flow": -185665, "net_cash_flow": 22557427, "operating_cash_flow": 22676720, "quarter": 1 }, { "change_in_working_capital": -72795, "financing_cash_flow": 44112, "investing_cash_flow": -198151, "net_cash_flow": 22317760, "operating_cash_flow": 22566070, "quarter": 2 }, { "change_in_working_capital": 42755, "financing_cash_flow": -68038, "investing_cash_flow": -421383, "net_cash_flow": 21249493, "operating_cash_flow": 21646604, "quarter": 3 }, { "change_in_working_capital": -27538, "financing_cash_flow": 161640, "investing_cash_flow": -264733, "net_cash_flow": 22293569, "operating_cash_flow": 22616561, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7475316887918534, "current_ratio": 1.8830757660919957, "debt_to_equity_ratio": 0.855060987701884, "profit_margin": 0.2759894236819594, "quarter": 1, "return_on_assets": 0.20631083997366545, "return_on_equity": 0.31726415604746466 }, { "asset_turnover_ratio": 0.7259987406745576, "current_ratio": 1.6810311265190903, "debt_to_equity_ratio": 0.8438388434793417, "profit_margin": 0.28751294023357804, "quarter": 2, "return_on_assets": 0.208734032537217, "return_on_equity": 0.31840910141359097 }, { "asset_turnover_ratio": 0.7050860693597132, "current_ratio": 1.211207675205304, "debt_to_equity_ratio": 0.8582935512403919, "profit_margin": 0.27167940848798244, "quarter": 3, "return_on_assets": 0.19155736625676342, "return_on_equity": 0.2987433324555781 }, { "asset_turnover_ratio": 0.6847758041202558, "current_ratio": 1.6192837793855224, "debt_to_equity_ratio": 0.8339232619170714, "profit_margin": 0.2980463788092018, "quarter": 4, "return_on_assets": 0.20409494871420159, "return_on_equity": 0.3108512949800496 } ], "income_statement": [ { "depreciation": 3800300, "expenses": 41900542, "income_tax": 7618485, "marketing_expense": 5588075, "net_income": 26494905, "net_profit": 18876420, "operational_expense": 21946189, "product_revenue": 16886479, "quarter": 1, "rd_expense": 4713258, "revenue": 68395447, "salaries_expense": 15821114, "service_revenue": 51508968 }, { "depreciation": 3070145, "expenses": 41650426, "income_tax": 6662510, "marketing_expense": 5067054, "net_income": 26158435, "net_profit": 19495925, "operational_expense": 28602894, "product_revenue": 18226192, "quarter": 2, "rd_expense": 4941465, "revenue": 67808861, "salaries_expense": 19514999, "service_revenue": 49582669 }, { "depreciation": 3382329, "expenses": 41401804, "income_tax": 7561228, "marketing_expense": 6795210, "net_income": 25825503, "net_profit": 18264275, "operational_expense": 26028229, "product_revenue": 18802565, "quarter": 3, "rd_expense": 4826081, "revenue": 67227307, "salaries_expense": 14321579, "service_revenue": 48424742 }, { "depreciation": 2751549, "expenses": 41154666, "income_tax": 5631063, "marketing_expense": 7656209, "net_income": 25496075, "net_profit": 19865012, "operational_expense": 27924570, "product_revenue": 23281581, "quarter": 4, "rd_expense": 6039476, "revenue": 66650741, "salaries_expense": 15675681, "service_revenue": 43369160 } ], "market_conditions": { "gdp_growth": [ -0.002112943265410821, 0.0006583015209629499, -0.0025295960779158945, 0.011837400970504333 ], "inflation_rate": [ 0.04385310787661624, 0.039039782414560034, 0.043746544268790995, 0.03995003444832709 ], "interest_rate": [ 0.04628867461325722, 0.03923977064801922, 0.039366243450038696, 0.04109399413896598 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 179226, "billable_hours_per_employee": 121, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 58320887, "net_revenue": 48669411, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 137484 }, { "average_project_size": 73221, "billable_hours_per_employee": 158, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 60634764, "net_revenue": 47952862, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 135460 }, { "average_project_size": 99612, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 60008829, "net_revenue": 47246863, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 133466 }, { "average_project_size": 125089, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 57034583, "net_revenue": 46551258, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 131501 } ], "balance_sheet": [ { "assets": 55885082, "current_assets": 20331799, "current_liabilities": 14840621, "equity": 37285228, "fixed_assets": 35553283, "liabilities": 30837884, "long_term_liabilities": 15997263, "quarter": 1 }, { "assets": 56943956, "current_assets": 17788639, "current_liabilities": 13959591, "equity": 37458561, "fixed_assets": 39155317, "liabilities": 31186121, "long_term_liabilities": 17226530, "quarter": 2 }, { "assets": 58022893, "current_assets": 19802981, "current_liabilities": 16731608, "equity": 37964500, "fixed_assets": 38219912, "liabilities": 31538290, "long_term_liabilities": 14806682, "quarter": 3 }, { "assets": 59122272, "current_assets": 19742484, "current_liabilities": 15724662, "equity": 38647300, "fixed_assets": 39379788, "liabilities": 31894436, "long_term_liabilities": 16169774, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65639, "financing_cash_flow": -19518, "investing_cash_flow": -105432, "net_cash_flow": 14301422, "operating_cash_flow": 14695016, "quarter": 1 }, { "change_in_working_capital": 98637, "financing_cash_flow": -16661, "investing_cash_flow": -179911, "net_cash_flow": 13800217, "operating_cash_flow": 14063648, "quarter": 2 }, { "change_in_working_capital": -97490, "financing_cash_flow": 23736, "investing_cash_flow": -129051, "net_cash_flow": 13492022, "operating_cash_flow": 13792594, "quarter": 3 }, { "change_in_working_capital": -77905, "financing_cash_flow": -36933, "investing_cash_flow": -457523, "net_cash_flow": 12833403, "operating_cash_flow": 13214070, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8708837718087271, "current_ratio": 1.3700099881265075, "debt_to_equity_ratio": 0.8270804727276979, "profit_margin": 0.2514521903706622, "quarter": 1, "return_on_assets": 0.21898563197956836, "return_on_equity": 0.3282273076082571 }, { "asset_turnover_ratio": 0.8421062632178207, "current_ratio": 1.2742951423146995, "debt_to_equity_ratio": 0.8325498942684958, "profit_margin": 0.2440047478292328, "quarter": 2, "return_on_assets": 0.20547792640188187, "return_on_equity": 0.31236453530609465 }, { "asset_turnover_ratio": 0.814279684399742, "current_ratio": 1.1835671144100435, "debt_to_equity_ratio": 0.8307310777173412, "profit_margin": 0.2429769146789703, "quarter": 3, "return_on_assets": 0.197851165401215, "return_on_equity": 0.3023850439226119 }, { "asset_turnover_ratio": 0.787372616532734, "current_ratio": 1.2555108656707534, "debt_to_equity_ratio": 0.8252694496122627, "profit_margin": 0.24530946080984536, "quarter": 4, "return_on_assets": 0.19314995201808213, "return_on_equity": 0.2954789597203427 } ], "income_statement": [ { "depreciation": 2456986, "expenses": 32993416, "income_tax": 3437965, "marketing_expense": 3652968, "net_income": 15675995, "net_profit": 12238030, "operational_expense": 18095552, "product_revenue": 13340187, "quarter": 1, "rd_expense": 3361236, "revenue": 48669411, "salaries_expense": 12965557, "service_revenue": 35329224 }, { "depreciation": 2362922, "expenses": 32511574, "income_tax": 3740562, "marketing_expense": 4369587, "net_income": 15441288, "net_profit": 11700726, "operational_expense": 19240058, "product_revenue": 16513203, "quarter": 2, "rd_expense": 3294649, "revenue": 47952862, "salaries_expense": 9804975, "service_revenue": 31439659 }, { "depreciation": 2312697, "expenses": 32036769, "income_tax": 3730197, "marketing_expense": 4779988, "net_income": 15210094, "net_profit": 11479897, "operational_expense": 16904845, "product_revenue": 11014822, "quarter": 3, "rd_expense": 4469104, "revenue": 47246863, "salaries_expense": 11076304, "service_revenue": 36232041 }, { "depreciation": 1794606, "expenses": 31568899, "income_tax": 3562895, "marketing_expense": 3822342, "net_income": 14982359, "net_profit": 11419464, "operational_expense": 18546969, "product_revenue": 13855753, "quarter": 4, "rd_expense": 3724590, "revenue": 46551258, "salaries_expense": 15425835, "service_revenue": 32695505 } ], "market_conditions": { "gdp_growth": [ -0.004750016022253195, 0.0007663882676238465, -0.00978224239116657, -0.013151561409161985 ], "inflation_rate": [ 0.035460346540456045, 0.02997565408706195, 0.0323216909073787, 0.036804134210133344 ], "interest_rate": [ 0.057059979548870904, 0.05682262137688139, 0.05456783060391982, 0.05933562692440862 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 134890, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 78857613, "net_revenue": 66520662, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 187911 }, { "average_project_size": 188041, "billable_hours_per_employee": 93, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 77144052, "net_revenue": 64653253, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 182636 }, { "average_project_size": 195686, "billable_hours_per_employee": 101, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 70022285, "net_revenue": 62838267, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 177509 }, { "average_project_size": 137222, "billable_hours_per_employee": 104, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 75750216, "net_revenue": 61074232, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 172526 } ], "balance_sheet": [ { "assets": 71271686, "current_assets": 21562426, "current_liabilities": 17176276, "equity": 54582775, "fixed_assets": 49709260, "liabilities": 29332459, "long_term_liabilities": 12156183, "quarter": 1 }, { "assets": 73239330, "current_assets": 22918753, "current_liabilities": 14663799, "equity": 55983195, "fixed_assets": 50320577, "liabilities": 29838971, "long_term_liabilities": 15175172, "quarter": 2 }, { "assets": 75261297, "current_assets": 29668050, "current_liabilities": 16674101, "equity": 57171812, "fixed_assets": 45593247, "liabilities": 30354230, "long_term_liabilities": 13680129, "quarter": 3 }, { "assets": 77339084, "current_assets": 28157321, "current_liabilities": 13818346, "equity": 59194504, "fixed_assets": 49181763, "liabilities": 30878386, "long_term_liabilities": 17060040, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15383, "financing_cash_flow": 164481, "investing_cash_flow": -362408, "net_cash_flow": 17106412, "operating_cash_flow": 17187982, "quarter": 1 }, { "change_in_working_capital": 81679, "financing_cash_flow": -61828, "investing_cash_flow": -144496, "net_cash_flow": 14994898, "operating_cash_flow": 15375088, "quarter": 2 }, { "change_in_working_capital": 11828, "financing_cash_flow": 116016, "investing_cash_flow": -421565, "net_cash_flow": 16136418, "operating_cash_flow": 16483859, "quarter": 3 }, { "change_in_working_capital": -38617, "financing_cash_flow": -111854, "investing_cash_flow": -371682, "net_cash_flow": 16979298, "operating_cash_flow": 17127202, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9333392505966535, "current_ratio": 1.255360940869837, "debt_to_equity_ratio": 0.5373940588399911, "profit_margin": 0.19006948547806093, "quarter": 1, "return_on_assets": 0.1773993111373849, "return_on_equity": 0.23163989005689065 }, { "asset_turnover_ratio": 0.8827668549125176, "current_ratio": 1.5629478418246185, "debt_to_equity_ratio": 0.5329987150608321, "profit_margin": 0.1946203078134367, "quarter": 2, "return_on_assets": 0.1718043570305736, "return_on_equity": 0.22476094835244756 }, { "asset_turnover_ratio": 0.8349346809688917, "current_ratio": 1.7792893302013704, "debt_to_equity_ratio": 0.5309299974609866, "profit_margin": 0.19517955515864244, "quarter": 3, "return_on_assets": 0.1629621796180313, "return_on_equity": 0.2145243358737694 }, { "asset_turnover_ratio": 0.7896942766997344, "current_ratio": 2.037676651026107, "debt_to_equity_ratio": 0.5216427862965116, "profit_margin": 0.2084971940375771, "quarter": 4, "return_on_assets": 0.1646490408394286, "return_on_equity": 0.21511804541854088 } ], "income_statement": [ { "depreciation": 4544434, "expenses": 49150691, "income_tax": 4726423, "marketing_expense": 7290003, "net_income": 17369971, "net_profit": 12643548, "operational_expense": 24626442, "product_revenue": 18232359, "quarter": 1, "rd_expense": 5787600, "revenue": 66520662, "salaries_expense": 20615364, "service_revenue": 48288303 }, { "depreciation": 2792252, "expenses": 47760134, "income_tax": 4310283, "marketing_expense": 7895689, "net_income": 16893119, "net_profit": 12582836, "operational_expense": 31447102, "product_revenue": 19661724, "quarter": 2, "rd_expense": 6332142, "revenue": 64653253, "salaries_expense": 21936088, "service_revenue": 44991529 }, { "depreciation": 4219114, "expenses": 46408919, "income_tax": 4164603, "marketing_expense": 8669010, "net_income": 16429348, "net_profit": 12264745, "operational_expense": 31854064, "product_revenue": 19932523, "quarter": 3, "rd_expense": 5179461, "revenue": 62838267, "salaries_expense": 15865201, "service_revenue": 42905744 }, { "depreciation": 4393396, "expenses": 45095932, "income_tax": 3244494, "marketing_expense": 8168042, "net_income": 15978300, "net_profit": 12733806, "operational_expense": 28489393, "product_revenue": 21401246, "quarter": 4, "rd_expense": 5941177, "revenue": 61074232, "salaries_expense": 14527546, "service_revenue": 39672986 } ], "market_conditions": { "gdp_growth": [ -0.020298950749569587, -0.015914914111671733, -0.011789663500471123, -0.02140198149446853 ], "inflation_rate": [ 0.03508302421333095, 0.043161158677976895, 0.04289647657904054, 0.042120393197374234 ], "interest_rate": [ 0.04145654803853194, 0.04441756389554408, 0.04021498911743361, 0.04258921924717371 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1999, "industry": "Advertising", "location": "East Robert", "name": "Jones, Kramer and Moon", "num_employees": 774, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.jones,kramerandmoon.com" }

[ { "advertising_kpis": [ { "average_project_size": 116133, "billable_hours_per_employee": 83, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 8182035, "net_revenue": 7221422, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 9330 }, { "average_project_size": 110995, "billable_hours_per_employee": 132, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 9229604, "net_revenue": 7211892, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 9318 }, { "average_project_size": 109702, "billable_hours_per_employee": 95, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 8414190, "net_revenue": 7202375, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 9305 }, { "average_project_size": 180423, "billable_hours_per_employee": 145, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 8362652, "net_revenue": 7192870, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 9293 } ], "balance_sheet": [ { "assets": 7457924, "current_assets": 3030483, "current_liabilities": 1782099, "equity": 5904257, "fixed_assets": 4427441, "liabilities": 3411806, "long_term_liabilities": 1629707, "quarter": 1 }, { "assets": 7681534, "current_assets": 3468273, "current_liabilities": 1890747, "equity": 6154803, "fixed_assets": 4213261, "liabilities": 3507162, "long_term_liabilities": 1616415, "quarter": 2 }, { "assets": 7911849, "current_assets": 2424735, "current_liabilities": 2058428, "equity": 6283280, "fixed_assets": 5487114, "liabilities": 3605183, "long_term_liabilities": 1546755, "quarter": 3 }, { "assets": 8149069, "current_assets": 3246504, "current_liabilities": 2150394, "equity": 6315191, "fixed_assets": 4902565, "liabilities": 3705944, "long_term_liabilities": 1555550, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99398, "financing_cash_flow": -55025, "investing_cash_flow": -344101, "net_cash_flow": 1821003, "operating_cash_flow": 2127396, "quarter": 1 }, { "change_in_working_capital": 97965, "financing_cash_flow": 28750, "investing_cash_flow": -132428, "net_cash_flow": 2030298, "operating_cash_flow": 2343243, "quarter": 2 }, { "change_in_working_capital": -69342, "financing_cash_flow": 178032, "investing_cash_flow": -392772, "net_cash_flow": 2040965, "operating_cash_flow": 2325664, "quarter": 3 }, { "change_in_working_capital": -50318, "financing_cash_flow": -167712, "investing_cash_flow": -139177, "net_cash_flow": 1987394, "operating_cash_flow": 2215961, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9682884942243981, "current_ratio": 1.7005132711482358, "debt_to_equity_ratio": 0.5778552661240864, "profit_margin": 0.25730929448521356, "quarter": 1, "return_on_assets": 0.2491496293070297, "return_on_equity": 0.3147117410370179 }, { "asset_turnover_ratio": 0.938860909813066, "current_ratio": 1.8343400782865185, "debt_to_equity_ratio": 0.5698252243004366, "profit_margin": 0.2746063030339334, "quarter": 2, "return_on_assets": 0.2578171235068412, "return_on_equity": 0.3217700062861476 }, { "asset_turnover_ratio": 0.9103276617134629, "current_ratio": 1.1779547305030829, "debt_to_equity_ratio": 0.5737740479494786, "profit_margin": 0.27443919540429373, "quarter": 3, "return_on_assets": 0.24982959103491484, "return_on_equity": 0.3145831476553647 }, { "asset_turnover_ratio": 0.8826615653886352, "current_ratio": 1.5097251945457437, "debt_to_equity_ratio": 0.586830073706401, "profit_margin": 0.26026690319719387, "quarter": 4, "return_on_assets": 0.22972759219488753, "return_on_equity": 0.2964385400219883 } ], "income_statement": [ { "depreciation": 269257, "expenses": 4760151, "income_tax": 603132, "marketing_expense": 923087, "net_income": 2461271, "net_profit": 1858139, "operational_expense": 2623318, "product_revenue": 2628653, "quarter": 1, "rd_expense": 540577, "revenue": 7221422, "salaries_expense": 1581301, "service_revenue": 4592769 }, { "depreciation": 362812, "expenses": 4714091, "income_tax": 517370, "marketing_expense": 624149, "net_income": 2497801, "net_profit": 1980431, "operational_expense": 2643249, "product_revenue": 1548995, "quarter": 2, "rd_expense": 637366, "revenue": 7211892, "salaries_expense": 2251697, "service_revenue": 5662897 }, { "depreciation": 349050, "expenses": 4668477, "income_tax": 557284, "marketing_expense": 868464, "net_income": 2533898, "net_profit": 1976614, "operational_expense": 2847710, "product_revenue": 2402372, "quarter": 3, "rd_expense": 487722, "revenue": 7202375, "salaries_expense": 1788573, "service_revenue": 4800003 }, { "depreciation": 343895, "expenses": 4623305, "income_tax": 697499, "marketing_expense": 490535, "net_income": 2569565, "net_profit": 1872066, "operational_expense": 3205389, "product_revenue": 1852835, "quarter": 4, "rd_expense": 798447, "revenue": 7192870, "salaries_expense": 2278155, "service_revenue": 5340035 } ], "market_conditions": { "gdp_growth": [ 0.018978869115672606, 0.030748887731341955, 0.020246638675804327, 0.016955398911691982 ], "inflation_rate": [ 0.016716957056025154, 0.009950807334257895, 0.013822578580020504, 0.008781489936701234 ], "interest_rate": [ 0.03172438065584718, 0.02294022742644539, 0.025551214862383115, 0.030672002773487528 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 135243, "billable_hours_per_employee": 132, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 10025906, "net_revenue": 8574892, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 11079 }, { "average_project_size": 174301, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 10034407, "net_revenue": 8537615, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 11031 }, { "average_project_size": 119546, "billable_hours_per_employee": 156, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 9450611, "net_revenue": 8500501, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 10983 }, { "average_project_size": 106027, "billable_hours_per_employee": 149, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 10122362, "net_revenue": 8463547, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 10935 } ], "balance_sheet": [ { "assets": 10139411, "current_assets": 4504177, "current_liabilities": 2083167, "equity": 7668593, "fixed_assets": 5635234, "liabilities": 4392185, "long_term_liabilities": 2309018, "quarter": 1 }, { "assets": 10278203, "current_assets": 3584272, "current_liabilities": 2307205, "equity": 7874245, "fixed_assets": 6693931, "liabilities": 4432418, "long_term_liabilities": 2125213, "quarter": 2 }, { "assets": 10418896, "current_assets": 4992521, "current_liabilities": 2130056, "equity": 8035427, "fixed_assets": 5426375, "liabilities": 4473019, "long_term_liabilities": 2342963, "quarter": 3 }, { "assets": 10561514, "current_assets": 4086474, "current_liabilities": 2522643, "equity": 7919023, "fixed_assets": 6475040, "liabilities": 4513992, "long_term_liabilities": 1991349, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64791, "financing_cash_flow": -114931, "investing_cash_flow": -166582, "net_cash_flow": 2141417, "operating_cash_flow": 2374178, "quarter": 1 }, { "change_in_working_capital": 89567, "financing_cash_flow": 108345, "investing_cash_flow": -494269, "net_cash_flow": 1859922, "operating_cash_flow": 2383281, "quarter": 2 }, { "change_in_working_capital": -13229, "financing_cash_flow": 143683, "investing_cash_flow": -243437, "net_cash_flow": 1966218, "operating_cash_flow": 2413895, "quarter": 3 }, { "change_in_working_capital": 94168, "financing_cash_flow": -185413, "investing_cash_flow": -192521, "net_cash_flow": 2027347, "operating_cash_flow": 2220278, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8456992225682537, "current_ratio": 2.1621775882586465, "debt_to_equity_ratio": 0.5727497860428895, "profit_margin": 0.2240689445418088, "quarter": 1, "return_on_assets": 0.18949493220069685, "return_on_equity": 0.2505501335121058 }, { "asset_turnover_ratio": 0.8306524983015027, "current_ratio": 1.5535125834071961, "debt_to_equity_ratio": 0.5629006971462026, "profit_margin": 0.23759094313810122, "quarter": 2, "return_on_assets": 0.19735551049147404, "return_on_equity": 0.25760691977453076 }, { "asset_turnover_ratio": 0.815873486020016, "current_ratio": 2.3438449505552907, "debt_to_equity_ratio": 0.5566622657389583, "profit_margin": 0.24581492314394174, "quarter": 3, "return_on_assets": 0.20055387826119006, "return_on_equity": 0.26004218568596293 }, { "asset_turnover_ratio": 0.8013573622115162, "current_ratio": 1.619917681574444, "debt_to_equity_ratio": 0.5700188015617583, "profit_margin": 0.22112490188806183, "quarter": 4, "return_on_assets": 0.17720006809629757, "return_on_equity": 0.23632978462115845 } ], "income_statement": [ { "depreciation": 452811, "expenses": 5910102, "income_tax": 743423, "marketing_expense": 629886, "net_income": 2664790, "net_profit": 1921367, "operational_expense": 3359829, "product_revenue": 2196346, "quarter": 1, "rd_expense": 1000123, "revenue": 8574892, "salaries_expense": 2618485, "service_revenue": 6378546 }, { "depreciation": 354821, "expenses": 5881893, "income_tax": 627262, "marketing_expense": 1110638, "net_income": 2655722, "net_profit": 2028460, "operational_expense": 3889112, "product_revenue": 2868461, "quarter": 2, "rd_expense": 1123846, "revenue": 8537615, "salaries_expense": 2107351, "service_revenue": 5669154 }, { "depreciation": 324345, "expenses": 5853819, "income_tax": 557132, "marketing_expense": 1169887, "net_income": 2646682, "net_profit": 2089550, "operational_expense": 4047822, "product_revenue": 2755928, "quarter": 3, "rd_expense": 717848, "revenue": 8500501, "salaries_expense": 1986492, "service_revenue": 5744573 }, { "depreciation": 348777, "expenses": 5825880, "income_tax": 766166, "marketing_expense": 942474, "net_income": 2637667, "net_profit": 1871501, "operational_expense": 2932936, "product_revenue": 2237940, "quarter": 4, "rd_expense": 730536, "revenue": 8463547, "salaries_expense": 2756526, "service_revenue": 6225607 } ], "market_conditions": { "gdp_growth": [ 0.038495268217908114, 0.023725494884123878, 0.03584265847451352, 0.03440782063629866 ], "inflation_rate": [ 0.02223856011259464, 0.021427885468855747, 0.016643186989643056, 0.022368729039794533 ], "interest_rate": [ 0.035405885170730844, 0.034338884689586936, 0.03518902639300658, 0.031068475872995476 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 176490, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 14219918, "net_revenue": 12332395, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 15933 }, { "average_project_size": 85198, "billable_hours_per_employee": 106, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 14877805, "net_revenue": 12218620, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 15786 }, { "average_project_size": 60940, "billable_hours_per_employee": 118, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 14825819, "net_revenue": 12105894, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 15641 }, { "average_project_size": 70297, "billable_hours_per_employee": 156, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 14319597, "net_revenue": 11994209, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 15496 } ], "balance_sheet": [ { "assets": 15824091, "current_assets": 7784684, "current_liabilities": 3740917, "equity": 11184505, "fixed_assets": 8039407, "liabilities": 7021723, "long_term_liabilities": 3280806, "quarter": 1 }, { "assets": 16376187, "current_assets": 5399098, "current_liabilities": 3302434, "equity": 11595790, "fixed_assets": 10977089, "liabilities": 7198848, "long_term_liabilities": 3896414, "quarter": 2 }, { "assets": 16947545, "current_assets": 5925713, "current_liabilities": 3863484, "equity": 11978826, "fixed_assets": 11021832, "liabilities": 7380440, "long_term_liabilities": 3516956, "quarter": 3 }, { "assets": 17538838, "current_assets": 7115407, "current_liabilities": 3665294, "equity": 12340679, "fixed_assets": 10423431, "liabilities": 7566614, "long_term_liabilities": 3901320, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76144, "financing_cash_flow": 83579, "investing_cash_flow": -189420, "net_cash_flow": 2751538, "operating_cash_flow": 3027728, "quarter": 1 }, { "change_in_working_capital": -44775, "financing_cash_flow": -14308, "investing_cash_flow": -408541, "net_cash_flow": 2830792, "operating_cash_flow": 3236005, "quarter": 2 }, { "change_in_working_capital": -81234, "financing_cash_flow": 148458, "investing_cash_flow": -182027, "net_cash_flow": 2354033, "operating_cash_flow": 2941602, "quarter": 3 }, { "change_in_working_capital": 64221, "financing_cash_flow": 175858, "investing_cash_flow": -385513, "net_cash_flow": 3052407, "operating_cash_flow": 3115176, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7793430282978023, "current_ratio": 2.0809560864354917, "debt_to_equity_ratio": 0.6278081148875163, "profit_margin": 0.19316093913631538, "quarter": 1, "return_on_assets": 0.1505386312553435, "return_on_equity": 0.2129854651591644 }, { "asset_turnover_ratio": 0.7461211819332547, "current_ratio": 1.63488445189215, "debt_to_equity_ratio": 0.6208156580966023, "profit_margin": 0.197931599476864, "quarter": 2, "return_on_assets": 0.14768095894361735, "return_on_equity": 0.20856284910299341 }, { "asset_turnover_ratio": 0.7143154952531473, "current_ratio": 1.5337744377872407, "debt_to_equity_ratio": 0.6161238171420137, "profit_margin": 0.19921874419187877, "quarter": 3, "return_on_assets": 0.14230503592113194, "return_on_equity": 0.20133200031455503 }, { "asset_turnover_ratio": 0.6838656586029246, "current_ratio": 1.941292294697233, "debt_to_equity_ratio": 0.6131440579566165, "profit_margin": 0.19746654406305578, "quarter": 4, "return_on_assets": 0.13504058820772505, "return_on_equity": 0.19192258383837713 } ], "income_statement": [ { "depreciation": 645591, "expenses": 9216630, "income_tax": 733628, "marketing_expense": 1641287, "net_income": 3115765, "net_profit": 2382137, "operational_expense": 5485279, "product_revenue": 2650016, "quarter": 1, "rd_expense": 1090550, "revenue": 12332395, "salaries_expense": 3267027, "service_revenue": 9682379 }, { "depreciation": 817554, "expenses": 9128092, "income_tax": 672077, "marketing_expense": 1650016, "net_income": 3090528, "net_profit": 2418451, "operational_expense": 6297219, "product_revenue": 4768313, "quarter": 2, "rd_expense": 1556256, "revenue": 12218620, "salaries_expense": 3692264, "service_revenue": 7450307 }, { "depreciation": 529881, "expenses": 9040404, "income_tax": 653769, "marketing_expense": 1672522, "net_income": 3065490, "net_profit": 2411721, "operational_expense": 4767403, "product_revenue": 2631671, "quarter": 3, "rd_expense": 1192187, "revenue": 12105894, "salaries_expense": 4277247, "service_revenue": 9474223 }, { "depreciation": 746721, "expenses": 8953559, "income_tax": 672195, "marketing_expense": 1353518, "net_income": 3040650, "net_profit": 2368455, "operational_expense": 5831124, "product_revenue": 2971389, "quarter": 4, "rd_expense": 926238, "revenue": 11994209, "salaries_expense": 3836541, "service_revenue": 9022820 } ], "market_conditions": { "gdp_growth": [ 0.015433163190110243, 0.023050795388247114, 0.01879991348968288, 0.008692027501383886 ], "inflation_rate": [ 0.021392438562455807, 0.013924243067753011, 0.023613935348164073, 0.022630683918009497 ], "interest_rate": [ 0.023513460468578502, 0.024665925906263018, 0.028779335242616517, 0.021712860760213507 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 116273, "billable_hours_per_employee": 152, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 11122220, "net_revenue": 9353645, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 12085 }, { "average_project_size": 154463, "billable_hours_per_employee": 137, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 10617652, "net_revenue": 9473265, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 12239 }, { "average_project_size": 160128, "billable_hours_per_employee": 108, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 11431527, "net_revenue": 9594415, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 12396 }, { "average_project_size": 76026, "billable_hours_per_employee": 141, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 12393872, "net_revenue": 9717115, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 12554 } ], "balance_sheet": [ { "assets": 9399207, "current_assets": 3018401, "current_liabilities": 1789801, "equity": 7854076, "fixed_assets": 6380806, "liabilities": 3900573, "long_term_liabilities": 2110772, "quarter": 1 }, { "assets": 9585669, "current_assets": 3379330, "current_liabilities": 1899491, "equity": 7938624, "fixed_assets": 6206339, "liabilities": 4006242, "long_term_liabilities": 2106751, "quarter": 2 }, { "assets": 9775829, "current_assets": 3581162, "current_liabilities": 1995051, "equity": 8342548, "fixed_assets": 6194667, "liabilities": 4114775, "long_term_liabilities": 2119724, "quarter": 3 }, { "assets": 9969762, "current_assets": 4176987, "current_liabilities": 1721908, "equity": 8451363, "fixed_assets": 5792775, "liabilities": 4226247, "long_term_liabilities": 2504339, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87637, "financing_cash_flow": 117424, "investing_cash_flow": -124441, "net_cash_flow": 2710926, "operating_cash_flow": 2945005, "quarter": 1 }, { "change_in_working_capital": 76213, "financing_cash_flow": -60362, "investing_cash_flow": -247650, "net_cash_flow": 2406594, "operating_cash_flow": 2739994, "quarter": 2 }, { "change_in_working_capital": -59485, "financing_cash_flow": -161167, "investing_cash_flow": -243110, "net_cash_flow": 2669995, "operating_cash_flow": 3227295, "quarter": 3 }, { "change_in_working_capital": 6518, "financing_cash_flow": 163363, "investing_cash_flow": -138206, "net_cash_flow": 2705838, "operating_cash_flow": 3250462, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9951525697859405, "current_ratio": 1.6864450293635997, "debt_to_equity_ratio": 0.49663041203064495, "profit_margin": 0.25182076078363036, "quarter": 1, "return_on_assets": 0.2506000772192803, "return_on_equity": 0.299900586650804 }, { "asset_turnover_ratio": 0.9882737448998082, "current_ratio": 1.779071340690743, "debt_to_equity_ratio": 0.5046519396812345, "profit_margin": 0.24903736990361824, "quarter": 2, "return_on_assets": 0.24611709417464758, "return_on_equity": 0.29717958678985174 }, { "asset_turnover_ratio": 0.9814425968375674, "current_ratio": 1.7950227838787078, "debt_to_equity_ratio": 0.4932276086394708, "profit_margin": 0.2794848878227594, "quarter": 3, "return_on_assets": 0.2742983740816252, "return_on_equity": 0.3214238623499679 }, { "asset_turnover_ratio": 0.9746586728951002, "current_ratio": 2.425789879598678, "debt_to_equity_ratio": 0.5000669122838529, "profit_margin": 0.27866789679858683, "quarter": 4, "return_on_assets": 0.2716060824721794, "return_on_equity": 0.3204037029293381 } ], "income_statement": [ { "depreciation": 589563, "expenses": 6041395, "income_tax": 956808, "marketing_expense": 614719, "net_income": 3312250, "net_profit": 2355442, "operational_expense": 4197919, "product_revenue": 2824739, "quarter": 1, "rd_expense": 905981, "revenue": 9353645, "salaries_expense": 2276613, "service_revenue": 6528906 }, { "depreciation": 380797, "expenses": 6105070, "income_tax": 1008998, "marketing_expense": 1196058, "net_income": 3368195, "net_profit": 2359197, "operational_expense": 4210126, "product_revenue": 3376748, "quarter": 2, "rd_expense": 637732, "revenue": 9473265, "salaries_expense": 2399274, "service_revenue": 6096517 }, { "depreciation": 545801, "expenses": 6169416, "income_tax": 743505, "marketing_expense": 1024999, "net_income": 3424999, "net_profit": 2681494, "operational_expense": 3767178, "product_revenue": 2011420, "quarter": 3, "rd_expense": 961666, "revenue": 9594415, "salaries_expense": 2991849, "service_revenue": 7582995 }, { "depreciation": 542614, "expenses": 6234440, "income_tax": 774827, "marketing_expense": 660358, "net_income": 3482675, "net_profit": 2707848, "operational_expense": 4274005, "product_revenue": 2749714, "quarter": 4, "rd_expense": 840218, "revenue": 9717115, "salaries_expense": 2249014, "service_revenue": 6967401 } ], "market_conditions": { "gdp_growth": [ 0.007768046826365874, 0.015472316806265828, 0.00538342851759396, 0.022758873584713374 ], "inflation_rate": [ 0.016293397463835256, 0.010549375577761989, 0.008468611330491893, 0.012651238456472872 ], "interest_rate": [ 0.01920727901232077, 0.022625224265408507, 0.025368545993820817, 0.026659796043702475 ], "year": 2002 }, "random_event": { "description": "Jones, Kramer and Moon Partnership with Major Brand in 2002", "impact": 0.09, "type": "Partnership with Major Brand" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 135030, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 7474688, "net_revenue": 5963097, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 7704 }, { "average_project_size": 112684, "billable_hours_per_employee": 144, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 7738240, "net_revenue": 6010900, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 7766 }, { "average_project_size": 105920, "billable_hours_per_employee": 112, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.6, "gross_billings": 7436568, "net_revenue": 6059086, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 7828 }, { "average_project_size": 57293, "billable_hours_per_employee": 147, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 7619395, "net_revenue": 6107659, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 7891 } ], "balance_sheet": [ { "assets": 7776659, "current_assets": 3358239, "current_liabilities": 2348892, "equity": 4759285, "fixed_assets": 4418420, "liabilities": 4083794, "long_term_liabilities": 1734902, "quarter": 1 }, { "assets": 7959917, "current_assets": 3878795, "current_liabilities": 2206711, "equity": 4892817, "fixed_assets": 4081122, "liabilities": 4153440, "long_term_liabilities": 1946729, "quarter": 2 }, { "assets": 8147495, "current_assets": 3437781, "current_liabilities": 2147788, "equity": 5033296, "fixed_assets": 4709714, "liabilities": 4224274, "long_term_liabilities": 2076486, "quarter": 3 }, { "assets": 8339492, "current_assets": 3728687, "current_liabilities": 1914005, "equity": 5139588, "fixed_assets": 4610805, "liabilities": 4296316, "long_term_liabilities": 2382311, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29681, "financing_cash_flow": 26636, "investing_cash_flow": -279885, "net_cash_flow": 1254030, "operating_cash_flow": 1343989, "quarter": 1 }, { "change_in_working_capital": 92092, "financing_cash_flow": -72928, "investing_cash_flow": -442371, "net_cash_flow": 996232, "operating_cash_flow": 1375301, "quarter": 2 }, { "change_in_working_capital": 58575, "financing_cash_flow": -16277, "investing_cash_flow": -491423, "net_cash_flow": 1048809, "operating_cash_flow": 1371020, "quarter": 3 }, { "change_in_working_capital": -73084, "financing_cash_flow": -112534, "investing_cash_flow": -256631, "net_cash_flow": 1037386, "operating_cash_flow": 1434778, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.766794197868262, "current_ratio": 1.429711966322845, "debt_to_equity_ratio": 0.8580688065539256, "profit_margin": 0.17883660118223801, "quarter": 1, "return_on_assets": 0.13713086815302047, "return_on_equity": 0.22407147292082738 }, { "asset_turnover_ratio": 0.7551460649652503, "current_ratio": 1.7577267707461466, "debt_to_equity_ratio": 0.8488852127516725, "profit_margin": 0.18072834350929146, "quarter": 2, "return_on_assets": 0.13647629742872947, "return_on_equity": 0.22202751502866344 }, { "asset_turnover_ratio": 0.7436747122888692, "current_ratio": 1.6006146789161686, "debt_to_equity_ratio": 0.8392659601183797, "profit_margin": 0.18320832548011368, "quarter": 3, "return_on_assets": 0.13624739874034902, "return_on_equity": 0.2205463378271415 }, { "asset_turnover_ratio": 0.7323778234933255, "current_ratio": 1.9481072410991611, "debt_to_equity_ratio": 0.8359261481659619, "profit_margin": 0.1795142787113688, "quarter": 4, "return_on_assets": 0.13147227672860648, "return_on_equity": 0.21332682697523614 } ], "income_statement": [ { "depreciation": 277569, "expenses": 4561857, "income_tax": 334820, "marketing_expense": 791539, "net_income": 1401240, "net_profit": 1066420, "operational_expense": 2315698, "product_revenue": 2267617, "quarter": 1, "rd_expense": 790009, "revenue": 5963097, "salaries_expense": 2259653, "service_revenue": 3695480 }, { "depreciation": 288961, "expenses": 4593834, "income_tax": 330726, "marketing_expense": 821831, "net_income": 1417066, "net_profit": 1086340, "operational_expense": 2720668, "product_revenue": 2108104, "quarter": 2, "rd_expense": 695111, "revenue": 6010900, "salaries_expense": 1553868, "service_revenue": 3902796 }, { "depreciation": 260945, "expenses": 4626035, "income_tax": 322976, "marketing_expense": 853535, "net_income": 1433051, "net_profit": 1110075, "operational_expense": 2934328, "product_revenue": 1503372, "quarter": 3, "rd_expense": 759783, "revenue": 6059086, "salaries_expense": 1728581, "service_revenue": 4555714 }, { "depreciation": 338366, "expenses": 4658462, "income_tax": 352785, "marketing_expense": 778332, "net_income": 1449197, "net_profit": 1096412, "operational_expense": 2589290, "product_revenue": 1256898, "quarter": 4, "rd_expense": 791701, "revenue": 6107659, "salaries_expense": 1811396, "service_revenue": 4850761 } ], "market_conditions": { "gdp_growth": [ 0.004665143253360785, 0.0007992888015152851, 0.009400843124874063, 0.00813187993295662 ], "inflation_rate": [ 0.015262655850304833, 0.016196488475805897, 0.01023923101093287, 0.010141055852753059 ], "interest_rate": [ 0.031551753960420106, 0.03607258272330377, 0.03686997186225049, 0.03859571075434051 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2007, "industry": "Advertising", "location": "Kennethhaven", "name": "Thomas-Mitchell", "num_employees": 622, "region": "Europe", "revenue_size": "Medium", "website": "www.thomas-mitchell.com" }

[ { "advertising_kpis": [ { "average_project_size": 154673, "billable_hours_per_employee": 130, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 14624744, "net_revenue": 12565318, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 20201 }, { "average_project_size": 62116, "billable_hours_per_employee": 126, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 15698000, "net_revenue": 12471548, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 20051 }, { "average_project_size": 170033, "billable_hours_per_employee": 86, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 14352149, "net_revenue": 12378478, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 19901 }, { "average_project_size": 131711, "billable_hours_per_employee": 149, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 13649432, "net_revenue": 12286102, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 19753 } ], "balance_sheet": [ { "assets": 12728252, "current_assets": 5454009, "current_liabilities": 3860650, "equity": 9229872, "fixed_assets": 7274243, "liabilities": 6538855, "long_term_liabilities": 2678205, "quarter": 1 }, { "assets": 13027972, "current_assets": 4911333, "current_liabilities": 3686085, "equity": 9345532, "fixed_assets": 8116639, "liabilities": 6725878, "long_term_liabilities": 3039793, "quarter": 2 }, { "assets": 13334749, "current_assets": 6234012, "current_liabilities": 3075705, "equity": 9256101, "fixed_assets": 7100737, "liabilities": 6918250, "long_term_liabilities": 3842545, "quarter": 3 }, { "assets": 13648750, "current_assets": 6698338, "current_liabilities": 4104244, "equity": 9232116, "fixed_assets": 6950412, "liabilities": 7116124, "long_term_liabilities": 3011880, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83341, "financing_cash_flow": -74443, "investing_cash_flow": -188482, "net_cash_flow": 3362694, "operating_cash_flow": 3599276, "quarter": 1 }, { "change_in_working_capital": -16604, "financing_cash_flow": -79808, "investing_cash_flow": -478809, "net_cash_flow": 3179964, "operating_cash_flow": 3663500, "quarter": 2 }, { "change_in_working_capital": 70025, "financing_cash_flow": 126365, "investing_cash_flow": -127134, "net_cash_flow": 3132925, "operating_cash_flow": 3319382, "quarter": 3 }, { "change_in_working_capital": 6012, "financing_cash_flow": -171712, "investing_cash_flow": -308091, "net_cash_flow": 3011639, "operating_cash_flow": 3438823, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.987199027800518, "current_ratio": 1.4127178065869737, "debt_to_equity_ratio": 0.7084448191697567, "profit_margin": 0.24197358156793167, "quarter": 1, "return_on_assets": 0.23887608447727152, "return_on_equity": 0.329416810980694 }, { "asset_turnover_ratio": 0.9572900525116266, "current_ratio": 1.332398194832729, "debt_to_equity_ratio": 0.7196891519926314, "profit_margin": 0.24403049244568517, "quarter": 2, "return_on_assets": 0.23360796292776803, "return_on_equity": 0.3256570091461888 }, { "asset_turnover_ratio": 0.9282872890970801, "current_ratio": 2.02685628173053, "debt_to_equity_ratio": 0.7474259410090707, "profit_margin": 0.2293983153663964, "quarter": 3, "return_on_assets": 0.2129475402949092, "return_on_equity": 0.3067816567688706 }, { "asset_turnover_ratio": 0.9001631651250115, "current_ratio": 1.632051603169792, "debt_to_equity_ratio": 0.7708009734713038, "profit_margin": 0.21971899630981412, "quarter": 4, "return_on_assets": 0.197782947156333, "return_on_equity": 0.2924020885352827 } ], "income_statement": [ { "depreciation": 558801, "expenses": 8649967, "income_tax": 874876, "marketing_expense": 1334560, "net_income": 3915351, "net_profit": 3040475, "operational_expense": 4858581, "product_revenue": 2735481, "quarter": 1, "rd_expense": 1641681, "revenue": 12565318, "salaries_expense": 3287855, "service_revenue": 9829837 }, { "depreciation": 620062, "expenses": 8596513, "income_tax": 831597, "marketing_expense": 1542825, "net_income": 3875035, "net_profit": 3043438, "operational_expense": 5898149, "product_revenue": 3926235, "quarter": 2, "rd_expense": 993753, "revenue": 12471548, "salaries_expense": 3674660, "service_revenue": 8545313 }, { "depreciation": 479780, "expenses": 8543389, "income_tax": 995487, "marketing_expense": 1400623, "net_income": 3835089, "net_profit": 2839602, "operational_expense": 5451740, "product_revenue": 4818125, "quarter": 3, "rd_expense": 913474, "revenue": 12378478, "salaries_expense": 3363044, "service_revenue": 7560353 }, { "depreciation": 739333, "expenses": 8490594, "income_tax": 1096018, "marketing_expense": 1091551, "net_income": 3795508, "net_profit": 2699490, "operational_expense": 5592085, "product_revenue": 3220657, "quarter": 4, "rd_expense": 1445902, "revenue": 12286102, "salaries_expense": 2688520, "service_revenue": 9065445 } ], "market_conditions": { "gdp_growth": [ 0.02401538104373829, 0.016582013792246664, 0.0294116022461084, 0.01080761235781049 ], "inflation_rate": [ 0.013790392509918653, 0.012287330923562092, 0.010325762183741156, 0.010347177163358975 ], "interest_rate": [ 0.027082604185257996, 0.024056417503595117, 0.024143439457131287, 0.028548369134296696 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 128700, "billable_hours_per_employee": 138, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 20864557, "net_revenue": 18754170, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 30151 }, { "average_project_size": 154542, "billable_hours_per_employee": 96, "client_concentration": 0.36, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 21675770, "net_revenue": 18914003, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 30408 }, { "average_project_size": 82050, "billable_hours_per_employee": 130, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 22812060, "net_revenue": 19075198, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 30668 }, { "average_project_size": 103834, "billable_hours_per_employee": 132, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 23253491, "net_revenue": 19237767, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 30929 } ], "balance_sheet": [ { "assets": 23615874, "current_assets": 9362242, "current_liabilities": 6742378, "equity": 17307882, "fixed_assets": 14253632, "liabilities": 11747195, "long_term_liabilities": 5004817, "quarter": 1 }, { "assets": 24051748, "current_assets": 9992104, "current_liabilities": 7107930, "equity": 17712377, "fixed_assets": 14059644, "liabilities": 12076006, "long_term_liabilities": 4968076, "quarter": 2 }, { "assets": 24495667, "current_assets": 8737672, "current_liabilities": 5230146, "equity": 17755934, "fixed_assets": 15757995, "liabilities": 12414021, "long_term_liabilities": 7183875, "quarter": 3 }, { "assets": 24947778, "current_assets": 11808005, "current_liabilities": 7552503, "equity": 17644657, "fixed_assets": 13139773, "liabilities": 12761497, "long_term_liabilities": 5208994, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36975, "financing_cash_flow": -92041, "investing_cash_flow": -269859, "net_cash_flow": 6042359, "operating_cash_flow": 6386995, "quarter": 1 }, { "change_in_working_capital": -55443, "financing_cash_flow": 176999, "investing_cash_flow": -314433, "net_cash_flow": 6447514, "operating_cash_flow": 6474965, "quarter": 2 }, { "change_in_working_capital": -2607, "financing_cash_flow": -160716, "investing_cash_flow": -208597, "net_cash_flow": 6632970, "operating_cash_flow": 6665013, "quarter": 3 }, { "change_in_working_capital": -22053, "financing_cash_flow": -187882, "investing_cash_flow": -441979, "net_cash_flow": 6059081, "operating_cash_flow": 6435174, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7941340642315419, "current_ratio": 1.3885667638331758, "debt_to_equity_ratio": 0.6787193834577795, "profit_margin": 0.29002632481202845, "quarter": 1, "return_on_assets": 0.23031978405711345, "return_on_equity": 0.3142616179148899 }, { "asset_turnover_ratio": 0.7863878750101656, "current_ratio": 1.405768486746493, "debt_to_equity_ratio": 0.6817834782988189, "profit_margin": 0.30330094586534645, "quarter": 2, "return_on_assets": 0.23851218630762305, "return_on_equity": 0.32387719615498245 }, { "asset_turnover_ratio": 0.7787172319088107, "current_ratio": 1.67063634552458, "debt_to_equity_ratio": 0.6991477328086486, "profit_margin": 0.2974694155206148, "quarter": 3, "return_on_assets": 0.23164455983174495, "return_on_equity": 0.31957136132630365 }, { "asset_turnover_ratio": 0.7711214601957738, "current_ratio": 1.5634558503320024, "debt_to_equity_ratio": 0.7232499333934346, "profit_margin": 0.2837323063534349, "quarter": 4, "return_on_assets": 0.21879207037997533, "return_on_equity": 0.3093500769099677 } ], "income_statement": [ { "depreciation": 947792, "expenses": 11521118, "income_tax": 1793849, "marketing_expense": 1653844, "net_income": 7233052, "net_profit": 5439203, "operational_expense": 6197821, "product_revenue": 4582886, "quarter": 1, "rd_expense": 1814447, "revenue": 18754170, "salaries_expense": 4124637, "service_revenue": 14171284 }, { "depreciation": 738330, "expenses": 11539995, "income_tax": 1637373, "marketing_expense": 1322165, "net_income": 7374008, "net_profit": 5736635, "operational_expense": 7714510, "product_revenue": 4789112, "quarter": 2, "rd_expense": 1618029, "revenue": 18914003, "salaries_expense": 5409293, "service_revenue": 14124891 }, { "depreciation": 990725, "expenses": 11558903, "income_tax": 1842007, "marketing_expense": 1388427, "net_income": 7516295, "net_profit": 5674288, "operational_expense": 8081690, "product_revenue": 5537667, "quarter": 3, "rd_expense": 1214991, "revenue": 19075198, "salaries_expense": 4980830, "service_revenue": 13537531 }, { "depreciation": 976798, "expenses": 11577842, "income_tax": 2201549, "marketing_expense": 1528647, "net_income": 7659925, "net_profit": 5458376, "operational_expense": 6323458, "product_revenue": 5430301, "quarter": 4, "rd_expense": 2179201, "revenue": 19237767, "salaries_expense": 4447246, "service_revenue": 13807466 } ], "market_conditions": { "gdp_growth": [ 0.0217275144761426, 0.02588650610616012, 0.013809858008702608, 0.013301329650056265 ], "inflation_rate": [ 0.008079756487881336, 0.013859639955637732, 0.01259441440023975, 0.005213701844184234 ], "interest_rate": [ 0.022727046421766282, 0.02964451601847526, 0.025729634614370785, 0.022402541516100504 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 172065, "billable_hours_per_employee": 148, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 8704732, "net_revenue": 6853701, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 11019 }, { "average_project_size": 55320, "billable_hours_per_employee": 137, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 8438005, "net_revenue": 6735343, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 10829 }, { "average_project_size": 199554, "billable_hours_per_employee": 110, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 7907120, "net_revenue": 6619030, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 10642 }, { "average_project_size": 60587, "billable_hours_per_employee": 160, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 8112299, "net_revenue": 6504725, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 10458 } ], "balance_sheet": [ { "assets": 7979491, "current_assets": 2568211, "current_liabilities": 2263050, "equity": 4551800, "fixed_assets": 5411280, "liabilities": 4781407, "long_term_liabilities": 2518357, "quarter": 1 }, { "assets": 8156307, "current_assets": 2862418, "current_liabilities": 2746834, "equity": 4684578, "fixed_assets": 5293889, "liabilities": 4867882, "long_term_liabilities": 2121048, "quarter": 2 }, { "assets": 8337042, "current_assets": 4061240, "current_liabilities": 2835783, "equity": 4740113, "fixed_assets": 4275802, "liabilities": 4955920, "long_term_liabilities": 2120137, "quarter": 3 }, { "assets": 8521781, "current_assets": 3785551, "current_liabilities": 2039280, "equity": 4772730, "fixed_assets": 4736230, "liabilities": 5045551, "long_term_liabilities": 3006271, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57693, "financing_cash_flow": -116113, "investing_cash_flow": -120486, "net_cash_flow": 1273042, "operating_cash_flow": 1718312, "quarter": 1 }, { "change_in_working_capital": -44673, "financing_cash_flow": -128940, "investing_cash_flow": -136150, "net_cash_flow": 1525538, "operating_cash_flow": 1820950, "quarter": 2 }, { "change_in_working_capital": -73575, "financing_cash_flow": 112032, "investing_cash_flow": -318554, "net_cash_flow": 1462669, "operating_cash_flow": 1793298, "quarter": 3 }, { "change_in_working_capital": -23925, "financing_cash_flow": 96743, "investing_cash_flow": -375026, "net_cash_flow": 948904, "operating_cash_flow": 1619477, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8589145598384659, "current_ratio": 1.134845010052805, "debt_to_equity_ratio": 1.050443121402522, "profit_margin": 0.1975160573827192, "quarter": 1, "return_on_assets": 0.16964941748790743, "return_on_equity": 0.29740234632453094 }, { "asset_turnover_ratio": 0.8257834090845281, "current_ratio": 1.0420789898479486, "debt_to_equity_ratio": 1.0391292449394587, "profit_margin": 0.2072875872839735, "quarter": 2, "return_on_assets": 0.17117465048826633, "return_on_equity": 0.298031754407761 }, { "asset_turnover_ratio": 0.7939302692729627, "current_ratio": 1.4321406116053308, "debt_to_equity_ratio": 1.0455278175857834, "profit_margin": 0.20531573357425484, "quarter": 3, "return_on_assets": 0.16300637564258402, "return_on_equity": 0.28670012719106064 }, { "asset_turnover_ratio": 0.7633058160025469, "current_ratio": 1.8563174257581108, "debt_to_equity_ratio": 1.057162462573831, "profit_margin": 0.1993166505886106, "quarter": 4, "return_on_assets": 0.15213955862043393, "return_on_equity": 0.27164746382049687 } ], "income_statement": [ { "depreciation": 364596, "expenses": 4962526, "income_tax": 537459, "marketing_expense": 842203, "net_income": 1891175, "net_profit": 1353716, "operational_expense": 2861141, "product_revenue": 2184095, "quarter": 1, "rd_expense": 751484, "revenue": 6853701, "salaries_expense": 1627280, "service_revenue": 4669606 }, { "depreciation": 424797, "expenses": 4930164, "income_tax": 409026, "marketing_expense": 878470, "net_income": 1805179, "net_profit": 1396153, "operational_expense": 2994237, "product_revenue": 2116904, "quarter": 2, "rd_expense": 505910, "revenue": 6735343, "salaries_expense": 2046750, "service_revenue": 4618439 }, { "depreciation": 434307, "expenses": 4898013, "income_tax": 362026, "marketing_expense": 920849, "net_income": 1721017, "net_profit": 1358991, "operational_expense": 2492353, "product_revenue": 1467030, "quarter": 3, "rd_expense": 867456, "revenue": 6619030, "salaries_expense": 2190819, "service_revenue": 5152000 }, { "depreciation": 322977, "expenses": 4866072, "income_tax": 342153, "marketing_expense": 679435, "net_income": 1638653, "net_profit": 1296500, "operational_expense": 3036534, "product_revenue": 1993974, "quarter": 4, "rd_expense": 761651, "revenue": 6504725, "salaries_expense": 1498594, "service_revenue": 4510751 } ], "market_conditions": { "gdp_growth": [ 0.025802219107245346, 0.01988765747463657, 0.02737693948316943, 0.020615519149932093 ], "inflation_rate": [ 0.017233190442058937, 0.016102939803572167, 0.016363874626461106, 0.01873186351186017 ], "interest_rate": [ 0.021258350637669798, 0.020952844820951208, 0.019465585045761225, 0.021047736283017163 ], "year": 2009 }, "random_event": { "description": "Thomas-Mitchell Introduction of New Service in 2009", "impact": -0.03, "type": "Introduction of New Service" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 116573, "billable_hours_per_employee": 146, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.73, "gross_billings": 15823369, "net_revenue": 13055894, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 20990 }, { "average_project_size": 84360, "billable_hours_per_employee": 154, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 16989529, "net_revenue": 13301644, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 21385 }, { "average_project_size": 62792, "billable_hours_per_employee": 149, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 16690540, "net_revenue": 13552021, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 21788 }, { "average_project_size": 143625, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 17307466, "net_revenue": 13807110, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 22198 } ], "balance_sheet": [ { "assets": 17656184, "current_assets": 8425495, "current_liabilities": 5048101, "equity": 10990324, "fixed_assets": 9230689, "liabilities": 10184017, "long_term_liabilities": 5135916, "quarter": 1 }, { "assets": 18052184, "current_assets": 5585995, "current_liabilities": 4980930, "equity": 11581741, "fixed_assets": 12466189, "liabilities": 10444293, "long_term_liabilities": 5463363, "quarter": 2 }, { "assets": 18457065, "current_assets": 8982067, "current_liabilities": 6058155, "equity": 11924587, "fixed_assets": 9474998, "liabilities": 10711221, "long_term_liabilities": 4653066, "quarter": 3 }, { "assets": 18871026, "current_assets": 7857428, "current_liabilities": 5095380, "equity": 11720659, "fixed_assets": 11013598, "liabilities": 10984971, "long_term_liabilities": 5889591, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2422, "financing_cash_flow": -148446, "investing_cash_flow": -108506, "net_cash_flow": 3755036, "operating_cash_flow": 4064794, "quarter": 1 }, { "change_in_working_capital": -15490, "financing_cash_flow": -186425, "investing_cash_flow": -363650, "net_cash_flow": 4230082, "operating_cash_flow": 4384895, "quarter": 2 }, { "change_in_working_capital": 64915, "financing_cash_flow": 75174, "investing_cash_flow": -239713, "net_cash_flow": 4497676, "operating_cash_flow": 4802729, "quarter": 3 }, { "change_in_working_capital": -48955, "financing_cash_flow": 172514, "investing_cash_flow": -392068, "net_cash_flow": 4008630, "operating_cash_flow": 4277964, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7394516278262618, "current_ratio": 1.6690424775574022, "debt_to_equity_ratio": 0.9266348289640961, "profit_margin": 0.2694688697687037, "quarter": 1, "return_on_assets": 0.1992591943989709, "return_on_equity": 0.32011403849422454 }, { "asset_turnover_ratio": 0.7368440295091164, "current_ratio": 1.1214763106488146, "debt_to_equity_ratio": 0.9017895496022575, "profit_margin": 0.29874878624025725, "quarter": 2, "return_on_assets": 0.22013125946422882, "return_on_equity": 0.34311335402855236 }, { "asset_turnover_ratio": 0.7342457210829566, "current_ratio": 1.4826406719537548, "debt_to_equity_ratio": 0.8982467065735694, "profit_margin": 0.3083483267919966, "quarter": 3, "return_on_assets": 0.22640343955011266, "return_on_equity": 0.3504308367241566 }, { "asset_turnover_ratio": 0.7316565617576914, "current_ratio": 1.542069090038427, "debt_to_equity_ratio": 0.9372315157364445, "profit_margin": 0.2777267654128923, "quarter": 4, "return_on_assets": 0.20320061029008174, "return_on_equity": 0.32716624551571716 } ], "income_statement": [ { "depreciation": 546637, "expenses": 8031951, "income_tax": 1505786, "marketing_expense": 1425442, "net_income": 5023943, "net_profit": 3518157, "operational_expense": 5302726, "product_revenue": 2655301, "quarter": 1, "rd_expense": 1098261, "revenue": 13055894, "salaries_expense": 2567643, "service_revenue": 10400593 }, { "depreciation": 411045, "expenses": 8144946, "income_tax": 1182848, "marketing_expense": 1404506, "net_income": 5156698, "net_profit": 3973850, "operational_expense": 4886083, "product_revenue": 5254750, "quarter": 2, "rd_expense": 1462186, "revenue": 13301644, "salaries_expense": 2473685, "service_revenue": 8046894 }, { "depreciation": 623986, "expenses": 8259532, "income_tax": 1113746, "marketing_expense": 1129305, "net_income": 5292489, "net_profit": 4178743, "operational_expense": 5425534, "product_revenue": 2849567, "quarter": 3, "rd_expense": 1377352, "revenue": 13552021, "salaries_expense": 3231375, "service_revenue": 10702454 }, { "depreciation": 443360, "expenses": 8375729, "income_tax": 1596777, "marketing_expense": 1620203, "net_income": 5431381, "net_profit": 3834604, "operational_expense": 5079813, "product_revenue": 3354816, "quarter": 4, "rd_expense": 1015971, "revenue": 13807110, "salaries_expense": 3674178, "service_revenue": 10452294 } ], "market_conditions": { "gdp_growth": [ 0.01724527955913243, 0.005858086982760099, 0.01929910567865538, 0.02113078276772421 ], "inflation_rate": [ 0.013059872583388175, 0.022550647320543012, 0.01919041599761455, 0.0191030672659099 ], "interest_rate": [ 0.029809289338626237, 0.03290297095545404, 0.026938708882930387, 0.025808835819077842 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 187213, "billable_hours_per_employee": 133, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 21198550, "net_revenue": 16759883, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 26945 }, { "average_project_size": 167710, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 18841749, "net_revenue": 16852974, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 27095 }, { "average_project_size": 179357, "billable_hours_per_employee": 97, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 20505950, "net_revenue": 16946583, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 27245 }, { "average_project_size": 77103, "billable_hours_per_employee": 142, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 21114593, "net_revenue": 17040712, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 27397 } ], "balance_sheet": [ { "assets": 17142144, "current_assets": 8016545, "current_liabilities": 4469100, "equity": 13429671, "fixed_assets": 9125599, "liabilities": 8595989, "long_term_liabilities": 4126889, "quarter": 1 }, { "assets": 17676394, "current_assets": 8640712, "current_liabilities": 5182869, "equity": 14094608, "fixed_assets": 9035682, "liabilities": 8724286, "long_term_liabilities": 3541417, "quarter": 2 }, { "assets": 18227295, "current_assets": 7108304, "current_liabilities": 4683527, "equity": 13971235, "fixed_assets": 11118991, "liabilities": 8854499, "long_term_liabilities": 4170972, "quarter": 3 }, { "assets": 18795365, "current_assets": 6132192, "current_liabilities": 4369802, "equity": 14839140, "fixed_assets": 12663173, "liabilities": 8986654, "long_term_liabilities": 4616852, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76793, "financing_cash_flow": -113130, "investing_cash_flow": -474090, "net_cash_flow": 5261431, "operating_cash_flow": 5713396, "quarter": 1 }, { "change_in_working_capital": -45486, "financing_cash_flow": -192413, "investing_cash_flow": -163464, "net_cash_flow": 6052595, "operating_cash_flow": 6166117, "quarter": 2 }, { "change_in_working_capital": -6400, "financing_cash_flow": 133535, "investing_cash_flow": -441329, "net_cash_flow": 5403219, "operating_cash_flow": 5635901, "quarter": 3 }, { "change_in_working_capital": -52011, "financing_cash_flow": 191661, "investing_cash_flow": -106661, "net_cash_flow": 5751771, "operating_cash_flow": 5991813, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9777005140080494, "current_ratio": 1.7937716766239287, "debt_to_equity_ratio": 0.6400744292246623, "profit_margin": 0.29138127038237677, "quarter": 1, "return_on_assets": 0.2848836178251682, "return_on_equity": 0.3636363094821906 }, { "asset_turnover_ratio": 0.9534169695470693, "current_ratio": 1.6671677404927656, "debt_to_equity_ratio": 0.6189803930694632, "profit_margin": 0.3051390217536679, "quarter": 2, "return_on_assets": 0.29092472141093934, "return_on_equity": 0.36485583706904084 }, { "asset_turnover_ratio": 0.9297365846111559, "current_ratio": 1.5177245695391528, "debt_to_equity_ratio": 0.633766377847055, "profit_margin": 0.2713490383282577, "quarter": 3, "return_on_assets": 0.25228312813283593, "return_on_equity": 0.329136185884784 }, { "asset_turnover_ratio": 0.9066443774834912, "current_ratio": 1.403311179774278, "debt_to_equity_ratio": 0.6056047722442136, "profit_margin": 0.29520063480915587, "quarter": 4, "return_on_assets": 0.26764199577927855, "return_on_equity": 0.3389973408162468 } ], "income_statement": [ { "depreciation": 829880, "expenses": 10332393, "income_tax": 1543974, "marketing_expense": 2021549, "net_income": 6427490, "net_profit": 4883516, "operational_expense": 6910023, "product_revenue": 4307749, "quarter": 1, "rd_expense": 1200458, "revenue": 16759883, "salaries_expense": 3251159, "service_revenue": 12452134 }, { "depreciation": 1023617, "expenses": 10412107, "income_tax": 1298367, "marketing_expense": 1475108, "net_income": 6440867, "net_profit": 5142500, "operational_expense": 5415548, "product_revenue": 6614570, "quarter": 2, "rd_expense": 2007802, "revenue": 16852974, "salaries_expense": 5007666, "service_revenue": 10238404 }, { "depreciation": 1037462, "expenses": 10492436, "income_tax": 1855708, "marketing_expense": 1223815, "net_income": 6454147, "net_profit": 4598439, "operational_expense": 5727134, "product_revenue": 4126447, "quarter": 3, "rd_expense": 2071826, "revenue": 16946583, "salaries_expense": 3954104, "service_revenue": 12820136 }, { "depreciation": 961384, "expenses": 10573385, "income_tax": 1436898, "marketing_expense": 1541469, "net_income": 6467327, "net_profit": 5030429, "operational_expense": 6406112, "product_revenue": 5171901, "quarter": 4, "rd_expense": 1902200, "revenue": 17040712, "salaries_expense": 5033602, "service_revenue": 11868811 } ], "market_conditions": { "gdp_growth": [ 0.0028477283614724326, 0.01780763769901296, 0.009799372081446064, 0.020536694695265742 ], "inflation_rate": [ 0.01656165153554313, 0.01299530254383091, 0.02279808194549509, 0.013777446164196797 ], "interest_rate": [ 0.023311795646956998, 0.020303551871173078, 0.016833837296262866, 0.01710259008422442 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 147486, "billable_hours_per_employee": 124, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 7467511, "net_revenue": 6058918, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 9741 }, { "average_project_size": 166070, "billable_hours_per_employee": 121, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 7830649, "net_revenue": 6069206, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 9758 }, { "average_project_size": 50281, "billable_hours_per_employee": 143, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 6981983, "net_revenue": 6079513, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 9774 }, { "average_project_size": 155193, "billable_hours_per_employee": 92, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 6778294, "net_revenue": 6089836, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 9791 } ], "balance_sheet": [ { "assets": 7562802, "current_assets": 2472459, "current_liabilities": 2175751, "equity": 4671996, "fixed_assets": 5090343, "liabilities": 4006527, "long_term_liabilities": 1830776, "quarter": 1 }, { "assets": 7742251, "current_assets": 3107591, "current_liabilities": 1837385, "equity": 4722948, "fixed_assets": 4634660, "liabilities": 4073746, "long_term_liabilities": 2236361, "quarter": 2 }, { "assets": 7925959, "current_assets": 3763470, "current_liabilities": 1958200, "equity": 4851668, "fixed_assets": 4162489, "liabilities": 4142093, "long_term_liabilities": 2183893, "quarter": 3 }, { "assets": 8114026, "current_assets": 2849793, "current_liabilities": 1748303, "equity": 5039990, "fixed_assets": 5264233, "liabilities": 4211587, "long_term_liabilities": 2463284, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34179, "financing_cash_flow": -158473, "investing_cash_flow": -195881, "net_cash_flow": 998519, "operating_cash_flow": 1465310, "quarter": 1 }, { "change_in_working_capital": 41000, "financing_cash_flow": 132555, "investing_cash_flow": -419884, "net_cash_flow": 815146, "operating_cash_flow": 1302572, "quarter": 2 }, { "change_in_working_capital": -24191, "financing_cash_flow": -124846, "investing_cash_flow": -366078, "net_cash_flow": 1329917, "operating_cash_flow": 1354428, "quarter": 3 }, { "change_in_working_capital": 57791, "financing_cash_flow": -65032, "investing_cash_flow": -318883, "net_cash_flow": 1388102, "operating_cash_flow": 1475298, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8011472467479646, "current_ratio": 1.136370384294894, "debt_to_equity_ratio": 0.8575621640087021, "profit_margin": 0.184145254977869, "quarter": 1, "return_on_assets": 0.14752746402722167, "return_on_equity": 0.2388103500088613 }, { "asset_turnover_ratio": 0.7839071608502488, "current_ratio": 1.6913118372034168, "debt_to_equity_ratio": 0.8625430557355279, "profit_margin": 0.173736564552266, "quarter": 2, "return_on_assets": 0.13619333705404282, "return_on_equity": 0.22325949809314014 }, { "asset_turnover_ratio": 0.7670381590417008, "current_ratio": 1.9219027678480236, "debt_to_equity_ratio": 0.8537461755421022, "profit_margin": 0.17563939743199825, "quarter": 3, "return_on_assets": 0.13472212006143358, "return_on_equity": 0.22008966813063055 }, { "asset_turnover_ratio": 0.7505319800552771, "current_ratio": 1.630033809928828, "debt_to_equity_ratio": 0.8356339992738081, "profit_margin": 0.18679501385587396, "quarter": 4, "return_on_assets": 0.140195631613702, "return_on_equity": 0.2257050113194669 } ], "income_statement": [ { "depreciation": 349589, "expenses": 4658598, "income_tax": 284599, "marketing_expense": 642591, "net_income": 1400320, "net_profit": 1115721, "operational_expense": 3223587, "product_revenue": 1788336, "quarter": 1, "rd_expense": 921602, "revenue": 6058918, "salaries_expense": 1871658, "service_revenue": 4270582 }, { "depreciation": 248129, "expenses": 4646430, "income_tax": 368333, "marketing_expense": 526215, "net_income": 1422776, "net_profit": 1054443, "operational_expense": 2638185, "product_revenue": 2090348, "quarter": 2, "rd_expense": 780645, "revenue": 6069206, "salaries_expense": 2241420, "service_revenue": 3978858 }, { "depreciation": 286626, "expenses": 4634295, "income_tax": 377416, "marketing_expense": 620370, "net_income": 1445218, "net_profit": 1067802, "operational_expense": 2446862, "product_revenue": 2295177, "quarter": 3, "rd_expense": 581989, "revenue": 6079513, "salaries_expense": 1560004, "service_revenue": 3784336 }, { "depreciation": 337747, "expenses": 4622191, "income_tax": 330094, "marketing_expense": 766164, "net_income": 1467645, "net_profit": 1137551, "operational_expense": 2713322, "product_revenue": 2089579, "quarter": 4, "rd_expense": 695069, "revenue": 6089836, "salaries_expense": 1413958, "service_revenue": 4000257 } ], "market_conditions": { "gdp_growth": [ 0.020029696623846665, 0.023287401291533182, 0.019591585771996805, 0.004056963851074466 ], "inflation_rate": [ 0.018602521151448642, 0.013148208858365689, 0.015290266700623202, 0.009462386803928318 ], "interest_rate": [ 0.031751013013189715, 0.02359198447653587, 0.026855780144928783, 0.02883786443242777 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1996, "industry": "Advertising", "location": "Kennethmouth", "name": "Stephens Ltd", "num_employees": 54, "region": "Latin America", "revenue_size": "Large", "website": "www.stephensltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 82726, "billable_hours_per_employee": 136, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 32812191, "net_revenue": 28909013, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 535352 }, { "average_project_size": 144750, "billable_hours_per_employee": 120, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 33350802, "net_revenue": 28965410, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 536396 }, { "average_project_size": 135925, "billable_hours_per_employee": 87, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 33181030, "net_revenue": 29021918, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 537443 }, { "average_project_size": 60236, "billable_hours_per_employee": 144, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 36246430, "net_revenue": 29078535, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 538491 } ], "balance_sheet": [ { "assets": 31618553, "current_assets": 15271501, "current_liabilities": 8347224, "equity": 23389890, "fixed_assets": 16347052, "liabilities": 15713952, "long_term_liabilities": 7366728, "quarter": 1 }, { "assets": 32208334, "current_assets": 12379738, "current_liabilities": 8080353, "equity": 23593691, "fixed_assets": 19828596, "liabilities": 16043886, "long_term_liabilities": 7963533, "quarter": 2 }, { "assets": 32809116, "current_assets": 10317988, "current_liabilities": 8417683, "equity": 24030547, "fixed_assets": 22491128, "liabilities": 16380748, "long_term_liabilities": 7963065, "quarter": 3 }, { "assets": 33421104, "current_assets": 13480931, "current_liabilities": 7752940, "equity": 23930004, "fixed_assets": 19940173, "liabilities": 16724682, "long_term_liabilities": 8971742, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79152, "financing_cash_flow": 195524, "investing_cash_flow": -435889, "net_cash_flow": 8124376, "operating_cash_flow": 8516663, "quarter": 1 }, { "change_in_working_capital": 12225, "financing_cash_flow": -60609, "investing_cash_flow": -144532, "net_cash_flow": 8252370, "operating_cash_flow": 8810899, "quarter": 2 }, { "change_in_working_capital": 40389, "financing_cash_flow": 38496, "investing_cash_flow": -366765, "net_cash_flow": 8447298, "operating_cash_flow": 8916661, "quarter": 3 }, { "change_in_working_capital": -84685, "financing_cash_flow": -124642, "investing_cash_flow": -250288, "net_cash_flow": 8512065, "operating_cash_flow": 9113138, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9143053763402772, "current_ratio": 1.8295305121798577, "debt_to_equity_ratio": 0.6718266738321557, "profit_margin": 0.25892578899182755, "quarter": 1, "return_on_assets": 0.2367372409483761, "return_on_equity": 0.3200224113922725 }, { "asset_turnover_ratio": 0.8993141340374824, "current_ratio": 1.5320788584360114, "debt_to_equity_ratio": 0.6800074647074085, "profit_margin": 0.25648671984964133, "quarter": 2, "return_on_assets": 0.23066213235369454, "return_on_equity": 0.31488260993161266 }, { "asset_turnover_ratio": 0.8845687277889475, "current_ratio": 1.2257515518225146, "debt_to_equity_ratio": 0.6816635509795096, "profit_margin": 0.26194612637248854, "quarter": 3, "return_on_assets": 0.23170935175455504, "return_on_equity": 0.3163548045743611 }, { "asset_turnover_ratio": 0.8700650642779485, "current_ratio": 1.7388153397291866, "debt_to_equity_ratio": 0.6989000921186641, "profit_margin": 0.2487601937305301, "quarter": 4, "return_on_assets": 0.21643755394794859, "return_on_equity": 0.3022808521051647 } ], "income_statement": [ { "depreciation": 1031374, "expenses": 18815995, "income_tax": 2607729, "marketing_expense": 3051545, "net_income": 10093018, "net_profit": 7485289, "operational_expense": 13165757, "product_revenue": 6233034, "quarter": 1, "rd_expense": 2906463, "revenue": 28909013, "salaries_expense": 7484822, "service_revenue": 22675979 }, { "depreciation": 1381656, "expenses": 19036909, "income_tax": 2499258, "marketing_expense": 2565374, "net_income": 9928501, "net_profit": 7429243, "operational_expense": 10053035, "product_revenue": 8894422, "quarter": 2, "rd_expense": 2440668, "revenue": 28965410, "salaries_expense": 5910630, "service_revenue": 20070988 }, { "depreciation": 1314482, "expenses": 19260417, "income_tax": 2159322, "marketing_expense": 3728221, "net_income": 9761501, "net_profit": 7602179, "operational_expense": 12262378, "product_revenue": 9020341, "quarter": 3, "rd_expense": 3757511, "revenue": 29021918, "salaries_expense": 6927733, "service_revenue": 20001577 }, { "depreciation": 1879556, "expenses": 19486549, "income_tax": 2358404, "marketing_expense": 3104121, "net_income": 9591986, "net_profit": 7233582, "operational_expense": 12527997, "product_revenue": 8538307, "quarter": 4, "rd_expense": 3600763, "revenue": 29078535, "salaries_expense": 6776357, "service_revenue": 20540228 } ], "market_conditions": { "gdp_growth": [ 0.009803297454490205, 0.006246375321947384, 0.014181692630024228, 0.012920551640488614 ], "inflation_rate": [ 0.027688999786626055, 0.02510810547205156, 0.03109541194660144, 0.02659433618236808 ], "interest_rate": [ 0.060003004996364975, 0.057404291833905934, 0.05427070257554095, 0.055842538143659456 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 184916, "billable_hours_per_employee": 129, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 105880530, "net_revenue": 84118249, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 1557745 }, { "average_project_size": 160686, "billable_hours_per_employee": 108, "client_concentration": 0.2, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 100925813, "net_revenue": 82792521, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 1533195 }, { "average_project_size": 153020, "billable_hours_per_employee": 156, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 98139130, "net_revenue": 81487688, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 1509031 }, { "average_project_size": 187880, "billable_hours_per_employee": 159, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 98899793, "net_revenue": 80203419, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 1485248 } ], "balance_sheet": [ { "assets": 90021071, "current_assets": 28663858, "current_liabilities": 20271403, "equity": 63251390, "fixed_assets": 61357213, "liabilities": 43225271, "long_term_liabilities": 22953868, "quarter": 1 }, { "assets": 92468039, "current_assets": 35163177, "current_liabilities": 21089702, "equity": 63024219, "fixed_assets": 57304862, "liabilities": 43945642, "long_term_liabilities": 22855940, "quarter": 2 }, { "assets": 94981521, "current_assets": 41216157, "current_liabilities": 26151675, "equity": 64036636, "fixed_assets": 53765364, "liabilities": 44678018, "long_term_liabilities": 18526343, "quarter": 3 }, { "assets": 97563325, "current_assets": 36702904, "current_liabilities": 24132559, "equity": 65500863, "fixed_assets": 60860421, "liabilities": 45422600, "long_term_liabilities": 21290041, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86443, "financing_cash_flow": -16298, "investing_cash_flow": -494992, "net_cash_flow": 21069475, "operating_cash_flow": 21286111, "quarter": 1 }, { "change_in_working_capital": -68446, "financing_cash_flow": -170549, "investing_cash_flow": -231774, "net_cash_flow": 18814570, "operating_cash_flow": 19087765, "quarter": 2 }, { "change_in_working_capital": 83052, "financing_cash_flow": 61673, "investing_cash_flow": -198397, "net_cash_flow": 18143320, "operating_cash_flow": 18593665, "quarter": 3 }, { "change_in_working_capital": 97160, "financing_cash_flow": 64251, "investing_cash_flow": -326391, "net_cash_flow": 17285129, "operating_cash_flow": 17592806, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.934428440648079, "current_ratio": 1.4140046448684385, "debt_to_equity_ratio": 0.6833884757315215, "profit_margin": 0.1956244952269513, "quarter": 1, "return_on_assets": 0.18279709202748765, "return_on_equity": 0.2601617134421868 }, { "asset_turnover_ratio": 0.895363651001618, "current_ratio": 1.6673150241762544, "debt_to_equity_ratio": 0.6972818179627105, "profit_margin": 0.17515859916863746, "quarter": 2, "return_on_assets": 0.1568306428559602, "return_on_equity": 0.23009919408918023 }, { "asset_turnover_ratio": 0.8579320181659336, "current_ratio": 1.576042720016978, "debt_to_equity_ratio": 0.6976946446718406, "profit_margin": 0.16853015881368483, "quarter": 3, "return_on_assets": 0.14458741927284993, "return_on_equity": 0.21445743964439357 }, { "asset_turnover_ratio": 0.8220652483912372, "current_ratio": 1.5208873621732366, "debt_to_equity_ratio": 0.6934656723530498, "profit_margin": 0.1665781604647054, "quarter": 4, "return_on_assets": 0.1369381168589734, "return_on_equity": 0.20396888511224653 } ], "income_statement": [ { "depreciation": 4830521, "expenses": 63444525, "income_tax": 4218134, "marketing_expense": 7967783, "net_income": 20673724, "net_profit": 16455590, "operational_expense": 39642105, "product_revenue": 33448784, "quarter": 1, "rd_expense": 12361767, "revenue": 84118249, "salaries_expense": 21870458, "service_revenue": 50669465 }, { "depreciation": 4585943, "expenses": 62867427, "income_tax": 5423272, "marketing_expense": 8120059, "net_income": 19925094, "net_profit": 14501822, "operational_expense": 33565774, "product_revenue": 18800076, "quarter": 2, "rd_expense": 9297183, "revenue": 82792521, "salaries_expense": 26226137, "service_revenue": 63992445 }, { "depreciation": 4860532, "expenses": 62295579, "income_tax": 5458976, "marketing_expense": 8745021, "net_income": 19192109, "net_profit": 13733133, "operational_expense": 34819598, "product_revenue": 16679865, "quarter": 3, "rd_expense": 8050048, "revenue": 81487688, "salaries_expense": 26420256, "service_revenue": 64807823 }, { "depreciation": 4232668, "expenses": 61728933, "income_tax": 5114348, "marketing_expense": 12201036, "net_income": 18474486, "net_profit": 13360138, "operational_expense": 34957461, "product_revenue": 24321853, "quarter": 4, "rd_expense": 10273112, "revenue": 80203419, "salaries_expense": 21731729, "service_revenue": 55881566 } ], "market_conditions": { "gdp_growth": [ -0.01956529250907437, -0.010750054867535438, -0.012937579384799685, -0.018888597974870434 ], "inflation_rate": [ 0.03837814681359364, 0.03696772202890423, 0.040037431891525165, 0.03357015872258629 ], "interest_rate": [ 0.049056032464173324, 0.05114629832878538, 0.0443462402679743, 0.04618281457986685 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 89980, "billable_hours_per_employee": 158, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 112465504, "net_revenue": 91926773, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 1702348 }, { "average_project_size": 100869, "billable_hours_per_employee": 125, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 102047168, "net_revenue": 90804805, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 1681570 }, { "average_project_size": 115216, "billable_hours_per_employee": 142, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 111662636, "net_revenue": 89696532, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 1661047 }, { "average_project_size": 111210, "billable_hours_per_employee": 107, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 114051545, "net_revenue": 88601785, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1640774 } ], "balance_sheet": [ { "assets": 117371907, "current_assets": 55299027, "current_liabilities": 24427285, "equity": 93410581, "fixed_assets": 62072880, "liabilities": 49178165, "long_term_liabilities": 24750880, "quarter": 1 }, { "assets": 119870151, "current_assets": 53403285, "current_liabilities": 27429371, "equity": 96422855, "fixed_assets": 66466866, "liabilities": 50267297, "long_term_liabilities": 22837926, "quarter": 2 }, { "assets": 122421570, "current_assets": 37538560, "current_liabilities": 28269398, "equity": 96735542, "fixed_assets": 84883010, "liabilities": 51380551, "long_term_liabilities": 23111153, "quarter": 3 }, { "assets": 125027295, "current_assets": 44934775, "current_liabilities": 31208425, "equity": 96588701, "fixed_assets": 80092520, "liabilities": 52518459, "long_term_liabilities": 21310034, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92517, "financing_cash_flow": 180656, "investing_cash_flow": -202828, "net_cash_flow": 30221960, "operating_cash_flow": 30416648, "quarter": 1 }, { "change_in_working_capital": 97378, "financing_cash_flow": 15954, "investing_cash_flow": -459090, "net_cash_flow": 29528317, "operating_cash_flow": 29822074, "quarter": 2 }, { "change_in_working_capital": 94286, "financing_cash_flow": -156042, "investing_cash_flow": -397452, "net_cash_flow": 28779513, "operating_cash_flow": 29021040, "quarter": 3 }, { "change_in_working_capital": 49896, "financing_cash_flow": 69428, "investing_cash_flow": -113015, "net_cash_flow": 26565765, "operating_cash_flow": 26891511, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7832093330476432, "current_ratio": 2.263822074372981, "debt_to_equity_ratio": 0.5264731733121326, "profit_margin": 0.2743144154532652, "quarter": 1, "return_on_assets": 0.2148456103725059, "return_on_equity": 0.26995698699272624 }, { "asset_turnover_ratio": 0.7575264087220512, "current_ratio": 1.9469380103539378, "debt_to_equity_ratio": 0.5213213921118598, "profit_margin": 0.29535883040550553, "quarter": 2, "return_on_assets": 0.223742114081428, "return_on_equity": 0.27814983283786815 }, { "asset_turnover_ratio": 0.7326856860273888, "current_ratio": 1.3278867841472959, "debt_to_equity_ratio": 0.5311444990921744, "profit_margin": 0.28646060697196185, "quarter": 3, "return_on_assets": 0.20988558633907406, "return_on_equity": 0.26561615791639437 }, { "asset_turnover_ratio": 0.7086595371034781, "current_ratio": 1.439828347633692, "debt_to_equity_ratio": 0.5437329465689781, "profit_margin": 0.271776296606214, "quarter": 4, "return_on_assets": 0.19259686454865715, "return_on_equity": 0.24930312501045024 } ], "income_statement": [ { "depreciation": 5199809, "expenses": 57926018, "income_tax": 8783916, "marketing_expense": 10966495, "net_income": 34000755, "net_profit": 25216839, "operational_expense": 32757237, "product_revenue": 32316547, "quarter": 1, "rd_expense": 11226488, "revenue": 91926773, "salaries_expense": 21214003, "service_revenue": 59610226 }, { "depreciation": 3002073, "expenses": 56915801, "income_tax": 7069003, "marketing_expense": 6391833, "net_income": 33889004, "net_profit": 26820001, "operational_expense": 28666599, "product_revenue": 23007380, "quarter": 2, "rd_expense": 6013351, "revenue": 90804805, "salaries_expense": 25529378, "service_revenue": 67797425 }, { "depreciation": 3326517, "expenses": 55923202, "income_tax": 8078807, "marketing_expense": 8290883, "net_income": 33773330, "net_profit": 25694523, "operational_expense": 31049232, "product_revenue": 21958055, "quarter": 3, "rd_expense": 11021327, "revenue": 89696532, "salaries_expense": 26756825, "service_revenue": 67738477 }, { "depreciation": 2811646, "expenses": 54947914, "income_tax": 9574006, "marketing_expense": 10568720, "net_income": 33653871, "net_profit": 24079865, "operational_expense": 27714642, "product_revenue": 20977980, "quarter": 4, "rd_expense": 6430345, "revenue": 88601785, "salaries_expense": 21605653, "service_revenue": 67623805 } ], "market_conditions": { "gdp_growth": [ -0.008114612838718472, -0.026716219058333233, -0.0081895842284461, -0.011471069839044336 ], "inflation_rate": [ 0.03836203049696093, 0.03358909190490071, 0.03774851715556523, 0.040568991613570964 ], "interest_rate": [ 0.05312537086172246, 0.05397401151983722, 0.050032687283519686, 0.05181847193909078 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 59018, "billable_hours_per_employee": 89, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 104461782, "net_revenue": 89917212, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 1665134 }, { "average_project_size": 193993, "billable_hours_per_employee": 83, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 104993934, "net_revenue": 88861797, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1645589 }, { "average_project_size": 147409, "billable_hours_per_employee": 111, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 113567520, "net_revenue": 87818770, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 1626274 }, { "average_project_size": 133354, "billable_hours_per_employee": 153, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 109064736, "net_revenue": 86787986, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 1607185 } ], "balance_sheet": [ { "assets": 100287094, "current_assets": 32188488, "current_liabilities": 17612073, "equity": 73869616, "fixed_assets": 68098606, "liabilities": 43198750, "long_term_liabilities": 25586677, "quarter": 1 }, { "assets": 102471147, "current_assets": 36119986, "current_liabilities": 20824417, "equity": 75750675, "fixed_assets": 66351161, "liabilities": 43774675, "long_term_liabilities": 22950258, "quarter": 2 }, { "assets": 104702765, "current_assets": 38780763, "current_liabilities": 25309983, "equity": 77184886, "fixed_assets": 65922002, "liabilities": 44358278, "long_term_liabilities": 19048295, "quarter": 3 }, { "assets": 106982983, "current_assets": 47115564, "current_liabilities": 22816551, "equity": 78436534, "fixed_assets": 59867419, "liabilities": 44949662, "long_term_liabilities": 22133111, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29101, "financing_cash_flow": -121991, "investing_cash_flow": -215258, "net_cash_flow": 20901274, "operating_cash_flow": 20924725, "quarter": 1 }, { "change_in_working_capital": -63032, "financing_cash_flow": 164171, "investing_cash_flow": -500000, "net_cash_flow": 21539965, "operating_cash_flow": 21891439, "quarter": 2 }, { "change_in_working_capital": 5326, "financing_cash_flow": -91607, "investing_cash_flow": -352000, "net_cash_flow": 22375727, "operating_cash_flow": 22580259, "quarter": 3 }, { "change_in_working_capital": -25798, "financing_cash_flow": 152750, "investing_cash_flow": -413717, "net_cash_flow": 20290512, "operating_cash_flow": 20515590, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8965980408206863, "current_ratio": 1.827637666502972, "debt_to_equity_ratio": 0.5847972730763891, "profit_margin": 0.18663025272625222, "quarter": 1, "return_on_assets": 0.1673323189522273, "return_on_equity": 0.22717421463244103 }, { "asset_turnover_ratio": 0.8671884681841221, "current_ratio": 1.7345016669614328, "debt_to_equity_ratio": 0.5778783489388049, "profit_margin": 0.1919182773222558, "quarter": 2, "return_on_assets": 0.16642931692762256, "return_on_equity": 0.22513598723707742 }, { "asset_turnover_ratio": 0.8387435613567608, "current_ratio": 1.5322318865247757, "debt_to_equity_ratio": 0.5747016067368422, "profit_margin": 0.19176309347079218, "quarter": 3, "return_on_assets": 0.1608400599544816, "return_on_equity": 0.21818259859838363 }, { "asset_turnover_ratio": 0.8112316890621755, "current_ratio": 2.0649730978183336, "debt_to_equity_ratio": 0.5730704775914754, "profit_margin": 0.1890032682634207, "quarter": 4, "return_on_assets": 0.15332544055160624, "return_on_equity": 0.2091272034024349 } ], "income_statement": [ { "depreciation": 4143453, "expenses": 66818457, "income_tax": 6317483, "marketing_expense": 8812459, "net_income": 23098755, "net_profit": 16781272, "operational_expense": 37276946, "product_revenue": 18851310, "quarter": 1, "rd_expense": 7625694, "revenue": 89917212, "salaries_expense": 31604423, "service_revenue": 71065902 }, { "depreciation": 4837236, "expenses": 65647003, "income_tax": 6160591, "marketing_expense": 6600209, "net_income": 23214794, "net_profit": 17054203, "operational_expense": 41067359, "product_revenue": 30942336, "quarter": 2, "rd_expense": 11652719, "revenue": 88861797, "salaries_expense": 23298031, "service_revenue": 57919461 }, { "depreciation": 5739860, "expenses": 64496087, "income_tax": 6482284, "marketing_expense": 11541139, "net_income": 23322683, "net_profit": 16840399, "operational_expense": 32640802, "product_revenue": 25860854, "quarter": 3, "rd_expense": 10564405, "revenue": 87818770, "salaries_expense": 25689490, "service_revenue": 61957916 }, { "depreciation": 4112377, "expenses": 63365348, "income_tax": 7019425, "marketing_expense": 10373431, "net_income": 23422638, "net_profit": 16403213, "operational_expense": 34120140, "product_revenue": 27086871, "quarter": 4, "rd_expense": 12395548, "revenue": 86787986, "salaries_expense": 24478135, "service_revenue": 59701115 } ], "market_conditions": { "gdp_growth": [ -0.01052635592531813, -0.022696979555812683, -0.023553983285944748, -0.011601519205666879 ], "inflation_rate": [ 0.028149887034758788, 0.03219971303310375, 0.032441904390761014, 0.026864730393861967 ], "interest_rate": [ 0.04649504850511097, 0.04007959541183268, 0.0383233128276853, 0.041017388709806486 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 174611, "billable_hours_per_employee": 117, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 31396437, "net_revenue": 25506136, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 472336 }, { "average_project_size": 195255, "billable_hours_per_employee": 90, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 32174659, "net_revenue": 25465236, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 471578 }, { "average_project_size": 149265, "billable_hours_per_employee": 147, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 32017312, "net_revenue": 25424403, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 470822 }, { "average_project_size": 128509, "billable_hours_per_employee": 154, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 31966640, "net_revenue": 25383635, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 470067 } ], "balance_sheet": [ { "assets": 35921876, "current_assets": 12697142, "current_liabilities": 7021881, "equity": 27058584, "fixed_assets": 23224734, "liabilities": 15623526, "long_term_liabilities": 8601645, "quarter": 1 }, { "assets": 37103210, "current_assets": 11922554, "current_liabilities": 8324157, "equity": 27745471, "fixed_assets": 25180656, "liabilities": 15877424, "long_term_liabilities": 7553267, "quarter": 2 }, { "assets": 38323394, "current_assets": 12355410, "current_liabilities": 9581665, "equity": 28761563, "fixed_assets": 25967984, "liabilities": 16135447, "long_term_liabilities": 6553782, "quarter": 3 }, { "assets": 39583705, "current_assets": 12677366, "current_liabilities": 8766004, "equity": 29528327, "fixed_assets": 26906339, "liabilities": 16397664, "long_term_liabilities": 7631660, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50313, "financing_cash_flow": -124700, "investing_cash_flow": -459560, "net_cash_flow": 7884063, "operating_cash_flow": 7906236, "quarter": 1 }, { "change_in_working_capital": -55723, "financing_cash_flow": -64110, "investing_cash_flow": -170417, "net_cash_flow": 7617815, "operating_cash_flow": 7644336, "quarter": 2 }, { "change_in_working_capital": 82675, "financing_cash_flow": 166578, "investing_cash_flow": -345297, "net_cash_flow": 7716676, "operating_cash_flow": 7908101, "quarter": 3 }, { "change_in_working_capital": -78332, "financing_cash_flow": 116064, "investing_cash_flow": -322683, "net_cash_flow": 7007226, "operating_cash_flow": 7274888, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7100446535698748, "current_ratio": 1.8082251749922849, "debt_to_equity_ratio": 0.5773962894732407, "profit_margin": 0.2650434389591587, "quarter": 1, "return_on_assets": 0.18819267679672408, "return_on_equity": 0.24983694638270798 }, { "asset_turnover_ratio": 0.6863351176353744, "current_ratio": 1.4322836534678527, "debt_to_equity_ratio": 0.5722528192078628, "profit_margin": 0.25602295615874127, "quarter": 2, "return_on_assets": 0.17571754573256598, "return_on_equity": 0.2349819543521175 }, { "asset_turnover_ratio": 0.6634173111076749, "current_ratio": 1.2894846563723528, "debt_to_equity_ratio": 0.561007306869936, "profit_margin": 0.25855537296195313, "quarter": 3, "return_on_assets": 0.17153011030286097, "return_on_equity": 0.22855558997263117 }, { "asset_turnover_ratio": 0.6412647578088003, "current_ratio": 1.446196693499113, "debt_to_equity_ratio": 0.5553197781912941, "profit_margin": 0.24985728009404484, "quarter": 4, "return_on_assets": 0.16022466820627326, "return_on_equity": 0.2147864997566574 } ], "income_statement": [ { "depreciation": 1146002, "expenses": 16952892, "income_tax": 1793010, "marketing_expense": 3289244, "net_income": 8553244, "net_profit": 6760234, "operational_expense": 10389438, "product_revenue": 9995889, "quarter": 1, "rd_expense": 1940666, "revenue": 25506136, "salaries_expense": 8097115, "service_revenue": 15510247 }, { "depreciation": 1124651, "expenses": 17030148, "income_tax": 1915403, "marketing_expense": 2780345, "net_income": 8435088, "net_profit": 6519685, "operational_expense": 9700772, "product_revenue": 5970425, "quarter": 2, "rd_expense": 3120015, "revenue": 25465236, "salaries_expense": 5109344, "service_revenue": 19494811 }, { "depreciation": 1334485, "expenses": 17107757, "income_tax": 1743030, "marketing_expense": 2502043, "net_income": 8316646, "net_profit": 6573616, "operational_expense": 11723858, "product_revenue": 9228981, "quarter": 3, "rd_expense": 3059086, "revenue": 25424403, "salaries_expense": 6809729, "service_revenue": 16195422 }, { "depreciation": 932602, "expenses": 17185720, "income_tax": 1855629, "marketing_expense": 3373215, "net_income": 8197915, "net_profit": 6342286, "operational_expense": 9770643, "product_revenue": 6587327, "quarter": 4, "rd_expense": 1782121, "revenue": 25383635, "salaries_expense": 7605109, "service_revenue": 18796308 } ], "market_conditions": { "gdp_growth": [ -0.009220792319798035, -0.020548611763977466, -0.026106084158511574, -0.017582924768388537 ], "inflation_rate": [ 0.03727563738281016, 0.0322320848145263, 0.032112062856707986, 0.03957879176626861 ], "interest_rate": [ 0.04004363747028054, 0.04493054480659755, 0.04152818675285512, 0.04363658903613897 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 190974, "billable_hours_per_employee": 92, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 98067003, "net_revenue": 85920388, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 1591118 }, { "average_project_size": 189177, "billable_hours_per_employee": 99, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 100577197, "net_revenue": 86077349, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 1594025 }, { "average_project_size": 156982, "billable_hours_per_employee": 124, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 103171443, "net_revenue": 86234597, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 1596937 }, { "average_project_size": 120559, "billable_hours_per_employee": 156, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 108370463, "net_revenue": 86392132, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 1599854 } ], "balance_sheet": [ { "assets": 128040587, "current_assets": 42880082, "current_liabilities": 40958969, "equity": 81622067, "fixed_assets": 85160505, "liabilities": 70592061, "long_term_liabilities": 29633092, "quarter": 1 }, { "assets": 130819354, "current_assets": 46447776, "current_liabilities": 35650342, "equity": 83190266, "fixed_assets": 84371578, "liabilities": 71645040, "long_term_liabilities": 35994698, "quarter": 2 }, { "assets": 133658426, "current_assets": 64292344, "current_liabilities": 39598571, "equity": 84539757, "fixed_assets": 69366082, "liabilities": 72713726, "long_term_liabilities": 33115155, "quarter": 3 }, { "assets": 136559112, "current_assets": 51472532, "current_liabilities": 32144993, "equity": 85040311, "fixed_assets": 85086580, "liabilities": 73798352, "long_term_liabilities": 41653359, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94079, "financing_cash_flow": -104230, "investing_cash_flow": -241097, "net_cash_flow": 27965775, "operating_cash_flow": 28451877, "quarter": 1 }, { "change_in_working_capital": -70639, "financing_cash_flow": -99376, "investing_cash_flow": -497990, "net_cash_flow": 29309306, "operating_cash_flow": 29477210, "quarter": 2 }, { "change_in_working_capital": 79034, "financing_cash_flow": -32771, "investing_cash_flow": -360919, "net_cash_flow": 27021213, "operating_cash_flow": 27578965, "quarter": 3 }, { "change_in_working_capital": 90155, "financing_cash_flow": 45202, "investing_cash_flow": -409872, "net_cash_flow": 25300252, "operating_cash_flow": 25636925, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6710402538220166, "current_ratio": 1.0469033534511085, "debt_to_equity_ratio": 0.8648649022818793, "profit_margin": 0.28134813590460045, "quarter": 1, "return_on_assets": 0.18879592452977428, "return_on_equity": 0.2961642836121756 }, { "asset_turnover_ratio": 0.657986348105648, "current_ratio": 1.3028704184661117, "debt_to_equity_ratio": 0.861219027716536, "profit_margin": 0.27900431738435627, "quarter": 2, "return_on_assets": 0.18358103190144173, "return_on_equity": 0.2886870442270253 }, { "asset_turnover_ratio": 0.6451863872764745, "current_ratio": 1.623602629498928, "debt_to_equity_ratio": 0.8601127869340812, "profit_margin": 0.2736147418883398, "quarter": 3, "return_on_assets": 0.17653250682452298, "return_on_equity": 0.2791001280024971 }, { "asset_turnover_ratio": 0.6326354260417276, "current_ratio": 1.6012612601906617, "debt_to_equity_ratio": 0.867804352220678, "profit_margin": 0.2578886581940124, "quarter": 4, "return_on_assets": 0.1631495011478985, "return_on_equity": 0.2619881176116583 } ], "income_statement": [ { "depreciation": 4278336, "expenses": 55077065, "income_tax": 6669782, "marketing_expense": 10836106, "net_income": 30843323, "net_profit": 24173541, "operational_expense": 33543751, "product_revenue": 29694284, "quarter": 1, "rd_expense": 7941300, "revenue": 85920388, "salaries_expense": 17695706, "service_revenue": 56226104 }, { "depreciation": 5461258, "expenses": 55753303, "income_tax": 6308094, "marketing_expense": 7355115, "net_income": 30324046, "net_profit": 24015952, "operational_expense": 33596016, "product_revenue": 23678402, "quarter": 2, "rd_expense": 9349261, "revenue": 86077349, "salaries_expense": 20723793, "service_revenue": 62398947 }, { "depreciation": 3983908, "expenses": 56437845, "income_tax": 6201695, "marketing_expense": 8778119, "net_income": 29796752, "net_profit": 23595057, "operational_expense": 35706290, "product_revenue": 19976175, "quarter": 3, "rd_expense": 10990135, "revenue": 86234597, "salaries_expense": 21193030, "service_revenue": 66258422 }, { "depreciation": 3357374, "expenses": 57130792, "income_tax": 6981789, "marketing_expense": 9906533, "net_income": 29261340, "net_profit": 22279551, "operational_expense": 34206266, "product_revenue": 28062888, "quarter": 4, "rd_expense": 7500697, "revenue": 86392132, "salaries_expense": 21968704, "service_revenue": 58329244 } ], "market_conditions": { "gdp_growth": [ -0.011087027862451354, -0.012386468668249887, -0.024266909119418742, -0.0263060413579235 ], "inflation_rate": [ 0.03887067874545434, 0.0333634545486715, 0.03872590148969239, 0.03855895955543547 ], "interest_rate": [ 0.04334822797089276, 0.0477614938867439, 0.04144522797681132, 0.044291259303481996 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 70905, "billable_hours_per_employee": 138, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 86791327, "net_revenue": 78603777, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 1455626 }, { "average_project_size": 74350, "billable_hours_per_employee": 108, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 86972767, "net_revenue": 78171103, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 1447613 }, { "average_project_size": 173243, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 90962900, "net_revenue": 77740812, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 1439645 }, { "average_project_size": 188235, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.8, "gross_billings": 99438215, "net_revenue": 77312889, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 1431720 } ], "balance_sheet": [ { "assets": 106463589, "current_assets": 41654562, "current_liabilities": 30556104, "equity": 67676834, "fixed_assets": 64809027, "liabilities": 55793502, "long_term_liabilities": 25237398, "quarter": 1 }, { "assets": 108339412, "current_assets": 49546777, "current_liabilities": 28447884, "equity": 66495895, "fixed_assets": 58792635, "liabilities": 57330472, "long_term_liabilities": 28882588, "quarter": 2 }, { "assets": 110248286, "current_assets": 41344160, "current_liabilities": 32686405, "equity": 66178685, "fixed_assets": 68904126, "liabilities": 58909781, "long_term_liabilities": 26223376, "quarter": 3 }, { "assets": 112190793, "current_assets": 47746787, "current_liabilities": 29766729, "equity": 66112579, "fixed_assets": 64444006, "liabilities": 60532597, "long_term_liabilities": 30765868, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28800, "financing_cash_flow": 77940, "investing_cash_flow": -224310, "net_cash_flow": 20748794, "operating_cash_flow": 21088829, "quarter": 1 }, { "change_in_working_capital": 82824, "financing_cash_flow": -27350, "investing_cash_flow": -487287, "net_cash_flow": 18931502, "operating_cash_flow": 19202433, "quarter": 2 }, { "change_in_working_capital": -66156, "financing_cash_flow": -125913, "investing_cash_flow": -431296, "net_cash_flow": 17883365, "operating_cash_flow": 18223966, "quarter": 3 }, { "change_in_working_capital": 14080, "financing_cash_flow": -63050, "investing_cash_flow": -325850, "net_cash_flow": 18606878, "operating_cash_flow": 18790763, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7383160547029839, "current_ratio": 1.3632157424258013, "debt_to_equity_ratio": 0.8244106395402598, "profit_margin": 0.21636043011012054, "quarter": 1, "return_on_assets": 0.1597423791527449, "return_on_equity": 0.2512934780607497 }, { "asset_turnover_ratio": 0.7215389262035131, "current_ratio": 1.741668273113037, "debt_to_equity_ratio": 0.8621655818001999, "profit_margin": 0.19811611203695054, "quarter": 2, "return_on_assets": 0.14294848674275618, "return_on_equity": 0.23290091816945993 }, { "asset_turnover_ratio": 0.7051430441285953, "current_ratio": 1.2648732707068886, "debt_to_equity_ratio": 0.8901624594081916, "profit_margin": 0.19089304083934702, "quarter": 3, "return_on_assets": 0.13460689992042144, "return_on_equity": 0.22424410518280924 }, { "asset_turnover_ratio": 0.6891197301725107, "current_ratio": 1.604032038589124, "debt_to_equity_ratio": 0.9155987849150462, "profit_margin": 0.18695955081952764, "quarter": 4, "return_on_assets": 0.1288375152139267, "return_on_equity": 0.21863287166576878 } ], "income_statement": [ { "depreciation": 4082082, "expenses": 57256640, "income_tax": 4340390, "marketing_expense": 7117437, "net_income": 21347137, "net_profit": 17006747, "operational_expense": 33974366, "product_revenue": 22151418, "quarter": 1, "rd_expense": 8184608, "revenue": 78603777, "salaries_expense": 24581958, "service_revenue": 56452359 }, { "depreciation": 3715478, "expenses": 57164322, "income_tax": 5519826, "marketing_expense": 8635866, "net_income": 21006781, "net_profit": 15486955, "operational_expense": 37345371, "product_revenue": 26235578, "quarter": 2, "rd_expense": 8196724, "revenue": 78171103, "salaries_expense": 23089819, "service_revenue": 51935525 }, { "depreciation": 3383786, "expenses": 57072153, "income_tax": 5828479, "marketing_expense": 8666580, "net_income": 20668659, "net_profit": 14840180, "operational_expense": 37203886, "product_revenue": 27589310, "quarter": 3, "rd_expense": 7373429, "revenue": 77740812, "salaries_expense": 21681744, "service_revenue": 50151502 }, { "depreciation": 4336380, "expenses": 56980133, "income_tax": 5878373, "marketing_expense": 8634942, "net_income": 20332756, "net_profit": 14454383, "operational_expense": 33704673, "product_revenue": 28207432, "quarter": 4, "rd_expense": 8176924, "revenue": 77312889, "salaries_expense": 18107440, "service_revenue": 49105457 } ], "market_conditions": { "gdp_growth": [ 0.0006991209084348578, -0.007067163499134789, -0.007595121768188938, -0.00463493023688497 ], "inflation_rate": [ 0.03751291735968463, 0.03763986777978064, 0.031589235977227945, 0.03329069874253061 ], "interest_rate": [ 0.04983469456148879, 0.04225881992546776, 0.04684746825258097, 0.0446441789678126 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 74328, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 61398359, "net_revenue": 50717954, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 939221 }, { "average_project_size": 81679, "billable_hours_per_employee": 148, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 57850774, "net_revenue": 50871599, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 942067 }, { "average_project_size": 72992, "billable_hours_per_employee": 94, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 64204924, "net_revenue": 51025710, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 944921 }, { "average_project_size": 94379, "billable_hours_per_employee": 135, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 57737457, "net_revenue": 51180288, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 947783 } ], "balance_sheet": [ { "assets": 55680782, "current_assets": 19661310, "current_liabilities": 13348025, "equity": 35837297, "fixed_assets": 36019472, "liabilities": 28935927, "long_term_liabilities": 15587902, "quarter": 1 }, { "assets": 56871951, "current_assets": 22588273, "current_liabilities": 13041847, "equity": 37360822, "fixed_assets": 34283678, "liabilities": 29346271, "long_term_liabilities": 16304424, "quarter": 2 }, { "assets": 58088602, "current_assets": 20157667, "current_liabilities": 17467164, "equity": 38444148, "fixed_assets": 37930935, "liabilities": 29762435, "long_term_liabilities": 12295271, "quarter": 3 }, { "assets": 59331281, "current_assets": 27404109, "current_liabilities": 15047577, "equity": 39580585, "fixed_assets": 31927172, "liabilities": 30184500, "long_term_liabilities": 15136923, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13858, "financing_cash_flow": 121219, "investing_cash_flow": -191584, "net_cash_flow": 11189240, "operating_cash_flow": 11625074, "quarter": 1 }, { "change_in_working_capital": 45414, "financing_cash_flow": -153504, "investing_cash_flow": -303528, "net_cash_flow": 12016667, "operating_cash_flow": 12508260, "quarter": 2 }, { "change_in_working_capital": -82258, "financing_cash_flow": 21893, "investing_cash_flow": -129152, "net_cash_flow": 13349550, "operating_cash_flow": 13526934, "quarter": 3 }, { "change_in_working_capital": -74662, "financing_cash_flow": -75049, "investing_cash_flow": -320515, "net_cash_flow": 13282972, "operating_cash_flow": 13553422, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9108700017898456, "current_ratio": 1.472975215434493, "debt_to_equity_ratio": 0.8074249293968795, "profit_margin": 0.1792746213697816, "quarter": 1, "return_on_assets": 0.16329587468796686, "return_on_equity": 0.2537145030776177 }, { "asset_turnover_ratio": 0.8944936494265864, "current_ratio": 1.7319842043845477, "debt_to_equity_ratio": 0.7854824768041774, "profit_margin": 0.19333266878440364, "quarter": 2, "return_on_assets": 0.1729348444543427, "return_on_equity": 0.26324747351650885 }, { "asset_turnover_ratio": 0.878411740740464, "current_ratio": 1.1540320454997732, "debt_to_equity_ratio": 0.7741733540303716, "profit_margin": 0.1982918219070347, "quarter": 3, "return_on_assets": 0.17418186445595643, "return_on_equity": 0.2631865063051989 }, { "asset_turnover_ratio": 0.8626189614884601, "current_ratio": 1.8211642312911906, "debt_to_equity_ratio": 0.7626087386025244, "profit_margin": 0.20386372190793456, "quarter": 4, "return_on_assets": 0.17585671207739473, "return_on_equity": 0.26360914069360014 } ], "income_statement": [ { "depreciation": 2532632, "expenses": 38315335, "income_tax": 3310177, "marketing_expense": 4331782, "net_income": 12402619, "net_profit": 9092442, "operational_expense": 20043063, "product_revenue": 15920553, "quarter": 1, "rd_expense": 6069903, "revenue": 50717954, "salaries_expense": 13288665, "service_revenue": 34797401 }, { "depreciation": 2673118, "expenses": 38109526, "income_tax": 2926931, "marketing_expense": 4955951, "net_income": 12762073, "net_profit": 9835142, "operational_expense": 26017829, "product_revenue": 13091749, "quarter": 2, "rd_expense": 4407350, "revenue": 50871599, "salaries_expense": 13062909, "service_revenue": 37779850 }, { "depreciation": 3408953, "expenses": 37904824, "income_tax": 3002905, "marketing_expense": 5786495, "net_income": 13120886, "net_profit": 10117981, "operational_expense": 19583920, "product_revenue": 10808541, "quarter": 3, "rd_expense": 3848532, "revenue": 51025710, "salaries_expense": 11514562, "service_revenue": 40217169 }, { "depreciation": 3119618, "expenses": 37701220, "income_tax": 3045264, "marketing_expense": 6731769, "net_income": 13479068, "net_profit": 10433804, "operational_expense": 20578339, "product_revenue": 15213805, "quarter": 4, "rd_expense": 7280026, "revenue": 51180288, "salaries_expense": 12999406, "service_revenue": 35966483 } ], "market_conditions": { "gdp_growth": [ -0.02683486489837056, -0.015488617036011072, -0.022377923130267735, -0.008846527722136744 ], "inflation_rate": [ 0.024139767501161105, 0.03234813777937363, 0.026065455596599632, 0.024047628668466978 ], "interest_rate": [ 0.04507969854579289, 0.04536640257584602, 0.04774074678996064, 0.04061966874125846 ], "year": 2003 }, "random_event": { "description": "Stephens Ltd New Ad Campaign Launch in 2003", "impact": -0.06, "type": "New Ad Campaign Launch" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 151018, "billable_hours_per_employee": 159, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 44326380, "net_revenue": 37599830, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 696293 }, { "average_project_size": 191209, "billable_hours_per_employee": 93, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 42709293, "net_revenue": 37180309, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 688524 }, { "average_project_size": 103547, "billable_hours_per_employee": 157, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 46199128, "net_revenue": 36765470, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 680842 }, { "average_project_size": 119561, "billable_hours_per_employee": 120, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 40824478, "net_revenue": 36355259, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 673246 } ], "balance_sheet": [ { "assets": 43133103, "current_assets": 16886187, "current_liabilities": 13118694, "equity": 27356298, "fixed_assets": 26246916, "liabilities": 22211605, "long_term_liabilities": 9092911, "quarter": 1 }, { "assets": 44242957, "current_assets": 13336644, "current_liabilities": 10127643, "equity": 27965268, "fixed_assets": 30906313, "liabilities": 22821308, "long_term_liabilities": 12693665, "quarter": 2 }, { "assets": 45381368, "current_assets": 17632838, "current_liabilities": 11230521, "equity": 28235560, "fixed_assets": 27748530, "liabilities": 23447747, "long_term_liabilities": 12217226, "quarter": 3 }, { "assets": 46549072, "current_assets": 15308830, "current_liabilities": 13764150, "equity": 28406796, "fixed_assets": 31240242, "liabilities": 24091382, "long_term_liabilities": 10327232, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40127, "financing_cash_flow": 199829, "investing_cash_flow": -321663, "net_cash_flow": 7527180, "operating_cash_flow": 7906506, "quarter": 1 }, { "change_in_working_capital": -51827, "financing_cash_flow": -16000, "investing_cash_flow": -383977, "net_cash_flow": 8773344, "operating_cash_flow": 9072870, "quarter": 2 }, { "change_in_working_capital": 7454, "financing_cash_flow": 35074, "investing_cash_flow": -488207, "net_cash_flow": 8581615, "operating_cash_flow": 8577725, "quarter": 3 }, { "change_in_working_capital": 64802, "financing_cash_flow": 186893, "investing_cash_flow": -283336, "net_cash_flow": 7242890, "operating_cash_flow": 7472799, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8717163242347763, "current_ratio": 1.287185065830486, "debt_to_equity_ratio": 0.8119375289741324, "profit_margin": 0.17113907163941966, "quarter": 1, "return_on_assets": 0.14918472246246695, "return_on_equity": 0.2352218856513407 }, { "asset_turnover_ratio": 0.8403667277483284, "current_ratio": 1.3168556593078962, "debt_to_equity_ratio": 0.8160589771569505, "profit_margin": 0.17599689663687304, "quarter": 2, "return_on_assets": 0.14790193612058977, "return_on_equity": 0.233990927603483 }, { "asset_turnover_ratio": 0.8101445950241077, "current_ratio": 1.5700819222901592, "debt_to_equity_ratio": 0.8304332196705148, "profit_margin": 0.17140917823163965, "quarter": 3, "return_on_assets": 0.13886621928188678, "return_on_equity": 0.2231915711960379 }, { "asset_turnover_ratio": 0.781009318510152, "current_ratio": 1.1122248740387166, "debt_to_equity_ratio": 0.8480851553973211, "profit_margin": 0.16363811353950194, "quarter": 4, "return_on_assets": 0.1278028915377733, "return_on_equity": 0.20942544875529082 } ], "income_statement": [ { "depreciation": 1471706, "expenses": 29299422, "income_tax": 1865608, "marketing_expense": 3108876, "net_income": 8300408, "net_profit": 6434800, "operational_expense": 15294017, "product_revenue": 12548081, "quarter": 1, "rd_expense": 4300523, "revenue": 37599830, "salaries_expense": 9835488, "service_revenue": 25051749 }, { "depreciation": 2529251, "expenses": 28881829, "income_tax": 1754861, "marketing_expense": 3748938, "net_income": 8298480, "net_profit": 6543619, "operational_expense": 15604751, "product_revenue": 14493350, "quarter": 2, "rd_expense": 3811338, "revenue": 37180309, "salaries_expense": 11413740, "service_revenue": 22686959 }, { "depreciation": 2275786, "expenses": 28470188, "income_tax": 1993343, "marketing_expense": 4582457, "net_income": 8295282, "net_profit": 6301939, "operational_expense": 14898025, "product_revenue": 9523412, "quarter": 3, "rd_expense": 3775780, "revenue": 36765470, "salaries_expense": 9736512, "service_revenue": 27242058 }, { "depreciation": 1523693, "expenses": 28064414, "income_tax": 2341739, "marketing_expense": 3428376, "net_income": 8290845, "net_profit": 5949106, "operational_expense": 18850686, "product_revenue": 13441578, "quarter": 4, "rd_expense": 3309772, "revenue": 36355259, "salaries_expense": 13987233, "service_revenue": 22913681 } ], "market_conditions": { "gdp_growth": [ -0.006038847628656417, -0.006466556805991093, -0.006966937826582234, -0.013538328255300288 ], "inflation_rate": [ 0.032677390757567794, 0.0347546693059454, 0.0400808511863941, 0.03186722016668487 ], "interest_rate": [ 0.03793229455201737, 0.04017909483540596, 0.039345363066659415, 0.0379503853932252 ], "year": 2004 }, "random_event": { "description": "Stephens Ltd Senior Leadership Change in 2004", "impact": 0.02, "type": "Senior Leadership Change" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 58973, "billable_hours_per_employee": 101, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 60420562, "net_revenue": 46672826, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 864312 }, { "average_project_size": 71615, "billable_hours_per_employee": 88, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 56891644, "net_revenue": 47348903, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 876832 }, { "average_project_size": 57278, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 57926223, "net_revenue": 48034774, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 889533 }, { "average_project_size": 100814, "billable_hours_per_employee": 150, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 59268161, "net_revenue": 48730581, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 902418 } ], "balance_sheet": [ { "assets": 54299449, "current_assets": 21645407, "current_liabilities": 16857292, "equity": 34065712, "fixed_assets": 32654042, "liabilities": 31168549, "long_term_liabilities": 14311257, "quarter": 1 }, { "assets": 55793644, "current_assets": 20913901, "current_liabilities": 14366518, "equity": 35346059, "fixed_assets": 34879743, "liabilities": 32057427, "long_term_liabilities": 17690909, "quarter": 2 }, { "assets": 57328956, "current_assets": 23977638, "current_liabilities": 18898965, "equity": 36325757, "fixed_assets": 33351318, "liabilities": 32971654, "long_term_liabilities": 14072689, "quarter": 3 }, { "assets": 58906516, "current_assets": 28251010, "current_liabilities": 13724141, "equity": 36854933, "fixed_assets": 30655506, "liabilities": 33911954, "long_term_liabilities": 20187813, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74816, "financing_cash_flow": -182217, "investing_cash_flow": -213579, "net_cash_flow": 13353563, "operating_cash_flow": 13786510, "quarter": 1 }, { "change_in_working_capital": -53773, "financing_cash_flow": 115430, "investing_cash_flow": -129469, "net_cash_flow": 13693025, "operating_cash_flow": 13867106, "quarter": 2 }, { "change_in_working_capital": -20337, "financing_cash_flow": -124922, "investing_cash_flow": -479943, "net_cash_flow": 13905959, "operating_cash_flow": 14098469, "quarter": 3 }, { "change_in_working_capital": -91155, "financing_cash_flow": 73537, "investing_cash_flow": -440609, "net_cash_flow": 13929328, "operating_cash_flow": 14092220, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8595451125111785, "current_ratio": 1.2840382073229792, "debt_to_equity_ratio": 0.9149536930271706, "profit_margin": 0.23428647753191548, "quarter": 1, "return_on_assets": 0.201379796690018, "return_on_equity": 0.32099173503257467 }, { "asset_turnover_ratio": 0.8486433149983894, "current_ratio": 1.4557390315454308, "debt_to_equity_ratio": 0.9069590191087499, "profit_margin": 0.24519769761086121, "quarter": 2, "return_on_assets": 0.20808538693045395, "return_on_equity": 0.3284621349158049 }, { "asset_turnover_ratio": 0.8378797967295968, "current_ratio": 1.2687275731766263, "debt_to_equity_ratio": 0.9076659847721824, "profit_margin": 0.24916230479194093, "quarter": 3, "return_on_assets": 0.20876806129174932, "return_on_equity": 0.3294757215933587 }, { "asset_turnover_ratio": 0.8272528118960558, "current_ratio": 2.058490218076308, "debt_to_equity_ratio": 0.9201469447794139, "profit_margin": 0.2433866117869598, "quarter": 4, "return_on_assets": 0.2013422589786162, "return_on_equity": 0.321812306645626 } ], "income_statement": [ { "depreciation": 2851698, "expenses": 31365867, "income_tax": 4372147, "marketing_expense": 3678871, "net_income": 15306959, "net_profit": 10934812, "operational_expense": 18483410, "product_revenue": 10236110, "quarter": 1, "rd_expense": 4161800, "revenue": 46672826, "salaries_expense": 13611125, "service_revenue": 36436716 }, { "depreciation": 2257264, "expenses": 31618205, "income_tax": 4120856, "marketing_expense": 5735592, "net_income": 15730698, "net_profit": 11609842, "operational_expense": 20178516, "product_revenue": 17011148, "quarter": 2, "rd_expense": 5301076, "revenue": 47348903, "salaries_expense": 12071973, "service_revenue": 30337755 }, { "depreciation": 2130014, "expenses": 31872574, "income_tax": 4193745, "marketing_expense": 3395686, "net_income": 16162200, "net_profit": 11968455, "operational_expense": 19220838, "product_revenue": 16466024, "quarter": 3, "rd_expense": 5402129, "revenue": 48034774, "salaries_expense": 13724059, "service_revenue": 31568750 }, { "depreciation": 2231849, "expenses": 32128989, "income_tax": 4741221, "marketing_expense": 6168525, "net_income": 16601592, "net_profit": 11860371, "operational_expense": 17580711, "product_revenue": 15836198, "quarter": 4, "rd_expense": 4034185, "revenue": 48730581, "salaries_expense": 15401555, "service_revenue": 32894383 } ], "market_conditions": { "gdp_growth": [ -0.0012293494541880407, -0.005736308807534717, -0.0015983188606542836, -0.005278992261889806 ], "inflation_rate": [ 0.039930995039137406, 0.04126899197265459, 0.041080625383273, 0.03902165087252172 ], "interest_rate": [ 0.057591603236989065, 0.05651717391127294, 0.058087646633434235, 0.057925168992880145 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2009, "industry": "Advertising", "location": "Armstrongchester", "name": "English PLC", "num_employees": 347, "region": "Latin America", "revenue_size": "Small", "website": "www.englishplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 177744, "billable_hours_per_employee": 84, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 2193121, "net_revenue": 1828778, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 5270 }, { "average_project_size": 89644, "billable_hours_per_employee": 106, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 2234935, "net_revenue": 1833402, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 5284 }, { "average_project_size": 152381, "billable_hours_per_employee": 89, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 2041209, "net_revenue": 1838039, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 5297 }, { "average_project_size": 193527, "billable_hours_per_employee": 83, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 2121306, "net_revenue": 1842687, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 5310 } ], "balance_sheet": [ { "assets": 1884703, "current_assets": 845259, "current_liabilities": 363044, "equity": 1434978, "fixed_assets": 1039444, "liabilities": 819961, "long_term_liabilities": 456917, "quarter": 1 }, { "assets": 1938061, "current_assets": 880705, "current_liabilities": 475098, "equity": 1480171, "fixed_assets": 1057356, "liabilities": 830120, "long_term_liabilities": 355022, "quarter": 2 }, { "assets": 1992929, "current_assets": 612925, "current_liabilities": 361118, "equity": 1525470, "fixed_assets": 1380004, "liabilities": 840404, "long_term_liabilities": 479286, "quarter": 3 }, { "assets": 2049351, "current_assets": 1024490, "current_liabilities": 461195, "equity": 1569558, "fixed_assets": 1024861, "liabilities": 850816, "long_term_liabilities": 389621, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64252, "financing_cash_flow": 192609, "investing_cash_flow": -197590, "net_cash_flow": 67604, "operating_cash_flow": 474635, "quarter": 1 }, { "change_in_working_capital": 86284, "financing_cash_flow": 125562, "investing_cash_flow": -180063, "net_cash_flow": 297780, "operating_cash_flow": 467440, "quarter": 2 }, { "change_in_working_capital": 29828, "financing_cash_flow": -37897, "investing_cash_flow": -236767, "net_cash_flow": -52663, "operating_cash_flow": 489050, "quarter": 3 }, { "change_in_working_capital": -39215, "financing_cash_flow": -165644, "investing_cash_flow": -139313, "net_cash_flow": 245841, "operating_cash_flow": 500409, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9703268897009237, "current_ratio": 2.3282549773581165, "debt_to_equity_ratio": 0.5714101540232672, "profit_margin": 0.20244994198311658, "quarter": 1, "return_on_assets": 0.19644262252460998, "return_on_equity": 0.25800813671010986 }, { "asset_turnover_ratio": 0.9459980877794868, "current_ratio": 1.8537333350171965, "debt_to_equity_ratio": 0.5608270936263445, "profit_margin": 0.2030269411727488, "quarter": 2, "return_on_assets": 0.19206309811713873, "return_on_equity": 0.25147770088726235 }, { "asset_turnover_ratio": 0.9222802217239049, "current_ratio": 1.6972983899999445, "debt_to_equity_ratio": 0.5509148000288435, "profit_margin": 0.20290374687370616, "quarter": 3, "return_on_assets": 0.18713411265529278, "return_on_equity": 0.2444787508112254 }, { "asset_turnover_ratio": 0.8991563670645, "current_ratio": 2.2213814113336006, "debt_to_equity_ratio": 0.5420736283718092, "profit_margin": 0.20134889973175044, "quarter": 4, "return_on_assets": 0.18104414519523498, "return_on_equity": 0.23638693186234597 } ], "income_statement": [ { "depreciation": 104399, "expenses": 1321997, "income_tax": 136545, "marketing_expense": 247001, "net_income": 506781, "net_profit": 370236, "operational_expense": 772685, "product_revenue": 618967, "quarter": 1, "rd_expense": 191673, "revenue": 1828778, "salaries_expense": 640293, "service_revenue": 1209811 }, { "depreciation": 95210, "expenses": 1321791, "income_tax": 139381, "marketing_expense": 177112, "net_income": 511611, "net_profit": 372230, "operational_expense": 777155, "product_revenue": 417260, "quarter": 2, "rd_expense": 243960, "revenue": 1833402, "salaries_expense": 504109, "service_revenue": 1416142 }, { "depreciation": 116105, "expenses": 1321586, "income_tax": 143508, "marketing_expense": 156666, "net_income": 516453, "net_profit": 372945, "operational_expense": 726331, "product_revenue": 651959, "quarter": 3, "rd_expense": 239056, "revenue": 1838039, "salaries_expense": 484486, "service_revenue": 1186080 }, { "depreciation": 129386, "expenses": 1321381, "income_tax": 150283, "marketing_expense": 172542, "net_income": 521306, "net_profit": 371023, "operational_expense": 748348, "product_revenue": 582855, "quarter": 4, "rd_expense": 210550, "revenue": 1842687, "salaries_expense": 489166, "service_revenue": 1259832 } ], "market_conditions": { "gdp_growth": [ 0.0539753223928994, 0.059757356172938855, 0.051598119945259376, 0.061546044726302804 ], "inflation_rate": [ 0.0030833384582436315, 0.0023264106468031797, 0.008473083896732365, 0.011729989846654385 ], "interest_rate": [ 0.010350738624899096, 0.014620954181348948, 0.012338136189321454, 0.013477110932046524 ], "year": 2009 }, "random_event": { "description": "English PLC Award Nomination in 2009", "impact": 0.01, "type": "Award Nomination" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 76541, "billable_hours_per_employee": 125, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 1336611, "net_revenue": 1100521, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 3172 }, { "average_project_size": 171688, "billable_hours_per_employee": 84, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 1266728, "net_revenue": 1072237, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 3090 }, { "average_project_size": 117198, "billable_hours_per_employee": 94, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 1176155, "net_revenue": 1044680, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 3011 }, { "average_project_size": 191808, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 1124186, "net_revenue": 1017831, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 2933 } ], "balance_sheet": [ { "assets": 1575489, "current_assets": 648400, "current_liabilities": 442330, "equity": 1022683, "fixed_assets": 927089, "liabilities": 831967, "long_term_liabilities": 389637, "quarter": 1 }, { "assets": 1623277, "current_assets": 771158, "current_liabilities": 421635, "equity": 1035000, "fixed_assets": 852119, "liabilities": 849583, "long_term_liabilities": 427948, "quarter": 2 }, { "assets": 1672514, "current_assets": 821241, "current_liabilities": 478808, "equity": 1061929, "fixed_assets": 851273, "liabilities": 867573, "long_term_liabilities": 388765, "quarter": 3 }, { "assets": 1723245, "current_assets": 616013, "current_liabilities": 356875, "equity": 1062850, "fixed_assets": 1107232, "liabilities": 885943, "long_term_liabilities": 529068, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98449, "financing_cash_flow": -165948, "investing_cash_flow": -423623, "net_cash_flow": 299694, "operating_cash_flow": 332511, "quarter": 1 }, { "change_in_working_capital": -70593, "financing_cash_flow": 68104, "investing_cash_flow": -461346, "net_cash_flow": 362172, "operating_cash_flow": 334215, "quarter": 2 }, { "change_in_working_capital": -17630, "financing_cash_flow": -82628, "investing_cash_flow": -357181, "net_cash_flow": 161553, "operating_cash_flow": 314160, "quarter": 3 }, { "change_in_working_capital": -54801, "financing_cash_flow": 92947, "investing_cash_flow": -204445, "net_cash_flow": -89557, "operating_cash_flow": 273259, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6985266161807541, "current_ratio": 1.4658738950557275, "debt_to_equity_ratio": 0.8135140605642217, "profit_margin": 0.25366258344911186, "quarter": 1, "return_on_assets": 0.17719006606837623, "return_on_equity": 0.27296923875726886 }, { "asset_turnover_ratio": 0.6605385279283819, "current_ratio": 1.828970555100976, "debt_to_equity_ratio": 0.8208531400966184, "profit_margin": 0.24370171892967693, "quarter": 2, "return_on_assets": 0.16097437467542508, "return_on_equity": 0.2524695652173913 }, { "asset_turnover_ratio": 0.6246165951376191, "current_ratio": 1.7151781089706104, "debt_to_equity_ratio": 0.8169783478933149, "profit_margin": 0.24599686028257456, "quarter": 3, "return_on_assets": 0.15365372128424634, "return_on_equity": 0.24200111306876448 }, { "asset_turnover_ratio": 0.5906478765352576, "current_ratio": 1.7261309982486865, "debt_to_equity_ratio": 0.8335541233476031, "profit_margin": 0.22159670908038762, "quarter": 4, "return_on_assets": 0.1308856256655322, "return_on_equity": 0.21221056593122264 } ], "income_statement": [ { "depreciation": 53350, "expenses": 751273, "income_tax": 70087, "marketing_expense": 144633, "net_income": 349248, "net_profit": 279161, "operational_expense": 447095, "product_revenue": 239007, "quarter": 1, "rd_expense": 79063, "revenue": 1100521, "salaries_expense": 364315, "service_revenue": 861514 }, { "depreciation": 72909, "expenses": 733936, "income_tax": 76995, "marketing_expense": 124772, "net_income": 338301, "net_profit": 261306, "operational_expense": 469875, "product_revenue": 298537, "quarter": 2, "rd_expense": 100198, "revenue": 1072237, "salaries_expense": 236118, "service_revenue": 773700 }, { "depreciation": 57172, "expenses": 717000, "income_tax": 70692, "marketing_expense": 114253, "net_income": 327680, "net_profit": 256988, "operational_expense": 444678, "product_revenue": 349393, "quarter": 3, "rd_expense": 84554, "revenue": 1044680, "salaries_expense": 313577, "service_revenue": 695287 }, { "depreciation": 47711, "expenses": 700454, "income_tax": 91829, "marketing_expense": 103481, "net_income": 317377, "net_profit": 225548, "operational_expense": 378598, "product_revenue": 326722, "quarter": 4, "rd_expense": 130161, "revenue": 1017831, "salaries_expense": 329500, "service_revenue": 691109 } ], "market_conditions": { "gdp_growth": [ 0.04294790712487226, 0.04591961137091599, 0.04856323956781254, 0.040943129328171485 ], "inflation_rate": [ 0.004006641035270787, 0.0091577282666635, 0.005751046395550329, 0.0038032803670829517 ], "interest_rate": [ 0.017981069615301028, 0.011341548811209053, 0.015135588287893686, 0.013251729971161301 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 182771, "billable_hours_per_employee": 145, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 5552598, "net_revenue": 4459504, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 12852 }, { "average_project_size": 179517, "billable_hours_per_employee": 96, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 5247264, "net_revenue": 4442686, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 12803 }, { "average_project_size": 143297, "billable_hours_per_employee": 89, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 5338761, "net_revenue": 4425931, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 12755 }, { "average_project_size": 54126, "billable_hours_per_employee": 139, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 4948725, "net_revenue": 4409240, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 12707 } ], "balance_sheet": [ { "assets": 6005900, "current_assets": 2382729, "current_liabilities": 1812930, "equity": 3371150, "fixed_assets": 3623171, "liabilities": 3475464, "long_term_liabilities": 1662534, "quarter": 1 }, { "assets": 6206756, "current_assets": 2944219, "current_liabilities": 2089562, "equity": 3601170, "fixed_assets": 3262537, "liabilities": 3527364, "long_term_liabilities": 1437802, "quarter": 2 }, { "assets": 6414331, "current_assets": 2459179, "current_liabilities": 1854535, "equity": 3687280, "fixed_assets": 3955152, "liabilities": 3580039, "long_term_liabilities": 1725504, "quarter": 3 }, { "assets": 6628847, "current_assets": 3301317, "current_liabilities": 1839690, "equity": 3927767, "fixed_assets": 3327530, "liabilities": 3633501, "long_term_liabilities": 1793811, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84695, "financing_cash_flow": -15212, "investing_cash_flow": -413828, "net_cash_flow": 806392, "operating_cash_flow": 1113984, "quarter": 1 }, { "change_in_working_capital": 67261, "financing_cash_flow": -139537, "investing_cash_flow": -161103, "net_cash_flow": 900662, "operating_cash_flow": 1132427, "quarter": 2 }, { "change_in_working_capital": -8086, "financing_cash_flow": -118779, "investing_cash_flow": -269671, "net_cash_flow": 633838, "operating_cash_flow": 1129320, "quarter": 3 }, { "change_in_working_capital": 57691, "financing_cash_flow": 110892, "investing_cash_flow": -387099, "net_cash_flow": 866284, "operating_cash_flow": 1099295, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7425205214872043, "current_ratio": 1.314297297744535, "debt_to_equity_ratio": 1.0309431499636623, "profit_margin": 0.18852186252103373, "quarter": 1, "return_on_assets": 0.13998135167085698, "return_on_equity": 0.24938492799193154 }, { "asset_turnover_ratio": 0.7157822862699935, "current_ratio": 1.4090125107558427, "debt_to_equity_ratio": 0.979504994210215, "profit_margin": 0.20748214030881318, "quarter": 2, "return_on_assets": 0.1485120407504339, "return_on_equity": 0.25596625541143575 }, { "asset_turnover_ratio": 0.6900066429375098, "current_ratio": 1.3260353673562375, "debt_to_equity_ratio": 0.9709159597318349, "profit_margin": 0.1927251012272898, "quarter": 3, "return_on_assets": 0.132981600107634, "return_on_equity": 0.23133258119806469 }, { "asset_turnover_ratio": 0.665159416109619, "current_ratio": 1.794496355364219, "debt_to_equity_ratio": 0.9250805865011851, "profit_margin": 0.2114697771044443, "quarter": 4, "return_on_assets": 0.14066111346362345, "return_on_equity": 0.23739213654985136 } ], "income_statement": [ { "depreciation": 273270, "expenses": 3324614, "income_tax": 294176, "marketing_expense": 346484, "net_income": 1134890, "net_profit": 840714, "operational_expense": 1956745, "product_revenue": 1516367, "quarter": 1, "rd_expense": 528302, "revenue": 4459504, "salaries_expense": 1128988, "service_revenue": 2943137 }, { "depreciation": 210649, "expenses": 3286448, "income_tax": 234460, "marketing_expense": 652077, "net_income": 1156238, "net_profit": 921778, "operational_expense": 2297199, "product_revenue": 1247534, "quarter": 2, "rd_expense": 632303, "revenue": 4442686, "salaries_expense": 1603625, "service_revenue": 3195152 }, { "depreciation": 276332, "expenses": 3248721, "income_tax": 324222, "marketing_expense": 341360, "net_income": 1177210, "net_profit": 852988, "operational_expense": 1915535, "product_revenue": 1671336, "quarter": 3, "rd_expense": 576039, "revenue": 4425931, "salaries_expense": 1185185, "service_revenue": 2754595 }, { "depreciation": 166874, "expenses": 3211428, "income_tax": 265391, "marketing_expense": 520952, "net_income": 1197812, "net_profit": 932421, "operational_expense": 2105343, "product_revenue": 1315957, "quarter": 4, "rd_expense": 395749, "revenue": 4409240, "salaries_expense": 1218130, "service_revenue": 3093283 } ], "market_conditions": { "gdp_growth": [ 0.04359333679546043, 0.05745476827641405, 0.05500350443482249, 0.05297159349706172 ], "inflation_rate": [ 0.007701509468539205, 0.010207578045466348, 0.0036797793280702075, 0.012240145193132768 ], "interest_rate": [ 0.02235386657082928, 0.018595610289872812, 0.022053487569936806, 0.022527902310714137 ], "year": 2011 }, "random_event": { "description": "English PLC Senior Leadership Change in 2011", "impact": -0.08, "type": "Senior Leadership Change" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 197374, "billable_hours_per_employee": 154, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 1030600, "net_revenue": 867371, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 2500 }, { "average_project_size": 146119, "billable_hours_per_employee": 107, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 1088693, "net_revenue": 861917, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 2484 }, { "average_project_size": 81027, "billable_hours_per_employee": 120, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 1008117, "net_revenue": 856498, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 2468 }, { "average_project_size": 102291, "billable_hours_per_employee": 104, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 1042887, "net_revenue": 851113, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 2453 } ], "balance_sheet": [ { "assets": 962592, "current_assets": 454170, "current_liabilities": 222496, "equity": 624583, "fixed_assets": 508422, "liabilities": 492930, "long_term_liabilities": 270434, "quarter": 1 }, { "assets": 990563, "current_assets": 389369, "current_liabilities": 270161, "equity": 667309, "fixed_assets": 601194, "liabilities": 499223, "long_term_liabilities": 229062, "quarter": 2 }, { "assets": 1019348, "current_assets": 392716, "current_liabilities": 267679, "equity": 688784, "fixed_assets": 626632, "liabilities": 505596, "long_term_liabilities": 237917, "quarter": 3 }, { "assets": 1048969, "current_assets": 347899, "current_liabilities": 251308, "equity": 713582, "fixed_assets": 701070, "liabilities": 512051, "long_term_liabilities": 260743, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54200, "financing_cash_flow": 59164, "investing_cash_flow": -143094, "net_cash_flow": -127101, "operating_cash_flow": 215822, "quarter": 1 }, { "change_in_working_capital": -91159, "financing_cash_flow": 39349, "investing_cash_flow": -384799, "net_cash_flow": 210606, "operating_cash_flow": 219478, "quarter": 2 }, { "change_in_working_capital": -33507, "financing_cash_flow": 181552, "investing_cash_flow": -322910, "net_cash_flow": -384520, "operating_cash_flow": 211121, "quarter": 3 }, { "change_in_working_capital": -87909, "financing_cash_flow": -196791, "investing_cash_flow": -227150, "net_cash_flow": 3309, "operating_cash_flow": 237319, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9010785462584355, "current_ratio": 2.0412501797785128, "debt_to_equity_ratio": 0.7892145639570721, "profit_margin": 0.17860984515276623, "quarter": 1, "return_on_assets": 0.16094149961769888, "return_on_equity": 0.24803909168197022 }, { "asset_turnover_ratio": 0.8701284017270986, "current_ratio": 1.4412479965650111, "debt_to_equity_ratio": 0.7481136924573174, "profit_margin": 0.2041600293299703, "quarter": 2, "return_on_assets": 0.17764544001744462, "return_on_equity": 0.26369942560343107 }, { "asset_turnover_ratio": 0.8402410168068216, "current_ratio": 1.4671154629238752, "debt_to_equity_ratio": 0.7340414411484587, "profit_margin": 0.20435774514359636, "quarter": 3, "return_on_assets": 0.17170975957180473, "return_on_equity": 0.2541174011010709 }, { "asset_turnover_ratio": 0.8113805079082413, "current_ratio": 1.3843530647651487, "debt_to_equity_ratio": 0.7175783581984971, "profit_margin": 0.20756820774679743, "quarter": 4, "return_on_assets": 0.16841679782719984, "return_on_equity": 0.24757350942148204 } ], "income_statement": [ { "depreciation": 60901, "expenses": 649386, "income_tax": 63064, "marketing_expense": 121316, "net_income": 217985, "net_profit": 154921, "operational_expense": 444646, "product_revenue": 292056, "quarter": 1, "rd_expense": 104587, "revenue": 867371, "salaries_expense": 231984, "service_revenue": 575315 }, { "depreciation": 43509, "expenses": 641588, "income_tax": 44360, "marketing_expense": 98499, "net_income": 220329, "net_profit": 175969, "operational_expense": 432807, "product_revenue": 338698, "quarter": 2, "rd_expense": 80642, "revenue": 861917, "salaries_expense": 266520, "service_revenue": 523219 }, { "depreciation": 36089, "expenses": 633884, "income_tax": 47582, "marketing_expense": 66781, "net_income": 222614, "net_profit": 175032, "operational_expense": 331798, "product_revenue": 318816, "quarter": 3, "rd_expense": 69643, "revenue": 856498, "salaries_expense": 312599, "service_revenue": 537682 }, { "depreciation": 60655, "expenses": 626272, "income_tax": 48177, "marketing_expense": 99220, "net_income": 224841, "net_profit": 176664, "operational_expense": 383565, "product_revenue": 218282, "quarter": 4, "rd_expense": 76731, "revenue": 851113, "salaries_expense": 255595, "service_revenue": 632831 } ], "market_conditions": { "gdp_growth": [ 0.05255512502510475, 0.04225355830297496, 0.0449179121224632, 0.05220830107665877 ], "inflation_rate": [ 0.006684330110086435, 0.00936243828125912, 0.01205933534162993, 0.0051926726023563555 ], "interest_rate": [ 0.011707657198757715, 0.01789227805317886, 0.010580555208767519, 0.011056585618995748 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 154143, "billable_hours_per_employee": 89, "client_concentration": 0.12, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 1458109, "net_revenue": 1236580, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 3564 }, { "average_project_size": 180729, "billable_hours_per_employee": 100, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 1403170, "net_revenue": 1238841, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 3570 }, { "average_project_size": 85725, "billable_hours_per_employee": 110, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 1413817, "net_revenue": 1241108, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3577 }, { "average_project_size": 187658, "billable_hours_per_employee": 90, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 1447940, "net_revenue": 1243378, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 3583 } ], "balance_sheet": [ { "assets": 1339796, "current_assets": 539277, "current_liabilities": 338608, "equity": 1042479, "fixed_assets": 800519, "liabilities": 571474, "long_term_liabilities": 232866, "quarter": 1 }, { "assets": 1358159, "current_assets": 493112, "current_liabilities": 245711, "equity": 1050882, "fixed_assets": 865047, "liabilities": 583153, "long_term_liabilities": 337442, "quarter": 2 }, { "assets": 1376774, "current_assets": 561302, "current_liabilities": 307954, "equity": 1074655, "fixed_assets": 815472, "liabilities": 595072, "long_term_liabilities": 287118, "quarter": 3 }, { "assets": 1395644, "current_assets": 666650, "current_liabilities": 280949, "equity": 1082506, "fixed_assets": 728994, "liabilities": 607234, "long_term_liabilities": 326285, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56666, "financing_cash_flow": -20258, "investing_cash_flow": -495759, "net_cash_flow": -92599, "operating_cash_flow": 336494, "quarter": 1 }, { "change_in_working_capital": 48122, "financing_cash_flow": -30708, "investing_cash_flow": -327052, "net_cash_flow": -231020, "operating_cash_flow": 338324, "quarter": 2 }, { "change_in_working_capital": 74868, "financing_cash_flow": -61606, "investing_cash_flow": -350461, "net_cash_flow": 352955, "operating_cash_flow": 352219, "quarter": 3 }, { "change_in_working_capital": -43914, "financing_cash_flow": -86540, "investing_cash_flow": -350602, "net_cash_flow": 49048, "operating_cash_flow": 372342, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9229614060648039, "current_ratio": 1.592629234985588, "debt_to_equity_ratio": 0.548187541427693, "profit_margin": 0.22170583383202058, "quarter": 1, "return_on_assets": 0.20462592812637148, "return_on_equity": 0.26298563328374003 }, { "asset_turnover_ratio": 0.9121472522731138, "current_ratio": 2.006877998949986, "debt_to_equity_ratio": 0.5549176786737235, "profit_margin": 0.22268878734236275, "quarter": 2, "return_on_assets": 0.20312496548636794, "return_on_equity": 0.26251853205212383 }, { "asset_turnover_ratio": 0.9014609514706118, "current_ratio": 1.8226813095462309, "debt_to_equity_ratio": 0.5537330585164542, "profit_margin": 0.23604150484889308, "quarter": 3, "return_on_assets": 0.21278219954763816, "return_on_equity": 0.2726019047973536 }, { "asset_turnover_ratio": 0.8908991118078823, "current_ratio": 2.372850588540981, "debt_to_equity_ratio": 0.5609520871015957, "profit_margin": 0.23652984048294243, "quarter": 4, "return_on_assets": 0.21072422480231348, "return_on_equity": 0.27168071123855203 } ], "income_statement": [ { "depreciation": 62337, "expenses": 864450, "income_tax": 97973, "marketing_expense": 109164, "net_income": 372130, "net_profit": 274157, "operational_expense": 575959, "product_revenue": 247764, "quarter": 1, "rd_expense": 153837, "revenue": 1236580, "salaries_expense": 297197, "service_revenue": 988816 }, { "depreciation": 62448, "expenses": 862898, "income_tax": 100067, "marketing_expense": 91172, "net_income": 375943, "net_profit": 275876, "operational_expense": 581782, "product_revenue": 454313, "quarter": 2, "rd_expense": 170220, "revenue": 1238841, "salaries_expense": 273017, "service_revenue": 784528 }, { "depreciation": 59266, "expenses": 861349, "income_tax": 86806, "marketing_expense": 103382, "net_income": 379759, "net_profit": 292953, "operational_expense": 511934, "product_revenue": 461912, "quarter": 3, "rd_expense": 165451, "revenue": 1241108, "salaries_expense": 267985, "service_revenue": 779196 }, { "depreciation": 78246, "expenses": 859803, "income_tax": 89479, "marketing_expense": 112417, "net_income": 383575, "net_profit": 294096, "operational_expense": 560144, "product_revenue": 255407, "quarter": 4, "rd_expense": 146855, "revenue": 1243378, "salaries_expense": 263089, "service_revenue": 987971 } ], "market_conditions": { "gdp_growth": [ 0.030425648860206635, 0.040965550611823116, 0.04764015249123155, 0.039102186292138255 ], "inflation_rate": [ 0.01430457486222184, 0.014450453715270803, 0.005046476633487625, 0.006924189390214733 ], "interest_rate": [ 0.021181061865857866, 0.021301392101193868, 0.023045420275353088, 0.01660196597247621 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 111970, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 5122154, "net_revenue": 4459138, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 12851 }, { "average_project_size": 83980, "billable_hours_per_employee": 142, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 5335678, "net_revenue": 4420545, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 12739 }, { "average_project_size": 196583, "billable_hours_per_employee": 117, "client_concentration": 0.4, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 5682284, "net_revenue": 4382286, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 12629 }, { "average_project_size": 195644, "billable_hours_per_employee": 100, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 5242340, "net_revenue": 4344359, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 12520 } ], "balance_sheet": [ { "assets": 5259767, "current_assets": 2500439, "current_liabilities": 1546042, "equity": 3903932, "fixed_assets": 2759328, "liabilities": 2580557, "long_term_liabilities": 1034515, "quarter": 1 }, { "assets": 5335339, "current_assets": 1969758, "current_liabilities": 1398819, "equity": 3928782, "fixed_assets": 3365581, "liabilities": 2632547, "long_term_liabilities": 1233728, "quarter": 2 }, { "assets": 5411996, "current_assets": 1942595, "current_liabilities": 1491616, "equity": 3840471, "fixed_assets": 3469401, "liabilities": 2685584, "long_term_liabilities": 1193968, "quarter": 3 }, { "assets": 5489754, "current_assets": 2000954, "current_liabilities": 1252610, "equity": 3929979, "fixed_assets": 3488800, "liabilities": 2739690, "long_term_liabilities": 1487080, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27125, "financing_cash_flow": -3399, "investing_cash_flow": -219336, "net_cash_flow": 1094397, "operating_cash_flow": 1465521, "quarter": 1 }, { "change_in_working_capital": -40094, "financing_cash_flow": 64536, "investing_cash_flow": -442765, "net_cash_flow": 1502822, "operating_cash_flow": 1380848, "quarter": 2 }, { "change_in_working_capital": -97535, "financing_cash_flow": -152876, "investing_cash_flow": -122594, "net_cash_flow": 1166613, "operating_cash_flow": 1333215, "quarter": 3 }, { "change_in_working_capital": -41000, "financing_cash_flow": -171212, "investing_cash_flow": -268219, "net_cash_flow": 1143305, "operating_cash_flow": 1334467, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8477824207802361, "current_ratio": 1.6173163471626255, "debt_to_equity_ratio": 0.6610148434962494, "profit_margin": 0.2746544287259107, "quarter": 1, "return_on_assets": 0.23284719646326538, "return_on_equity": 0.3137149929865582 }, { "asset_turnover_ratio": 0.8285406044489394, "current_ratio": 1.408157881755967, "debt_to_equity_ratio": 0.6700669571383701, "profit_margin": 0.27733910637715486, "quarter": 2, "return_on_assets": 0.22978671083505658, "return_on_equity": 0.31205345575295346 }, { "asset_turnover_ratio": 0.8097356317336524, "current_ratio": 1.3023425600154463, "debt_to_equity_ratio": 0.6992850616499904, "profit_margin": 0.25421868860225005, "quarter": 3, "return_on_assets": 0.2058499304138436, "return_on_equity": 0.29008395064042924 }, { "asset_turnover_ratio": 0.7913576819653485, "current_ratio": 1.5974277708145392, "debt_to_equity_ratio": 0.6971258625046088, "profit_margin": 0.27159702961932936, "quarter": 4, "return_on_assets": 0.21493039578822656, "return_on_equity": 0.30023442873358863 } ], "income_statement": [ { "depreciation": 240799, "expenses": 2880699, "income_tax": 353717, "marketing_expense": 476000, "net_income": 1578439, "net_profit": 1224722, "operational_expense": 1763296, "product_revenue": 1354344, "quarter": 1, "rd_expense": 454505, "revenue": 4459138, "salaries_expense": 1170149, "service_revenue": 3104794 }, { "depreciation": 154858, "expenses": 2848952, "income_tax": 345603, "marketing_expense": 438865, "net_income": 1571593, "net_profit": 1225990, "operational_expense": 1553472, "product_revenue": 1191390, "quarter": 2, "rd_expense": 510832, "revenue": 4420545, "salaries_expense": 911085, "service_revenue": 3229155 }, { "depreciation": 219156, "expenses": 2817555, "income_tax": 450672, "marketing_expense": 513024, "net_income": 1564731, "net_profit": 1114059, "operational_expense": 1533907, "product_revenue": 1340632, "quarter": 3, "rd_expense": 310493, "revenue": 4382286, "salaries_expense": 1074037, "service_revenue": 3041654 }, { "depreciation": 154552, "expenses": 2786504, "income_tax": 377940, "marketing_expense": 428155, "net_income": 1557855, "net_profit": 1179915, "operational_expense": 1815148, "product_revenue": 1233661, "quarter": 4, "rd_expense": 362539, "revenue": 4344359, "salaries_expense": 1208591, "service_revenue": 3110698 } ], "market_conditions": { "gdp_growth": [ 0.0552461577874117, 0.043477395059012915, 0.04204737290395695, 0.057886238852725036 ], "inflation_rate": [ 0.014659572028631739, 0.009748166677848249, 0.006577790489877888, 0.010979648682902198 ], "interest_rate": [ 0.01085217845972785, 0.008806446608449855, 0.012944834537746964, 0.010460755946821325 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 61651, "billable_hours_per_employee": 126, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 4074329, "net_revenue": 3422979, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 9864 }, { "average_project_size": 85378, "billable_hours_per_employee": 85, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 3742432, "net_revenue": 3379694, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 9740 }, { "average_project_size": 64528, "billable_hours_per_employee": 109, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 3952754, "net_revenue": 3336957, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 9617 }, { "average_project_size": 96714, "billable_hours_per_employee": 91, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 3945215, "net_revenue": 3294760, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 9495 } ], "balance_sheet": [ { "assets": 4951715, "current_assets": 2161364, "current_liabilities": 1062353, "equity": 3017284, "fixed_assets": 2790351, "liabilities": 2555567, "long_term_liabilities": 1493214, "quarter": 1 }, { "assets": 5109697, "current_assets": 1963734, "current_liabilities": 1201157, "equity": 3059416, "fixed_assets": 3145963, "liabilities": 2622211, "long_term_liabilities": 1421054, "quarter": 2 }, { "assets": 5272719, "current_assets": 2178368, "current_liabilities": 1421813, "equity": 3143881, "fixed_assets": 3094351, "liabilities": 2690593, "long_term_liabilities": 1268780, "quarter": 3 }, { "assets": 5440943, "current_assets": 2048669, "current_liabilities": 1536822, "equity": 3282691, "fixed_assets": 3392274, "liabilities": 2760758, "long_term_liabilities": 1223936, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47118, "financing_cash_flow": 149218, "investing_cash_flow": -106459, "net_cash_flow": 699306, "operating_cash_flow": 766294, "quarter": 1 }, { "change_in_working_capital": 88357, "financing_cash_flow": -25496, "investing_cash_flow": -406250, "net_cash_flow": 163925, "operating_cash_flow": 701215, "quarter": 2 }, { "change_in_working_capital": 88966, "financing_cash_flow": -71749, "investing_cash_flow": -214119, "net_cash_flow": 386160, "operating_cash_flow": 740861, "quarter": 3 }, { "change_in_working_capital": -25361, "financing_cash_flow": 84789, "investing_cash_flow": -216723, "net_cash_flow": 538110, "operating_cash_flow": 825130, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6912714079869298, "current_ratio": 2.0345064211236754, "debt_to_equity_ratio": 0.8469759558596407, "profit_margin": 0.18146065167212536, "quarter": 1, "return_on_assets": 0.12543856017561592, "return_on_equity": 0.20585930923307186 }, { "asset_turnover_ratio": 0.6614274779893994, "current_ratio": 1.6348687140815064, "debt_to_equity_ratio": 0.857095275699676, "profit_margin": 0.16922537957578407, "quarter": 2, "return_on_assets": 0.11193031602460968, "return_on_equity": 0.18694090636905866 }, { "asset_turnover_ratio": 0.632872148126991, "current_ratio": 1.532105839516167, "debt_to_equity_ratio": 0.8558189702472835, "profit_margin": 0.16834349378790317, "quarter": 3, "return_on_assets": 0.10653990853675305, "return_on_equity": 0.17868201754455718 }, { "asset_turnover_ratio": 0.6055494424404005, "current_ratio": 1.333055487232744, "debt_to_equity_ratio": 0.8410045295155713, "profit_margin": 0.182867947893018, "quarter": 4, "return_on_assets": 0.11073558388683727, "return_on_equity": 0.18354027229489464 } ], "income_statement": [ { "depreciation": 145158, "expenses": 2615312, "income_tax": 186531, "marketing_expense": 344953, "net_income": 807667, "net_profit": 621136, "operational_expense": 1563914, "product_revenue": 1032386, "quarter": 1, "rd_expense": 459863, "revenue": 3422979, "salaries_expense": 903087, "service_revenue": 2390593 }, { "depreciation": 129285, "expenses": 2583003, "income_tax": 224761, "marketing_expense": 451992, "net_income": 796691, "net_profit": 571930, "operational_expense": 1659370, "product_revenue": 1002309, "quarter": 2, "rd_expense": 515548, "revenue": 3379694, "salaries_expense": 1241897, "service_revenue": 2377385 }, { "depreciation": 179106, "expenses": 2551093, "income_tax": 224109, "marketing_expense": 303066, "net_income": 785864, "net_profit": 561755, "operational_expense": 1332067, "product_revenue": 935988, "quarter": 3, "rd_expense": 324736, "revenue": 3336957, "salaries_expense": 899174, "service_revenue": 2400969 }, { "depreciation": 222624, "expenses": 2519577, "income_tax": 172677, "marketing_expense": 485758, "net_income": 775183, "net_profit": 602506, "operational_expense": 1742411, "product_revenue": 1154382, "quarter": 4, "rd_expense": 424443, "revenue": 3294760, "salaries_expense": 891287, "service_revenue": 2140378 } ], "market_conditions": { "gdp_growth": [ 0.0579443511964499, 0.04832978812941048, 0.05997659266265688, 0.05593816604916058 ], "inflation_rate": [ 0.009638846734133876, 0.004010857706361803, 0.01164840577265237, 0.00793325785153374 ], "interest_rate": [ 0.015075044969441159, 0.012797393039474034, 0.014413197185234802, 0.02169398172892051 ], "year": 2015 }, "random_event": { "description": "English PLC Expansion to New Market in 2015", "impact": -0.08, "type": "Expansion to New Market" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 98904, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 1798166, "net_revenue": 1537718, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 4431 }, { "average_project_size": 112116, "billable_hours_per_employee": 124, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 1843182, "net_revenue": 1536351, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 4428 }, { "average_project_size": 108322, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 1825877, "net_revenue": 1534985, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 4424 }, { "average_project_size": 143752, "billable_hours_per_employee": 148, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 1716674, "net_revenue": 1533621, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 4420 } ], "balance_sheet": [ { "assets": 1666620, "current_assets": 769708, "current_liabilities": 457850, "equity": 1170108, "fixed_assets": 896912, "liabilities": 763261, "long_term_liabilities": 305411, "quarter": 1 }, { "assets": 1708107, "current_assets": 560118, "current_liabilities": 313045, "equity": 1197404, "fixed_assets": 1147989, "liabilities": 777702, "long_term_liabilities": 464657, "quarter": 2 }, { "assets": 1750627, "current_assets": 787828, "current_liabilities": 447293, "equity": 1214566, "fixed_assets": 962799, "liabilities": 792415, "long_term_liabilities": 345122, "quarter": 3 }, { "assets": 1794206, "current_assets": 652472, "current_liabilities": 327441, "equity": 1246590, "fixed_assets": 1141734, "liabilities": 807407, "long_term_liabilities": 479966, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1419, "financing_cash_flow": 59887, "investing_cash_flow": -487498, "net_cash_flow": 281038, "operating_cash_flow": 336972, "quarter": 1 }, { "change_in_working_capital": -74695, "financing_cash_flow": -37091, "investing_cash_flow": -245846, "net_cash_flow": 413454, "operating_cash_flow": 329933, "quarter": 2 }, { "change_in_working_capital": 52016, "financing_cash_flow": -146484, "investing_cash_flow": -191021, "net_cash_flow": 296196, "operating_cash_flow": 353334, "quarter": 3 }, { "change_in_working_capital": -99894, "financing_cash_flow": -121305, "investing_cash_flow": -237414, "net_cash_flow": -92539, "operating_cash_flow": 335386, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9226566343857628, "current_ratio": 1.681135743147319, "debt_to_equity_ratio": 0.6522996167875103, "profit_margin": 0.17347068838369584, "quarter": 1, "return_on_assets": 0.16005388150868224, "return_on_equity": 0.22796955494706472 }, { "asset_turnover_ratio": 0.8994465803371803, "current_ratio": 1.789257135555591, "debt_to_equity_ratio": 0.6494900635040471, "profit_margin": 0.17378776073957058, "quarter": 2, "return_on_assets": 0.15631280710166284, "return_on_equity": 0.22298155008668755 }, { "asset_turnover_ratio": 0.8768201335864236, "current_ratio": 1.7613242326618124, "debt_to_equity_ratio": 0.6524264634445555, "profit_margin": 0.1670074951872494, "quarter": 3, "return_on_assets": 0.146435534240018, "return_on_equity": 0.21106633974604921 }, { "asset_turnover_ratio": 0.8547630539637031, "current_ratio": 1.9926398954315434, "debt_to_equity_ratio": 0.6476925051540603, "profit_margin": 0.16939713266837114, "quarter": 4, "return_on_assets": 0.1447944104523115, "return_on_equity": 0.20840131879768006 } ], "income_statement": [ { "depreciation": 70223, "expenses": 1196005, "income_tax": 74964, "marketing_expense": 189002, "net_income": 341713, "net_profit": 266749, "operational_expense": 709092, "product_revenue": 342956, "quarter": 1, "rd_expense": 161390, "revenue": 1537718, "salaries_expense": 537332, "service_revenue": 1194762 }, { "depreciation": 62934, "expenses": 1195139, "income_tax": 74213, "marketing_expense": 148123, "net_income": 341212, "net_profit": 266999, "operational_expense": 658271, "product_revenue": 330559, "quarter": 2, "rd_expense": 226205, "revenue": 1536351, "salaries_expense": 481433, "service_revenue": 1205792 }, { "depreciation": 96980, "expenses": 1194274, "income_tax": 84357, "marketing_expense": 230261, "net_income": 340711, "net_profit": 256354, "operational_expense": 781546, "product_revenue": 546785, "quarter": 3, "rd_expense": 161570, "revenue": 1534985, "salaries_expense": 575745, "service_revenue": 988200 }, { "depreciation": 75595, "expenses": 1193410, "income_tax": 80420, "marketing_expense": 201906, "net_income": 340211, "net_profit": 259791, "operational_expense": 736112, "product_revenue": 535441, "quarter": 4, "rd_expense": 231004, "revenue": 1533621, "salaries_expense": 482419, "service_revenue": 998180 } ], "market_conditions": { "gdp_growth": [ 0.06490243472988486, 0.05563846260821134, 0.06229857582500034, 0.047682415256995445 ], "inflation_rate": [ 0.007701039982540404, 0.010939805015849662, 0.008499195242179597, 0.012195887665584004 ], "interest_rate": [ 0.02020144364206205, 0.014871082372962934, 0.022310342048395854, 0.021293965156144935 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 110333, "billable_hours_per_employee": 141, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 3083485, "net_revenue": 2680467, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7725 }, { "average_project_size": 79482, "billable_hours_per_employee": 136, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 3285161, "net_revenue": 2631956, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 7585 }, { "average_project_size": 106006, "billable_hours_per_employee": 105, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 2965109, "net_revenue": 2584324, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 7448 }, { "average_project_size": 82834, "billable_hours_per_employee": 116, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 2959304, "net_revenue": 2537553, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 7313 } ], "balance_sheet": [ { "assets": 4011917, "current_assets": 1456757, "current_liabilities": 972585, "equity": 2254923, "fixed_assets": 2555160, "liabilities": 2232305, "long_term_liabilities": 1259720, "quarter": 1 }, { "assets": 4132156, "current_assets": 1798990, "current_liabilities": 1026573, "equity": 2321532, "fixed_assets": 2333166, "liabilities": 2264503, "long_term_liabilities": 1237930, "quarter": 2 }, { "assets": 4255998, "current_assets": 1404038, "current_liabilities": 1321539, "equity": 2422758, "fixed_assets": 2851960, "liabilities": 2297165, "long_term_liabilities": 975626, "quarter": 3 }, { "assets": 4383552, "current_assets": 2157406, "current_liabilities": 1238699, "equity": 2484421, "fixed_assets": 2226146, "liabilities": 2330298, "long_term_liabilities": 1091599, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13770, "financing_cash_flow": 38055, "investing_cash_flow": -399547, "net_cash_flow": 304670, "operating_cash_flow": 624263, "quarter": 1 }, { "change_in_working_capital": -44048, "financing_cash_flow": 126186, "investing_cash_flow": -313079, "net_cash_flow": 199716, "operating_cash_flow": 589158, "quarter": 2 }, { "change_in_working_capital": 91004, "financing_cash_flow": 177488, "investing_cash_flow": -438222, "net_cash_flow": 314657, "operating_cash_flow": 611243, "quarter": 3 }, { "change_in_working_capital": -67495, "financing_cash_flow": -99005, "investing_cash_flow": -305242, "net_cash_flow": 417324, "operating_cash_flow": 615857, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6681262349146306, "current_ratio": 1.497819727838698, "debt_to_equity_ratio": 0.9899695022845569, "profit_margin": 0.1773239513860831, "quarter": 1, "return_on_assets": 0.11847478399976868, "return_on_equity": 0.21078812890728418 }, { "asset_turnover_ratio": 0.6369449749719033, "current_ratio": 1.7524228671511914, "debt_to_equity_ratio": 0.9754347560145628, "profit_margin": 0.17244931146265363, "quarter": 2, "return_on_assets": 0.10984072237350187, "return_on_equity": 0.19550839704126413 }, { "asset_turnover_ratio": 0.6072192703098075, "current_ratio": 1.0624264588483578, "debt_to_equity_ratio": 0.9481611452732794, "profit_margin": 0.17951502984919848, "quarter": 3, "return_on_assets": 0.1090049854346736, "return_on_equity": 0.19148631435743893 }, { "asset_turnover_ratio": 0.5788805516622136, "current_ratio": 1.7416708982569615, "debt_to_equity_ratio": 0.9379642178197657, "profit_margin": 0.16991448060395192, "quarter": 4, "return_on_assets": 0.09836018826741419, "return_on_equity": 0.17354828348335488 } ], "income_statement": [ { "depreciation": 148952, "expenses": 2033330, "income_tax": 171826, "marketing_expense": 312088, "net_income": 647137, "net_profit": 475311, "operational_expense": 1177842, "product_revenue": 577776, "quarter": 1, "rd_expense": 352316, "revenue": 2680467, "salaries_expense": 696189, "service_revenue": 2102691 }, { "depreciation": 135279, "expenses": 2002879, "income_tax": 175198, "marketing_expense": 372491, "net_income": 629077, "net_profit": 453879, "operational_expense": 1346921, "product_revenue": 814858, "quarter": 2, "rd_expense": 297931, "revenue": 2631956, "salaries_expense": 823814, "service_revenue": 1817098 }, { "depreciation": 147318, "expenses": 1972884, "income_tax": 147515, "marketing_expense": 369442, "net_income": 611440, "net_profit": 463925, "operational_expense": 1380084, "product_revenue": 536270, "quarter": 3, "rd_expense": 345188, "revenue": 2584324, "salaries_expense": 985904, "service_revenue": 2048054 }, { "depreciation": 184690, "expenses": 1943338, "income_tax": 163048, "marketing_expense": 388078, "net_income": 594215, "net_profit": 431167, "operational_expense": 1339006, "product_revenue": 639341, "quarter": 4, "rd_expense": 273927, "revenue": 2537553, "salaries_expense": 937924, "service_revenue": 1898212 } ], "market_conditions": { "gdp_growth": [ 0.04344525388823006, 0.03913559332397642, 0.039991987809040015, 0.0385714647892452 ], "inflation_rate": [ 0.011790386629414926, 0.012215676742972595, 0.010648287659080137, 0.0048213617750138965 ], "interest_rate": [ 0.015600956340768319, 0.020438265803769434, 0.01815615076111303, 0.011951869584404765 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 190739, "billable_hours_per_employee": 126, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 4810243, "net_revenue": 4127943, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 11896 }, { "average_project_size": 139228, "billable_hours_per_employee": 143, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 4723471, "net_revenue": 4045539, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 11659 }, { "average_project_size": 125546, "billable_hours_per_employee": 93, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 4989111, "net_revenue": 3964780, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 11426 }, { "average_project_size": 173817, "billable_hours_per_employee": 154, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 4845217, "net_revenue": 3885633, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 11198 } ], "balance_sheet": [ { "assets": 4205959, "current_assets": 1625464, "current_liabilities": 1052468, "equity": 2697723, "fixed_assets": 2580495, "liabilities": 2231851, "long_term_liabilities": 1179383, "quarter": 1 }, { "assets": 4268445, "current_assets": 1640693, "current_liabilities": 1268090, "equity": 2663424, "fixed_assets": 2627752, "liabilities": 2290949, "long_term_liabilities": 1022859, "quarter": 2 }, { "assets": 4331859, "current_assets": 1808579, "current_liabilities": 1262822, "equity": 2646026, "fixed_assets": 2523280, "liabilities": 2351611, "long_term_liabilities": 1088789, "quarter": 3 }, { "assets": 4396215, "current_assets": 1678536, "current_liabilities": 1324844, "equity": 2572061, "fixed_assets": 2717679, "liabilities": 2413881, "long_term_liabilities": 1089037, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46093, "financing_cash_flow": 83688, "investing_cash_flow": -172747, "net_cash_flow": 531933, "operating_cash_flow": 885296, "quarter": 1 }, { "change_in_working_capital": -75228, "financing_cash_flow": 163923, "investing_cash_flow": -186015, "net_cash_flow": 644562, "operating_cash_flow": 855557, "quarter": 2 }, { "change_in_working_capital": 12536, "financing_cash_flow": -40850, "investing_cash_flow": -174991, "net_cash_flow": 473664, "operating_cash_flow": 823732, "quarter": 3 }, { "change_in_working_capital": 69914, "financing_cash_flow": -99931, "investing_cash_flow": -123301, "net_cash_flow": 278907, "operating_cash_flow": 759778, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9814510792901214, "current_ratio": 1.5444308045470265, "debt_to_equity_ratio": 0.8273091788890112, "profit_margin": 0.17529675191735933, "quarter": 1, "return_on_assets": 0.17204518636534497, "return_on_equity": 0.2682317643434852 }, { "asset_turnover_ratio": 0.9477781721446569, "current_ratio": 1.2938300909241458, "debt_to_equity_ratio": 0.860151819612649, "profit_margin": 0.169551696325261, "quarter": 2, "return_on_assets": 0.1606973968271818, "return_on_equity": 0.2575361639753941 }, { "asset_turnover_ratio": 0.9152606305976256, "current_ratio": 1.432172546883092, "debt_to_equity_ratio": 0.8887331417000438, "profit_margin": 0.16792306256589268, "quarter": 3, "return_on_assets": 0.15369336813594348, "return_on_equity": 0.25161430764474724 }, { "asset_turnover_ratio": 0.8838587284743809, "current_ratio": 1.2669687902877622, "debt_to_equity_ratio": 0.9385006809714077, "profit_margin": 0.15177115285977857, "quarter": 4, "return_on_assets": 0.13414425818573478, "return_on_equity": 0.22928188717141623 } ], "income_statement": [ { "depreciation": 161681, "expenses": 3181090, "income_tax": 223238, "marketing_expense": 407883, "net_income": 946853, "net_profit": 723615, "operational_expense": 1895721, "product_revenue": 1026854, "quarter": 1, "rd_expense": 518707, "revenue": 4127943, "salaries_expense": 1524347, "service_revenue": 3101089 }, { "depreciation": 169629, "expenses": 3140610, "income_tax": 219001, "marketing_expense": 591318, "net_income": 904929, "net_profit": 685928, "operational_expense": 1842951, "product_revenue": 1051586, "quarter": 2, "rd_expense": 327648, "revenue": 4045539, "salaries_expense": 1030972, "service_revenue": 2993953 }, { "depreciation": 157954, "expenses": 3100645, "income_tax": 198357, "marketing_expense": 439790, "net_income": 864135, "net_profit": 665778, "operational_expense": 2129475, "product_revenue": 1402201, "quarter": 3, "rd_expense": 423922, "revenue": 3964780, "salaries_expense": 1418862, "service_revenue": 2562579 }, { "depreciation": 170051, "expenses": 3061189, "income_tax": 234717, "marketing_expense": 502733, "net_income": 824444, "net_profit": 589727, "operational_expense": 1966476, "product_revenue": 1350831, "quarter": 4, "rd_expense": 389913, "revenue": 3885633, "salaries_expense": 1386330, "service_revenue": 2534802 } ], "market_conditions": { "gdp_growth": [ 0.048012913670014305, 0.05280994909822711, 0.05885956031701022, 0.05971014204967694 ], "inflation_rate": [ 0.0049654388725694975, 0.003756526008687253, 0.00036135645137932385, 0.004724046811459386 ], "interest_rate": [ 0.009276081947283223, 0.009209396108154532, 0.013569627899386393, 0.011429145415863365 ], "year": 2018 }, "random_event": { "description": "English PLC Senior Leadership Change in 2018", "impact": 0.05, "type": "Senior Leadership Change" }, "year": 2018 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 1993, "industry": "Advertising", "location": "New Kristinland", "name": "Roth-Myers", "num_employees": 202, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.roth-myers.com" }

[ { "advertising_kpis": [ { "average_project_size": 141009, "billable_hours_per_employee": 87, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 1662294, "net_revenue": 1387198, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 6867 }, { "average_project_size": 85056, "billable_hours_per_employee": 147, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 1723761, "net_revenue": 1410373, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 6982 }, { "average_project_size": 106666, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 1688117, "net_revenue": 1433936, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 7099 }, { "average_project_size": 164823, "billable_hours_per_employee": 100, "client_concentration": 0.1, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 1836871, "net_revenue": 1457893, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 7217 } ], "balance_sheet": [ { "assets": 1490049, "current_assets": 518723, "current_liabilities": 318217, "equity": 1095043, "fixed_assets": 971326, "liabilities": 606875, "long_term_liabilities": 288658, "quarter": 1 }, { "assets": 1510784, "current_assets": 508567, "current_liabilities": 250288, "equity": 1131312, "fixed_assets": 1002217, "liabilities": 612700, "long_term_liabilities": 362412, "quarter": 2 }, { "assets": 1531806, "current_assets": 744116, "current_liabilities": 330578, "equity": 1128013, "fixed_assets": 787690, "liabilities": 618581, "long_term_liabilities": 288003, "quarter": 3 }, { "assets": 1553122, "current_assets": 547196, "current_liabilities": 362602, "equity": 1160048, "fixed_assets": 1005926, "liabilities": 624518, "long_term_liabilities": 261916, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2571, "financing_cash_flow": -193134, "investing_cash_flow": -442738, "net_cash_flow": 12095, "operating_cash_flow": 309830, "quarter": 1 }, { "change_in_working_capital": -5458, "financing_cash_flow": -115974, "investing_cash_flow": -181063, "net_cash_flow": 50911, "operating_cash_flow": 295954, "quarter": 2 }, { "change_in_working_capital": 86417, "financing_cash_flow": 135643, "investing_cash_flow": -226452, "net_cash_flow": -39252, "operating_cash_flow": 283146, "quarter": 3 }, { "change_in_working_capital": -14578, "financing_cash_flow": 191139, "investing_cash_flow": -171165, "net_cash_flow": 166407, "operating_cash_flow": 309571, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9309747531792578, "current_ratio": 1.6300920441082658, "debt_to_equity_ratio": 0.5542019811094177, "profit_margin": 0.15273162158538292, "quarter": 1, "return_on_assets": 0.14218928370811967, "return_on_equity": 0.19348007338524606 }, { "asset_turnover_ratio": 0.9335371568668982, "current_ratio": 2.0319272198427414, "debt_to_equity_ratio": 0.541583577297863, "profit_margin": 0.16536618327208477, "quarter": 2, "return_on_assets": 0.15437547657375245, "return_on_equity": 0.20615709901424187 }, { "asset_turnover_ratio": 0.9361080972394676, "current_ratio": 2.250954388979303, "debt_to_equity_ratio": 0.5483810913526705, "profit_margin": 0.14978911192689212, "quarter": 3, "return_on_assets": 0.14021880055307265, "return_on_equity": 0.19041269914442474 }, { "asset_turnover_ratio": 0.9386854348853471, "current_ratio": 1.5090815825615964, "debt_to_equity_ratio": 0.5383553094354716, "profit_margin": 0.15875239129346255, "quarter": 4, "return_on_assets": 0.1490185574603927, "return_on_equity": 0.19951243396824958 } ], "income_statement": [ { "depreciation": 97961, "expenses": 1093682, "income_tax": 81647, "marketing_expense": 200938, "net_income": 293516, "net_profit": 211869, "operational_expense": 731252, "product_revenue": 420725, "quarter": 1, "rd_expense": 134492, "revenue": 1387198, "salaries_expense": 450075, "service_revenue": 966473 }, { "depreciation": 62726, "expenses": 1115231, "income_tax": 61914, "marketing_expense": 136301, "net_income": 295142, "net_profit": 233228, "operational_expense": 568977, "product_revenue": 307432, "quarter": 2, "rd_expense": 129139, "revenue": 1410373, "salaries_expense": 469918, "service_revenue": 1102941 }, { "depreciation": 68358, "expenses": 1137206, "income_tax": 81942, "marketing_expense": 220478, "net_income": 296730, "net_profit": 214788, "operational_expense": 637334, "product_revenue": 314815, "quarter": 3, "rd_expense": 151358, "revenue": 1433936, "salaries_expense": 429000, "service_revenue": 1119121 }, { "depreciation": 78127, "expenses": 1159614, "income_tax": 66835, "marketing_expense": 155559, "net_income": 298279, "net_profit": 231444, "operational_expense": 751246, "product_revenue": 547727, "quarter": 4, "rd_expense": 121088, "revenue": 1457893, "salaries_expense": 484643, "service_revenue": 910166 } ], "market_conditions": { "gdp_growth": [ 0.030629992931976463, 0.03249882122951069, 0.043541856783422, 0.03223346508289121 ], "inflation_rate": [ 0.010958927442740175, 0.003591539444693904, 0.012134872182894232, 0.0105610430894966 ], "interest_rate": [ 0.0231549007275698, 0.014099193956210803, 0.014627130624840688, 0.018028539160196713 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 143109, "billable_hours_per_employee": 81, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 3621453, "net_revenue": 3031758, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 15009 }, { "average_project_size": 99769, "billable_hours_per_employee": 115, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 3449950, "net_revenue": 3104527, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 15369 }, { "average_project_size": 86654, "billable_hours_per_employee": 133, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 4080044, "net_revenue": 3179044, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 15738 }, { "average_project_size": 143405, "billable_hours_per_employee": 140, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 3891470, "net_revenue": 3255349, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 16116 } ], "balance_sheet": [ { "assets": 3788944, "current_assets": 1251443, "current_liabilities": 1299298, "equity": 2419300, "fixed_assets": 2537501, "liabilities": 2221461, "long_term_liabilities": 922163, "quarter": 1 }, { "assets": 3851076, "current_assets": 1885391, "current_liabilities": 1089501, "equity": 2503882, "fixed_assets": 1965685, "liabilities": 2283861, "long_term_liabilities": 1194360, "quarter": 2 }, { "assets": 3914228, "current_assets": 1485471, "current_liabilities": 1163317, "equity": 2474559, "fixed_assets": 2428757, "liabilities": 2348015, "long_term_liabilities": 1184698, "quarter": 3 }, { "assets": 3978414, "current_assets": 1834597, "current_liabilities": 1058373, "equity": 2504987, "fixed_assets": 2143817, "liabilities": 2413970, "long_term_liabilities": 1355597, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30077, "financing_cash_flow": 129101, "investing_cash_flow": -436685, "net_cash_flow": 998652, "operating_cash_flow": 952498, "quarter": 1 }, { "change_in_working_capital": 66059, "financing_cash_flow": 136470, "investing_cash_flow": -267232, "net_cash_flow": 1024532, "operating_cash_flow": 1106810, "quarter": 2 }, { "change_in_working_capital": -26475, "financing_cash_flow": 119533, "investing_cash_flow": -118080, "net_cash_flow": 529043, "operating_cash_flow": 1059174, "quarter": 3 }, { "change_in_working_capital": 29389, "financing_cash_flow": 105068, "investing_cash_flow": -370411, "net_cash_flow": 907250, "operating_cash_flow": 1067224, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8001590944600923, "current_ratio": 0.9631685725676481, "debt_to_equity_ratio": 0.9182246930930434, "profit_margin": 0.2809647076052904, "quarter": 1, "return_on_assets": 0.22481646601269378, "return_on_equity": 0.3520923407597239 }, { "asset_turnover_ratio": 0.8061453474301727, "current_ratio": 1.7305087374862438, "debt_to_equity_ratio": 0.9121280475677368, "profit_margin": 0.30171005116077265, "quarter": 2, "return_on_assets": 0.24322215401617625, "return_on_equity": 0.37408591938437996 }, { "asset_turnover_ratio": 0.8121765007046089, "current_ratio": 1.2769270972572395, "debt_to_equity_ratio": 0.9488619992491591, "profit_margin": 0.28572929471878966, "quarter": 3, "return_on_assets": 0.2320626187335025, "return_on_equity": 0.3670738907417443 }, { "asset_turnover_ratio": 0.818252952055769, "current_ratio": 1.733412511468074, "debt_to_equity_ratio": 0.9636656797021302, "profit_margin": 0.2889223244573777, "quarter": 4, "return_on_assets": 0.23641154490206398, "return_on_equity": 0.3754682160027178 } ], "income_statement": [ { "depreciation": 100681, "expenses": 1873084, "income_tax": 306857, "marketing_expense": 349144, "net_income": 1158674, "net_profit": 851817, "operational_expense": 1022272, "product_revenue": 610730, "quarter": 1, "rd_expense": 371448, "revenue": 3031758, "salaries_expense": 737780, "service_revenue": 2421028 }, { "depreciation": 170143, "expenses": 1909222, "income_tax": 258638, "marketing_expense": 222830, "net_income": 1195305, "net_profit": 936667, "operational_expense": 1154512, "product_revenue": 1073637, "quarter": 2, "rd_expense": 327613, "revenue": 3104527, "salaries_expense": 900274, "service_revenue": 2030890 }, { "depreciation": 150828, "expenses": 1946057, "income_tax": 324641, "marketing_expense": 384033, "net_income": 1232987, "net_profit": 908346, "operational_expense": 1288765, "product_revenue": 1251870, "quarter": 3, "rd_expense": 359952, "revenue": 3179044, "salaries_expense": 907667, "service_revenue": 1927174 }, { "depreciation": 126681, "expenses": 1983604, "income_tax": 331202, "marketing_expense": 364897, "net_income": 1271745, "net_profit": 940543, "operational_expense": 1163562, "product_revenue": 715542, "quarter": 4, "rd_expense": 204134, "revenue": 3255349, "salaries_expense": 729069, "service_revenue": 2539807 } ], "market_conditions": { "gdp_growth": [ 0.035203675221603045, 0.04627562029361749, 0.039871837347239536, 0.036217829133819546 ], "inflation_rate": [ 0.005826328948196778, 0.011870153796704929, 0.009051687132537244, 0.004054839163467081 ], "interest_rate": [ 0.01910270279313557, 0.019664145426984907, 0.01766736325753156, 0.016039170956672816 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 66763, "billable_hours_per_employee": 85, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 3249568, "net_revenue": 2561808, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 12682 }, { "average_project_size": 188054, "billable_hours_per_employee": 104, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 3385193, "net_revenue": 2641527, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 13077 }, { "average_project_size": 109505, "billable_hours_per_employee": 145, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 3181271, "net_revenue": 2723727, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 13484 }, { "average_project_size": 82778, "billable_hours_per_employee": 153, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 3443282, "net_revenue": 2808485, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 13903 } ], "balance_sheet": [ { "assets": 3161414, "current_assets": 961228, "current_liabilities": 750882, "equity": 2467624, "fixed_assets": 2200186, "liabilities": 1408625, "long_term_liabilities": 657743, "quarter": 1 }, { "assets": 3264625, "current_assets": 1144870, "current_liabilities": 814367, "equity": 2611799, "fixed_assets": 2119755, "liabilities": 1439703, "long_term_liabilities": 625336, "quarter": 2 }, { "assets": 3371206, "current_assets": 1605028, "current_liabilities": 775914, "equity": 2652600, "fixed_assets": 1766178, "liabilities": 1471466, "long_term_liabilities": 695552, "quarter": 3 }, { "assets": 3481267, "current_assets": 1367970, "current_liabilities": 610289, "equity": 2828793, "fixed_assets": 2113297, "liabilities": 1503931, "long_term_liabilities": 893642, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72853, "financing_cash_flow": -153099, "investing_cash_flow": -286286, "net_cash_flow": 527121, "operating_cash_flow": 809457, "quarter": 1 }, { "change_in_working_capital": 38576, "financing_cash_flow": 89910, "investing_cash_flow": -105367, "net_cash_flow": 581837, "operating_cash_flow": 940435, "quarter": 2 }, { "change_in_working_capital": -63822, "financing_cash_flow": 52646, "investing_cash_flow": -380942, "net_cash_flow": 829625, "operating_cash_flow": 892940, "quarter": 3 }, { "change_in_working_capital": -58981, "financing_cash_flow": 190539, "investing_cash_flow": -359161, "net_cash_flow": 620251, "operating_cash_flow": 1000985, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8103361344006195, "current_ratio": 1.2801318982210255, "debt_to_equity_ratio": 0.5708426405319449, "profit_margin": 0.279035353156833, "quarter": 1, "return_on_assets": 0.22611242943821974, "return_on_equity": 0.289685543664675 }, { "asset_turnover_ratio": 0.8091364245510587, "current_ratio": 1.4058403643566106, "debt_to_equity_ratio": 0.551230397132398, "profit_margin": 0.2978871690503258, "quarter": 2, "return_on_assets": 0.24103135888501742, "return_on_equity": 0.3012777782670106 }, { "asset_turnover_ratio": 0.8079384647511899, "current_ratio": 2.0685642996517655, "debt_to_equity_ratio": 0.5547259292769359, "profit_margin": 0.27640802473963066, "quarter": 3, "return_on_assets": 0.22332067515304613, "return_on_equity": 0.28381964864661086 }, { "asset_turnover_ratio": 0.8067422004689672, "current_ratio": 2.241511808339983, "debt_to_equity_ratio": 0.5316511317724556, "profit_margin": 0.30317306305712866, "quarter": 4, "return_on_assets": 0.2445825040136249, "return_on_equity": 0.30099657345023123 } ], "income_statement": [ { "depreciation": 94622, "expenses": 1578922, "income_tax": 268051, "marketing_expense": 219814, "net_income": 982886, "net_profit": 714835, "operational_expense": 855679, "product_revenue": 652512, "quarter": 1, "rd_expense": 299430, "revenue": 2561808, "salaries_expense": 657630, "service_revenue": 1909296 }, { "depreciation": 153558, "expenses": 1621273, "income_tax": 233377, "marketing_expense": 215645, "net_income": 1020254, "net_profit": 786877, "operational_expense": 943588, "product_revenue": 865397, "quarter": 2, "rd_expense": 186882, "revenue": 2641527, "salaries_expense": 539506, "service_revenue": 1776130 }, { "depreciation": 140080, "expenses": 1664761, "income_tax": 306106, "marketing_expense": 201769, "net_income": 1058966, "net_profit": 752860, "operational_expense": 1002207, "product_revenue": 552259, "quarter": 3, "rd_expense": 248532, "revenue": 2723727, "salaries_expense": 827055, "service_revenue": 2171468 }, { "depreciation": 149528, "expenses": 1709415, "income_tax": 247613, "marketing_expense": 184293, "net_income": 1099070, "net_profit": 851457, "operational_expense": 948423, "product_revenue": 945973, "quarter": 4, "rd_expense": 256630, "revenue": 2808485, "salaries_expense": 662850, "service_revenue": 1862512 } ], "market_conditions": { "gdp_growth": [ 0.03367724845731027, 0.04923432950673585, 0.04086157617842092, 0.05126677218533696 ], "inflation_rate": [ 0.005145731538123831, 0.012136876051100684, 0.008423481264219887, 0.011076757139930081 ], "interest_rate": [ 0.01331734328206645, 0.011843539748137389, 0.014286689504480199, 0.018591747793226195 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 120740, "billable_hours_per_employee": 133, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 5009701, "net_revenue": 3858079, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 19099 }, { "average_project_size": 128177, "billable_hours_per_employee": 89, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 4414970, "net_revenue": 3934555, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 19478 }, { "average_project_size": 98987, "billable_hours_per_employee": 118, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 5174033, "net_revenue": 4012548, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 19864 }, { "average_project_size": 122559, "billable_hours_per_employee": 81, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 5182217, "net_revenue": 4092087, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 20258 } ], "balance_sheet": [ { "assets": 4588732, "current_assets": 1525982, "current_liabilities": 1131393, "equity": 3637787, "fixed_assets": 3062750, "liabilities": 2015460, "long_term_liabilities": 884067, "quarter": 1 }, { "assets": 4655315, "current_assets": 1435601, "current_liabilities": 879212, "equity": 3645551, "fixed_assets": 3219714, "liabilities": 2037979, "long_term_liabilities": 1158767, "quarter": 2 }, { "assets": 4722865, "current_assets": 1594714, "current_liabilities": 1195190, "equity": 3690639, "fixed_assets": 3128151, "liabilities": 2060749, "long_term_liabilities": 865559, "quarter": 3 }, { "assets": 4791394, "current_assets": 2116629, "current_liabilities": 885467, "equity": 3816215, "fixed_assets": 2674765, "liabilities": 2083774, "long_term_liabilities": 1198307, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37018, "financing_cash_flow": 146512, "investing_cash_flow": -479058, "net_cash_flow": 943154, "operating_cash_flow": 1245105, "quarter": 1 }, { "change_in_working_capital": -65653, "financing_cash_flow": -63489, "investing_cash_flow": -260184, "net_cash_flow": 726466, "operating_cash_flow": 1190119, "quarter": 2 }, { "change_in_working_capital": -41015, "financing_cash_flow": -10711, "investing_cash_flow": -354287, "net_cash_flow": 888897, "operating_cash_flow": 1242353, "quarter": 3 }, { "change_in_working_capital": -43253, "financing_cash_flow": 130824, "investing_cash_flow": -358001, "net_cash_flow": 811623, "operating_cash_flow": 1271220, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.840772352798115, "current_ratio": 1.3487638689650723, "debt_to_equity_ratio": 0.5540346369922153, "profit_margin": 0.2759184039518113, "quarter": 1, "return_on_assets": 0.23198456567086506, "return_on_equity": 0.292627083443863 }, { "asset_turnover_ratio": 0.8451748163121078, "current_ratio": 1.6328268949923341, "debt_to_equity_ratio": 0.5590318171382049, "profit_margin": 0.26132942607232584, "quarter": 2, "return_on_assets": 0.22086904967762655, "return_on_equity": 0.28204652739736735 }, { "asset_turnover_ratio": 0.8496004014512377, "current_ratio": 1.3342765585388097, "debt_to_equity_ratio": 0.5583718700203406, "profit_margin": 0.2563266532886336, "quarter": 3, "return_on_assets": 0.2177752275366753, "return_on_equity": 0.27868426036792004 }, { "asset_turnover_ratio": 0.8540493643394803, "current_ratio": 2.3904098063507733, "debt_to_equity_ratio": 0.5460316046134718, "profit_margin": 0.270911884326995, "quarter": 4, "return_on_assets": 0.2313721226014809, "return_on_equity": 0.2904959495206638 } ], "income_statement": [ { "depreciation": 180590, "expenses": 2475032, "income_tax": 318532, "marketing_expense": 397070, "net_income": 1383047, "net_profit": 1064515, "operational_expense": 1324824, "product_revenue": 1074214, "quarter": 1, "rd_expense": 249640, "revenue": 3858079, "salaries_expense": 1089005, "service_revenue": 2783865 }, { "depreciation": 161904, "expenses": 2517455, "income_tax": 388885, "marketing_expense": 477163, "net_income": 1417100, "net_profit": 1028215, "operational_expense": 1720560, "product_revenue": 1506618, "quarter": 2, "rd_expense": 400641, "revenue": 3934555, "salaries_expense": 1006311, "service_revenue": 2427937 }, { "depreciation": 213830, "expenses": 2560607, "income_tax": 423418, "marketing_expense": 322761, "net_income": 1451941, "net_profit": 1028523, "operational_expense": 1689148, "product_revenue": 829966, "quarter": 3, "rd_expense": 444980, "revenue": 4012548, "salaries_expense": 1227481, "service_revenue": 3182582 }, { "depreciation": 162625, "expenses": 2604497, "income_tax": 378995, "marketing_expense": 310494, "net_income": 1487590, "net_profit": 1108595, "operational_expense": 1635693, "product_revenue": 864980, "quarter": 4, "rd_expense": 495874, "revenue": 4092087, "salaries_expense": 924500, "service_revenue": 3227107 } ], "market_conditions": { "gdp_growth": [ 0.04661197276944696, 0.03077521099949941, 0.03889230735698131, 0.029920745435617638 ], "inflation_rate": [ 0.003223317699393569, 0.010120924468146995, 0.006821291310654877, 0.008559678573268979 ], "interest_rate": [ 0.010586737525694629, 0.018666337233129594, 0.01602933284476165, 0.009555005472437083 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 160691, "billable_hours_per_employee": 131, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 6151428, "net_revenue": 4751163, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 23521 }, { "average_project_size": 122630, "billable_hours_per_employee": 127, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 6006757, "net_revenue": 4918915, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 24351 }, { "average_project_size": 139193, "billable_hours_per_employee": 108, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 6537247, "net_revenue": 5092590, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 25211 }, { "average_project_size": 191501, "billable_hours_per_employee": 132, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 6154711, "net_revenue": 5272398, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 26101 } ], "balance_sheet": [ { "assets": 7122431, "current_assets": 2794329, "current_liabilities": 1566916, "equity": 4646731, "fixed_assets": 4328102, "liabilities": 3271547, "long_term_liabilities": 1704631, "quarter": 1 }, { "assets": 7334391, "current_assets": 2310403, "current_liabilities": 1965681, "equity": 4809211, "fixed_assets": 5023988, "liabilities": 3334738, "long_term_liabilities": 1369057, "quarter": 2 }, { "assets": 7552660, "current_assets": 3125801, "current_liabilities": 1729207, "equity": 5063012, "fixed_assets": 4426859, "liabilities": 3399151, "long_term_liabilities": 1669944, "quarter": 3 }, { "assets": 7777424, "current_assets": 3116785, "current_liabilities": 1977138, "equity": 5223044, "fixed_assets": 4660639, "liabilities": 3464807, "long_term_liabilities": 1487669, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97047, "financing_cash_flow": 87433, "investing_cash_flow": -214514, "net_cash_flow": 704924, "operating_cash_flow": 1040294, "quarter": 1 }, { "change_in_working_capital": 80986, "financing_cash_flow": -186553, "investing_cash_flow": -395762, "net_cash_flow": 970600, "operating_cash_flow": 1145773, "quarter": 2 }, { "change_in_working_capital": -69586, "financing_cash_flow": -77106, "investing_cash_flow": -107450, "net_cash_flow": 800430, "operating_cash_flow": 1293836, "quarter": 3 }, { "change_in_working_capital": 72980, "financing_cash_flow": -83691, "investing_cash_flow": -333503, "net_cash_flow": 966835, "operating_cash_flow": 1214918, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6670704145817629, "current_ratio": 1.783330440176755, "debt_to_equity_ratio": 0.704053451770718, "profit_margin": 0.1675057243879025, "quarter": 1, "return_on_assets": 0.11173811301225663, "return_on_equity": 0.17127029733376 }, { "asset_turnover_ratio": 0.6706644082651171, "current_ratio": 1.1753702660808136, "debt_to_equity_ratio": 0.693406465218515, "profit_margin": 0.16458060364938204, "quarter": 2, "return_on_assets": 0.11037835315842856, "return_on_equity": 0.16833488902857455 }, { "asset_turnover_ratio": 0.6742776717077162, "current_ratio": 1.8076499805980428, "debt_to_equity_ratio": 0.6713693350914436, "profit_margin": 0.17859340728391643, "quarter": 3, "return_on_assets": 0.12042154684574706, "return_on_equity": 0.17963674587380002 }, { "asset_turnover_ratio": 0.6779105781040098, "current_ratio": 1.5764124709554923, "debt_to_equity_ratio": 0.6633692919301465, "profit_margin": 0.17267797309687166, "quarter": 4, "return_on_assets": 0.11706022456792892, "return_on_equity": 0.17430965544230528 } ], "income_statement": [ { "depreciation": 244447, "expenses": 3657968, "income_tax": 297348, "marketing_expense": 689901, "net_income": 1093195, "net_profit": 795847, "operational_expense": 2022006, "product_revenue": 1708019, "quarter": 1, "rd_expense": 595395, "revenue": 4751163, "salaries_expense": 1324953, "service_revenue": 3043144 }, { "depreciation": 336215, "expenses": 3763584, "income_tax": 345773, "marketing_expense": 696352, "net_income": 1155331, "net_profit": 809558, "operational_expense": 1930955, "product_revenue": 1948171, "quarter": 2, "rd_expense": 628701, "revenue": 4918915, "salaries_expense": 1529772, "service_revenue": 2970744 }, { "depreciation": 384333, "expenses": 3872250, "income_tax": 310837, "marketing_expense": 539682, "net_income": 1220340, "net_profit": 909503, "operational_expense": 2693341, "product_revenue": 1661565, "quarter": 3, "rd_expense": 410452, "revenue": 5092590, "salaries_expense": 1200051, "service_revenue": 3431025 }, { "depreciation": 304491, "expenses": 3984053, "income_tax": 377918, "marketing_expense": 785032, "net_income": 1288345, "net_profit": 910427, "operational_expense": 2224496, "product_revenue": 2036409, "quarter": 4, "rd_expense": 577218, "revenue": 5272398, "salaries_expense": 1696999, "service_revenue": 3235989 } ], "market_conditions": { "gdp_growth": [ 0.04519191080052189, 0.04748354214537187, 0.050525945260055355, 0.044135077586973735 ], "inflation_rate": [ 0.006998053529731684, 0.005431426912878616, 0.0076861530652491804, 0.012380115853359821 ], "interest_rate": [ 0.014226340819923484, 0.01879240996876672, 0.020515223677622714, 0.02103474676287368 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 165877, "billable_hours_per_employee": 122, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 3883522, "net_revenue": 3024938, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 14975 }, { "average_project_size": 140123, "billable_hours_per_employee": 118, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 3587700, "net_revenue": 3146007, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 15574 }, { "average_project_size": 113604, "billable_hours_per_employee": 111, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 4242107, "net_revenue": 3271923, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 16198 }, { "average_project_size": 62232, "billable_hours_per_employee": 121, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 4062800, "net_revenue": 3402878, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 16846 } ], "balance_sheet": [ { "assets": 3954588, "current_assets": 1529729, "current_liabilities": 837753, "equity": 3004897, "fixed_assets": 2424859, "liabilities": 1697970, "long_term_liabilities": 860217, "quarter": 1 }, { "assets": 4079128, "current_assets": 1592386, "current_liabilities": 752445, "equity": 3161981, "fixed_assets": 2486742, "liabilities": 1711629, "long_term_liabilities": 959184, "quarter": 2 }, { "assets": 4207590, "current_assets": 1453526, "current_liabilities": 1009872, "equity": 3225743, "fixed_assets": 2754064, "liabilities": 1725398, "long_term_liabilities": 715526, "quarter": 3 }, { "assets": 4340098, "current_assets": 1761624, "current_liabilities": 797337, "equity": 3393482, "fixed_assets": 2578474, "liabilities": 1739279, "long_term_liabilities": 941942, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83798, "financing_cash_flow": -71103, "investing_cash_flow": -349712, "net_cash_flow": 915363, "operating_cash_flow": 885388, "quarter": 1 }, { "change_in_working_capital": 71778, "financing_cash_flow": -185215, "investing_cash_flow": -153329, "net_cash_flow": 588281, "operating_cash_flow": 910536, "quarter": 2 }, { "change_in_working_capital": 36956, "financing_cash_flow": 179558, "investing_cash_flow": -196733, "net_cash_flow": 676927, "operating_cash_flow": 929444, "quarter": 3 }, { "change_in_working_capital": -65716, "financing_cash_flow": 197648, "investing_cash_flow": -309545, "net_cash_flow": 586442, "operating_cash_flow": 997600, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7649186211054098, "current_ratio": 1.8259904769066777, "debt_to_equity_ratio": 0.5650676212861871, "profit_margin": 0.24737002874108494, "quarter": 1, "return_on_assets": 0.18921794128743627, "return_on_equity": 0.24901984993162826 }, { "asset_turnover_ratio": 0.7712449817706137, "current_ratio": 2.116282253187941, "debt_to_equity_ratio": 0.5413153968983369, "profit_margin": 0.2525366281766061, "quarter": 2, "return_on_assets": 0.19476760719447883, "return_on_equity": 0.25126083932825655 }, { "asset_turnover_ratio": 0.7776240080426087, "current_ratio": 1.4393170619642885, "debt_to_equity_ratio": 0.534883901166336, "profit_margin": 0.22725198606446423, "quarter": 3, "return_on_assets": 0.17671660023909175, "return_on_equity": 0.23050534404011727 }, { "asset_turnover_ratio": 0.7840555674088465, "current_ratio": 2.209384488616482, "debt_to_equity_ratio": 0.5125352072001561, "profit_margin": 0.23293900045784774, "quarter": 4, "return_on_assets": 0.18263712017562736, "return_on_equity": 0.23358397068262038 } ], "income_statement": [ { "depreciation": 137109, "expenses": 2071464, "income_tax": 205195, "marketing_expense": 292105, "net_income": 953474, "net_profit": 748279, "operational_expense": 1133713, "product_revenue": 1134288, "quarter": 1, "rd_expense": 387783, "revenue": 3024938, "salaries_expense": 748025, "service_revenue": 1890650 }, { "depreciation": 116054, "expenses": 2145233, "income_tax": 206292, "marketing_expense": 287665, "net_income": 1000774, "net_profit": 794482, "operational_expense": 1330670, "product_revenue": 1086776, "quarter": 2, "rd_expense": 290336, "revenue": 3146007, "salaries_expense": 827045, "service_revenue": 2059231 }, { "depreciation": 185893, "expenses": 2221629, "income_tax": 306743, "marketing_expense": 327896, "net_income": 1050294, "net_profit": 743551, "operational_expense": 1372296, "product_revenue": 1054773, "quarter": 3, "rd_expense": 343840, "revenue": 3271923, "salaries_expense": 919734, "service_revenue": 2217150 }, { "depreciation": 204937, "expenses": 2300746, "income_tax": 309469, "marketing_expense": 243034, "net_income": 1102132, "net_profit": 792663, "operational_expense": 1225878, "product_revenue": 1129673, "quarter": 4, "rd_expense": 376142, "revenue": 3402878, "salaries_expense": 992205, "service_revenue": 2273205 } ], "market_conditions": { "gdp_growth": [ 0.048249848709052856, 0.04552633533957349, 0.036779792386642675, 0.050895711548622484 ], "inflation_rate": [ 0.008968774144660081, 0.010870911246799082, 0.008146096690422017, 0.005051396033881962 ], "interest_rate": [ 0.018330023862338223, 0.01641342524480938, 0.022053807479993436, 0.016868195978175536 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 176905, "billable_hours_per_employee": 119, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 4383495, "net_revenue": 3651875, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 18079 }, { "average_project_size": 71924, "billable_hours_per_employee": 160, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 4698276, "net_revenue": 3764850, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 18638 }, { "average_project_size": 167460, "billable_hours_per_employee": 142, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 4932112, "net_revenue": 3881322, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 19214 }, { "average_project_size": 54169, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 4508925, "net_revenue": 4001396, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 19809 } ], "balance_sheet": [ { "assets": 3843000, "current_assets": 1241001, "current_liabilities": 1257158, "equity": 2643823, "fixed_assets": 2601999, "liabilities": 2175313, "long_term_liabilities": 918155, "quarter": 1 }, { "assets": 3925341, "current_assets": 1595276, "current_liabilities": 1300622, "equity": 2677543, "fixed_assets": 2330065, "liabilities": 2236290, "long_term_liabilities": 935668, "quarter": 2 }, { "assets": 4009446, "current_assets": 1901182, "current_liabilities": 1116762, "equity": 2775919, "fixed_assets": 2108264, "liabilities": 2298977, "long_term_liabilities": 1182215, "quarter": 3 }, { "assets": 4095353, "current_assets": 1977678, "current_liabilities": 1152186, "equity": 2712598, "fixed_assets": 2117675, "liabilities": 2363421, "long_term_liabilities": 1211235, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16611, "financing_cash_flow": -157665, "investing_cash_flow": -358880, "net_cash_flow": 1058472, "operating_cash_flow": 1098761, "quarter": 1 }, { "change_in_working_capital": -68590, "financing_cash_flow": -89284, "investing_cash_flow": -386887, "net_cash_flow": 998065, "operating_cash_flow": 1194068, "quarter": 2 }, { "change_in_working_capital": -86794, "financing_cash_flow": 50251, "investing_cash_flow": -183322, "net_cash_flow": 1342596, "operating_cash_flow": 1317830, "quarter": 3 }, { "change_in_working_capital": 49902, "financing_cash_flow": -72345, "investing_cash_flow": -401303, "net_cash_flow": 889675, "operating_cash_flow": 1162869, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9502667187093417, "current_ratio": 0.9871479957173244, "debt_to_equity_ratio": 0.8227907087577345, "profit_margin": 0.2672972103371556, "quarter": 1, "return_on_assets": 0.25400364298724953, "return_on_equity": 0.3692138240721864 }, { "asset_turnover_ratio": 0.9591141253715282, "current_ratio": 1.2265485283195272, "debt_to_equity_ratio": 0.8352022731287602, "profit_margin": 0.2625581364463392, "quarter": 2, "return_on_assets": 0.25182321739690894, "return_on_equity": 0.36917875828698177 }, { "asset_turnover_ratio": 0.9680444630006241, "current_ratio": 1.7024057050651795, "debt_to_equity_ratio": 0.828185908882788, "profit_margin": 0.2745069849911963, "quarter": 3, "return_on_assets": 0.26573496687572296, "return_on_equity": 0.3838188362124399 }, { "asset_turnover_ratio": 0.9770576553474145, "current_ratio": 1.7164572386750057, "debt_to_equity_ratio": 0.8712758027544074, "profit_margin": 0.24508096674260682, "quarter": 4, "return_on_assets": 0.2394582347358091, "return_on_equity": 0.3615227910659818 } ], "income_statement": [ { "depreciation": 122625, "expenses": 2406222, "income_tax": 269517, "marketing_expense": 466211, "net_income": 1245653, "net_profit": 976136, "operational_expense": 1291614, "product_revenue": 964187, "quarter": 1, "rd_expense": 414226, "revenue": 3651875, "salaries_expense": 724981, "service_revenue": 2687688 }, { "depreciation": 205576, "expenses": 2469633, "income_tax": 306725, "marketing_expense": 492055, "net_income": 1295217, "net_profit": 988492, "operational_expense": 1519895, "product_revenue": 907992, "quarter": 2, "rd_expense": 386126, "revenue": 3764850, "salaries_expense": 961473, "service_revenue": 2856858 }, { "depreciation": 252380, "expenses": 2534715, "income_tax": 281157, "marketing_expense": 263220, "net_income": 1346607, "net_profit": 1065450, "operational_expense": 1289931, "product_revenue": 1281525, "quarter": 3, "rd_expense": 314703, "revenue": 3881322, "salaries_expense": 827295, "service_revenue": 2599797 }, { "depreciation": 182203, "expenses": 2601513, "income_tax": 419217, "marketing_expense": 315739, "net_income": 1399883, "net_profit": 980666, "operational_expense": 1587598, "product_revenue": 1413673, "quarter": 4, "rd_expense": 370510, "revenue": 4001396, "salaries_expense": 904109, "service_revenue": 2587723 } ], "market_conditions": { "gdp_growth": [ 0.05377407207094404, 0.053707233808813495, 0.06293599632424798, 0.049154510302650174 ], "inflation_rate": [ 0.001399614776086887, 0.009080236241380744, 0.00423726303163193, 0.0013428097606229868 ], "interest_rate": [ 0.010561440003599404, 0.017124233213990758, 0.01122668646029724, 0.011773384683958282 ], "year": 1999 }, "random_event": { "description": "Roth-Myers Expansion to New Market in 1999", "impact": -0.05, "type": "Expansion to New Market" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 62044, "billable_hours_per_employee": 145, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 4920224, "net_revenue": 3875143, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 19184 }, { "average_project_size": 130779, "billable_hours_per_employee": 110, "client_concentration": 0.1, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 4497756, "net_revenue": 4053890, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 20069 }, { "average_project_size": 94040, "billable_hours_per_employee": 150, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 4930482, "net_revenue": 4240883, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 20994 }, { "average_project_size": 155199, "billable_hours_per_employee": 157, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 4938438, "net_revenue": 4436501, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 21963 } ], "balance_sheet": [ { "assets": 5460096, "current_assets": 2305080, "current_liabilities": 1450904, "equity": 3160431, "fixed_assets": 3155016, "liabilities": 3043431, "long_term_liabilities": 1592527, "quarter": 1 }, { "assets": 5641693, "current_assets": 2584298, "current_liabilities": 1518800, "equity": 3364827, "fixed_assets": 3057395, "liabilities": 3122074, "long_term_liabilities": 1603274, "quarter": 2 }, { "assets": 5829330, "current_assets": 1954689, "current_liabilities": 1449760, "equity": 3480280, "fixed_assets": 3874641, "liabilities": 3202750, "long_term_liabilities": 1752990, "quarter": 3 }, { "assets": 6023207, "current_assets": 2139307, "current_liabilities": 1890174, "equity": 3546916, "fixed_assets": 3883900, "liabilities": 3285511, "long_term_liabilities": 1395337, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63186, "financing_cash_flow": -164723, "investing_cash_flow": -257559, "net_cash_flow": 647879, "operating_cash_flow": 956325, "quarter": 1 }, { "change_in_working_capital": 39701, "financing_cash_flow": -194642, "investing_cash_flow": -158057, "net_cash_flow": 958020, "operating_cash_flow": 1074950, "quarter": 2 }, { "change_in_working_capital": -10136, "financing_cash_flow": -39499, "investing_cash_flow": -210818, "net_cash_flow": 449906, "operating_cash_flow": 1044910, "quarter": 3 }, { "change_in_working_capital": -622, "financing_cash_flow": -14770, "investing_cash_flow": -295746, "net_cash_flow": 568829, "operating_cash_flow": 1057612, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7097206715779356, "current_ratio": 1.5887198601699355, "debt_to_equity_ratio": 0.9629797328275795, "profit_margin": 0.19193252997373259, "quarter": 1, "return_on_assets": 0.13621848407060974, "return_on_equity": 0.23533688917745713 }, { "asset_turnover_ratio": 0.718559127552669, "current_ratio": 1.70153937318936, "debt_to_equity_ratio": 0.9278557263122295, "profit_margin": 0.20849307701985006, "quarter": 2, "return_on_assets": 0.1498146035241549, "return_on_equity": 0.2511891398874296 }, { "asset_turnover_ratio": 0.7275077924907322, "current_ratio": 1.348284543648604, "debt_to_equity_ratio": 0.9202564161504246, "profit_margin": 0.20130241744466895, "quarter": 3, "return_on_assets": 0.14644907733821896, "return_on_equity": 0.24529635546565218 }, { "asset_turnover_ratio": 0.7365679114133052, "current_ratio": 1.1318042677552438, "debt_to_equity_ratio": 0.9263007638184835, "profit_margin": 0.18240049985337545, "quarter": 4, "return_on_assets": 0.13435035521774363, "return_on_equity": 0.22814749489415595 } ], "income_statement": [ { "depreciation": 212559, "expenses": 2848670, "income_tax": 282707, "marketing_expense": 344199, "net_income": 1026473, "net_profit": 743766, "operational_expense": 1930727, "product_revenue": 815659, "quarter": 1, "rd_expense": 420297, "revenue": 3875143, "salaries_expense": 1316865, "service_revenue": 3059484 }, { "depreciation": 229742, "expenses": 2986048, "income_tax": 222634, "marketing_expense": 337475, "net_income": 1067842, "net_profit": 845208, "operational_expense": 1940461, "product_revenue": 1611190, "quarter": 2, "rd_expense": 540816, "revenue": 4053890, "salaries_expense": 1218185, "service_revenue": 2442700 }, { "depreciation": 191210, "expenses": 3130052, "income_tax": 257131, "marketing_expense": 527701, "net_income": 1110831, "net_profit": 853700, "operational_expense": 1772804, "product_revenue": 1364677, "quarter": 3, "rd_expense": 581235, "revenue": 4240883, "salaries_expense": 1417303, "service_revenue": 2876206 }, { "depreciation": 248392, "expenses": 3281001, "income_tax": 346280, "marketing_expense": 531208, "net_income": 1155500, "net_profit": 809220, "operational_expense": 1668652, "product_revenue": 1064566, "quarter": 4, "rd_expense": 444697, "revenue": 4436501, "salaries_expense": 1306411, "service_revenue": 3371935 } ], "market_conditions": { "gdp_growth": [ 0.05359366376220747, 0.04375054923687869, 0.04288370915962307, 0.048767960601925495 ], "inflation_rate": [ 0.008041950128093195, 0.008471569777303838, 0.007068916860155256, 0.013108179962100334 ], "interest_rate": [ 0.01113058097940962, 0.012900608268529904, 0.017816941368978125, 0.009651956986033954 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 126657, "billable_hours_per_employee": 133, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 1946068, "net_revenue": 1635936, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 8099 }, { "average_project_size": 100134, "billable_hours_per_employee": 135, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 2155000, "net_revenue": 1680998, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 8322 }, { "average_project_size": 197562, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 2116843, "net_revenue": 1727301, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 8551 }, { "average_project_size": 123569, "billable_hours_per_employee": 150, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 2139839, "net_revenue": 1774881, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 8787 } ], "balance_sheet": [ { "assets": 1736156, "current_assets": 683385, "current_liabilities": 534567, "equity": 1147575, "fixed_assets": 1052771, "liabilities": 1028859, "long_term_liabilities": 494292, "quarter": 1 }, { "assets": 1767595, "current_assets": 721241, "current_liabilities": 612785, "equity": 1173943, "fixed_assets": 1046354, "liabilities": 1040736, "long_term_liabilities": 427951, "quarter": 2 }, { "assets": 1799603, "current_assets": 739062, "current_liabilities": 602419, "equity": 1224008, "fixed_assets": 1060541, "liabilities": 1052751, "long_term_liabilities": 450332, "quarter": 3 }, { "assets": 1832190, "current_assets": 722679, "current_liabilities": 537629, "equity": 1225994, "fixed_assets": 1109511, "liabilities": 1064904, "long_term_liabilities": 527275, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61226, "financing_cash_flow": 82751, "investing_cash_flow": -140038, "net_cash_flow": 211603, "operating_cash_flow": 525600, "quarter": 1 }, { "change_in_working_capital": -63219, "financing_cash_flow": 141099, "investing_cash_flow": -411273, "net_cash_flow": 370027, "operating_cash_flow": 504257, "quarter": 2 }, { "change_in_working_capital": 44765, "financing_cash_flow": 143423, "investing_cash_flow": -416696, "net_cash_flow": 248054, "operating_cash_flow": 551455, "quarter": 3 }, { "change_in_working_capital": 12775, "financing_cash_flow": -67621, "investing_cash_flow": -371073, "net_cash_flow": -1967, "operating_cash_flow": 518476, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9422747725434811, "current_ratio": 1.2783897995948124, "debt_to_equity_ratio": 0.8965505522514868, "profit_margin": 0.2691291101852395, "quarter": 1, "return_on_assets": 0.25359357108462605, "return_on_equity": 0.3836594558089885 }, { "asset_turnover_ratio": 0.9510085737965993, "current_ratio": 1.1769886664980376, "debt_to_equity_ratio": 0.88653026594988, "profit_margin": 0.26596343362692876, "quarter": 2, "return_on_assets": 0.25293350569559203, "return_on_equity": 0.38083961487056867 }, { "asset_turnover_ratio": 0.9598233610412963, "current_ratio": 1.2268238551572908, "debt_to_equity_ratio": 0.860085064803498, "profit_margin": 0.2762436888533035, "quarter": 3, "return_on_assets": 0.26514514590162386, "return_on_equity": 0.3898307854197031 }, { "asset_turnover_ratio": 0.9687210387568975, "current_ratio": 1.344196462616414, "debt_to_equity_ratio": 0.8686045771839014, "profit_margin": 0.25844436894642514, "quarter": 4, "return_on_assets": 0.2503604975466518, "return_on_equity": 0.37415191265210107 } ], "income_statement": [ { "depreciation": 85322, "expenses": 1029843, "income_tax": 165815, "marketing_expense": 131059, "net_income": 606093, "net_profit": 440278, "operational_expense": 610965, "product_revenue": 548737, "quarter": 1, "rd_expense": 157541, "revenue": 1635936, "salaries_expense": 446301, "service_revenue": 1087199 }, { "depreciation": 57173, "expenses": 1065033, "income_tax": 168881, "marketing_expense": 191212, "net_income": 615965, "net_profit": 447084, "operational_expense": 599059, "product_revenue": 657496, "quarter": 2, "rd_expense": 151460, "revenue": 1680998, "salaries_expense": 474434, "service_revenue": 1023502 }, { "depreciation": 74299, "expenses": 1101425, "income_tax": 148720, "marketing_expense": 160068, "net_income": 625876, "net_profit": 477156, "operational_expense": 575404, "product_revenue": 525392, "quarter": 3, "rd_expense": 135561, "revenue": 1727301, "salaries_expense": 424227, "service_revenue": 1201909 }, { "depreciation": 59768, "expenses": 1139061, "income_tax": 177112, "marketing_expense": 225087, "net_income": 635820, "net_profit": 458708, "operational_expense": 658173, "product_revenue": 431409, "quarter": 4, "rd_expense": 156909, "revenue": 1774881, "salaries_expense": 414106, "service_revenue": 1343472 } ], "market_conditions": { "gdp_growth": [ 0.042431890753241816, 0.03571289268988129, 0.05099730650135016, 0.03534335849359215 ], "inflation_rate": [ 0.0024169528153614095, 0.00146976438216191, 0.0027844195092952767, 0.009449532323751564 ], "interest_rate": [ 0.01372790051030275, 0.015188615498371243, 0.020822885476081097, 0.020526926818371684 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 194530, "billable_hours_per_employee": 121, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 2571309, "net_revenue": 2306086, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 11416 }, { "average_project_size": 91104, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 2738478, "net_revenue": 2329872, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 11534 }, { "average_project_size": 110975, "billable_hours_per_employee": 113, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 2907260, "net_revenue": 2353904, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 11653 }, { "average_project_size": 166054, "billable_hours_per_employee": 97, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 2859943, "net_revenue": 2378184, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 11773 } ], "balance_sheet": [ { "assets": 3203673, "current_assets": 1513994, "current_liabilities": 598393, "equity": 2404220, "fixed_assets": 1689679, "liabilities": 1295618, "long_term_liabilities": 697225, "quarter": 1 }, { "assets": 3284110, "current_assets": 991125, "current_liabilities": 690762, "equity": 2502273, "fixed_assets": 2292985, "liabilities": 1313290, "long_term_liabilities": 622528, "quarter": 2 }, { "assets": 3366567, "current_assets": 1368387, "current_liabilities": 535345, "equity": 2550279, "fixed_assets": 1998180, "liabilities": 1331203, "long_term_liabilities": 795858, "quarter": 3 }, { "assets": 3451094, "current_assets": 1539440, "current_liabilities": 758398, "equity": 2615636, "fixed_assets": 1911654, "liabilities": 1349361, "long_term_liabilities": 590963, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37031, "financing_cash_flow": -22719, "investing_cash_flow": -486465, "net_cash_flow": 199882, "operating_cash_flow": 612728, "quarter": 1 }, { "change_in_working_capital": 82768, "financing_cash_flow": 106403, "investing_cash_flow": -480392, "net_cash_flow": 557446, "operating_cash_flow": 651397, "quarter": 2 }, { "change_in_working_capital": 90515, "financing_cash_flow": -174801, "investing_cash_flow": -205947, "net_cash_flow": 590792, "operating_cash_flow": 635460, "quarter": 3 }, { "change_in_working_capital": -91125, "financing_cash_flow": 36915, "investing_cash_flow": -248246, "net_cash_flow": 403810, "operating_cash_flow": 615540, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7198256501209706, "current_ratio": 2.530099783921269, "debt_to_equity_ratio": 0.5388932793172005, "profit_margin": 0.2151545952752846, "quarter": 1, "return_on_assets": 0.15487379642054605, "return_on_equity": 0.20637254494181065 }, { "asset_turnover_ratio": 0.7094378690116957, "current_ratio": 1.43482849375038, "debt_to_equity_ratio": 0.5248388165479946, "profit_margin": 0.22810394734131317, "quarter": 2, "return_on_assets": 0.16182557831497726, "return_on_equity": 0.21238809674244177 }, { "asset_turnover_ratio": 0.6992001050328124, "current_ratio": 2.5560843941757185, "debt_to_equity_ratio": 0.5219832810449366, "profit_margin": 0.2187493627607583, "quarter": 3, "return_on_assets": 0.15294957741818296, "return_on_equity": 0.2019053601586336 }, { "asset_turnover_ratio": 0.6891101778160781, "current_ratio": 2.0298576736753, "debt_to_equity_ratio": 0.5158825616408399, "profit_margin": 0.21609051276099747, "quarter": 4, "return_on_assets": 0.14891017167309845, "return_on_equity": 0.19647343896474892 } ], "income_statement": [ { "depreciation": 116563, "expenses": 1604675, "income_tax": 205246, "marketing_expense": 250604, "net_income": 701411, "net_profit": 496165, "operational_expense": 967808, "product_revenue": 585800, "quarter": 1, "rd_expense": 208276, "revenue": 2306086, "salaries_expense": 557549, "service_revenue": 1720286 }, { "depreciation": 119944, "expenses": 1632596, "income_tax": 165823, "marketing_expense": 321936, "net_income": 697276, "net_profit": 531453, "operational_expense": 1065222, "product_revenue": 827822, "quarter": 2, "rd_expense": 315752, "revenue": 2329872, "salaries_expense": 765540, "service_revenue": 1502050 }, { "depreciation": 120545, "expenses": 1661003, "income_tax": 177986, "marketing_expense": 296202, "net_income": 692901, "net_profit": 514915, "operational_expense": 948214, "product_revenue": 612015, "quarter": 3, "rd_expense": 264104, "revenue": 2353904, "salaries_expense": 788225, "service_revenue": 1741889 }, { "depreciation": 101637, "expenses": 1689905, "income_tax": 174376, "marketing_expense": 312176, "net_income": 688279, "net_profit": 513903, "operational_expense": 1020700, "product_revenue": 594858, "quarter": 4, "rd_expense": 306907, "revenue": 2378184, "salaries_expense": 728410, "service_revenue": 1783326 } ], "market_conditions": { "gdp_growth": [ 0.04456205005443203, 0.04364858078212229, 0.04417452410167641, 0.057591404477417237 ], "inflation_rate": [ 0.009161963404636595, 0.0085130401968572, 0.004128720991603581, 0.008078461569844857 ], "interest_rate": [ 0.018249065001621042, 0.022191262055850723, 0.022364848036528304, 0.021007820651113 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 2009, "industry": "Advertising", "location": "Brandystad", "name": "Miller, Hall and Williams", "num_employees": 681, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.miller,hallandwilliams.com" }

[ { "advertising_kpis": [ { "average_project_size": 158099, "billable_hours_per_employee": 90, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 4547557, "net_revenue": 3567722, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 5239 }, { "average_project_size": 124424, "billable_hours_per_employee": 123, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 3881034, "net_revenue": 3513509, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 5159 }, { "average_project_size": 71317, "billable_hours_per_employee": 154, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 4328408, "net_revenue": 3460120, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 5081 }, { "average_project_size": 170427, "billable_hours_per_employee": 98, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 4196457, "net_revenue": 3407542, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 5004 } ], "balance_sheet": [ { "assets": 4564773, "current_assets": 2053898, "current_liabilities": 1123333, "equity": 3037905, "fixed_assets": 2510875, "liabilities": 2356630, "long_term_liabilities": 1233297, "quarter": 1 }, { "assets": 4670745, "current_assets": 1842809, "current_liabilities": 1290678, "equity": 3088463, "fixed_assets": 2827936, "liabilities": 2419558, "long_term_liabilities": 1128880, "quarter": 2 }, { "assets": 4779176, "current_assets": 2181256, "current_liabilities": 1223827, "equity": 3099637, "fixed_assets": 2597920, "liabilities": 2484166, "long_term_liabilities": 1260339, "quarter": 3 }, { "assets": 4890125, "current_assets": 2401480, "current_liabilities": 1087539, "equity": 3102545, "fixed_assets": 2488645, "liabilities": 2550500, "long_term_liabilities": 1462961, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60295, "financing_cash_flow": 169524, "investing_cash_flow": -144512, "net_cash_flow": 853572, "operating_cash_flow": 988143, "quarter": 1 }, { "change_in_working_capital": -18499, "financing_cash_flow": -58243, "investing_cash_flow": -293259, "net_cash_flow": 817835, "operating_cash_flow": 1034956, "quarter": 2 }, { "change_in_working_capital": -55808, "financing_cash_flow": 147102, "investing_cash_flow": -481038, "net_cash_flow": 826597, "operating_cash_flow": 1004098, "quarter": 3 }, { "change_in_working_capital": 91249, "financing_cash_flow": 177283, "investing_cash_flow": -109497, "net_cash_flow": 472211, "operating_cash_flow": 973084, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7815770904708733, "current_ratio": 1.8283963882481864, "debt_to_equity_ratio": 0.7757418352450126, "profit_margin": 0.2325747353633495, "quarter": 1, "return_on_assets": 0.18177508498232003, "return_on_equity": 0.2731362567295554 }, { "asset_turnover_ratio": 0.752237383971936, "current_ratio": 1.4277836919820435, "debt_to_equity_ratio": 0.7834181597772095, "profit_margin": 0.2383019368955651, "quarter": 2, "return_on_assets": 0.17925962560576525, "return_on_equity": 0.27109795390134184 }, { "asset_turnover_ratio": 0.7239992835585046, "current_ratio": 1.7823238088389943, "debt_to_equity_ratio": 0.8014377167390891, "profit_margin": 0.2325430909910639, "quarter": 3, "return_on_assets": 0.16836103127401042, "return_on_equity": 0.25958749363231887 }, { "asset_turnover_ratio": 0.6968210424068915, "current_ratio": 2.2081782814225512, "debt_to_equity_ratio": 0.822067044958252, "profit_margin": 0.22389159106476164, "quarter": 4, "return_on_assets": 0.15601237187188466, "return_on_equity": 0.24590134873144467 } ], "income_statement": [ { "depreciation": 158381, "expenses": 2509928, "income_tax": 228032, "marketing_expense": 434837, "net_income": 1057794, "net_profit": 829762, "operational_expense": 1381707, "product_revenue": 862715, "quarter": 1, "rd_expense": 375698, "revenue": 3567722, "salaries_expense": 1143645, "service_revenue": 2705007 }, { "depreciation": 197680, "expenses": 2466003, "income_tax": 210230, "marketing_expense": 467026, "net_income": 1047506, "net_profit": 837276, "operational_expense": 1504590, "product_revenue": 1307678, "quarter": 2, "rd_expense": 374757, "revenue": 3513509, "salaries_expense": 1027751, "service_revenue": 2205831 }, { "depreciation": 199471, "expenses": 2422847, "income_tax": 232646, "marketing_expense": 307985, "net_income": 1037273, "net_profit": 804627, "operational_expense": 1347480, "product_revenue": 1113841, "quarter": 3, "rd_expense": 305452, "revenue": 3460120, "salaries_expense": 1205636, "service_revenue": 2346279 }, { "depreciation": 210164, "expenses": 2380446, "income_tax": 264176, "marketing_expense": 372420, "net_income": 1027096, "net_profit": 762920, "operational_expense": 1615866, "product_revenue": 1167216, "quarter": 4, "rd_expense": 429506, "revenue": 3407542, "salaries_expense": 886863, "service_revenue": 2240326 } ], "market_conditions": { "gdp_growth": [ 0.028029837887244554, 0.03649691571694606, 0.03271635631112757, 0.040083159136776014 ], "inflation_rate": [ 0.006317990532362431, 0.009162958757245966, 0.007245436234731089, 0.0011219153248754332 ], "interest_rate": [ 0.023430800646560335, 0.01730196310409947, 0.019151434704132025, 0.0173868288808446 ], "year": 2009 }, "random_event": { "description": "Miller, Hall and Williams Award Nomination in 2009", "impact": 0.03, "type": "Award Nomination" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 84217, "billable_hours_per_employee": 108, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 3125349, "net_revenue": 2410568, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 3540 }, { "average_project_size": 112899, "billable_hours_per_employee": 145, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 3084043, "net_revenue": 2384952, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 3502 }, { "average_project_size": 195685, "billable_hours_per_employee": 85, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 2789322, "net_revenue": 2359608, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 3465 }, { "average_project_size": 152445, "billable_hours_per_employee": 158, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 2696209, "net_revenue": 2334534, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 3428 } ], "balance_sheet": [ { "assets": 2672197, "current_assets": 1132714, "current_liabilities": 662184, "equity": 1900971, "fixed_assets": 1539483, "liabilities": 1290921, "long_term_liabilities": 628737, "quarter": 1 }, { "assets": 2706055, "current_assets": 962171, "current_liabilities": 532415, "equity": 1853091, "fixed_assets": 1743884, "liabilities": 1317935, "long_term_liabilities": 785520, "quarter": 2 }, { "assets": 2740342, "current_assets": 879112, "current_liabilities": 548505, "equity": 1843572, "fixed_assets": 1861230, "liabilities": 1345515, "long_term_liabilities": 797010, "quarter": 3 }, { "assets": 2775064, "current_assets": 1288150, "current_liabilities": 814814, "equity": 1855462, "fixed_assets": 1486914, "liabilities": 1373672, "long_term_liabilities": 558858, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57242, "financing_cash_flow": -44254, "investing_cash_flow": -258757, "net_cash_flow": 352157, "operating_cash_flow": 679135, "quarter": 1 }, { "change_in_working_capital": 39828, "financing_cash_flow": 110925, "investing_cash_flow": -333038, "net_cash_flow": 302066, "operating_cash_flow": 630267, "quarter": 2 }, { "change_in_working_capital": 77407, "financing_cash_flow": 1432, "investing_cash_flow": -434705, "net_cash_flow": 180045, "operating_cash_flow": 561405, "quarter": 3 }, { "change_in_working_capital": 95435, "financing_cash_flow": -92258, "investing_cash_flow": -456761, "net_cash_flow": 297502, "operating_cash_flow": 547529, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9020921735934888, "current_ratio": 1.7105728921266596, "debt_to_equity_ratio": 0.6790850570576826, "profit_margin": 0.2155902675220114, "quarter": 1, "return_on_assets": 0.19448229303453302, "return_on_equity": 0.2733839706129131 }, { "asset_turnover_ratio": 0.881339071083182, "current_ratio": 1.8071823671384164, "debt_to_equity_ratio": 0.7112090016086636, "profit_margin": 0.19496031785964665, "quarter": 2, "return_on_assets": 0.17182614544050287, "return_on_equity": 0.25091644177215255 }, { "asset_turnover_ratio": 0.8610633271321608, "current_ratio": 1.6027419987055724, "debt_to_equity_ratio": 0.729841308069335, "profit_margin": 0.1901777752914891, "quarter": 3, "return_on_assets": 0.16375510793908205, "return_on_equity": 0.24341061808272202 }, { "asset_turnover_ratio": 0.8412541116168852, "current_ratio": 1.5809129445493082, "debt_to_equity_ratio": 0.7403396027512286, "profit_margin": 0.1945013437371227, "quarter": 4, "return_on_assets": 0.16362505513386358, "return_on_equity": 0.24472072184717336 } ], "income_statement": [ { "depreciation": 159440, "expenses": 1746444, "income_tax": 144429, "marketing_expense": 213643, "net_income": 664124, "net_profit": 519695, "operational_expense": 886133, "product_revenue": 954653, "quarter": 1, "rd_expense": 241522, "revenue": 2410568, "salaries_expense": 681595, "service_revenue": 1455915 }, { "depreciation": 165296, "expenses": 1733335, "income_tax": 186646, "marketing_expense": 302553, "net_income": 651617, "net_profit": 464971, "operational_expense": 1211116, "product_revenue": 736566, "quarter": 2, "rd_expense": 318074, "revenue": 2384952, "salaries_expense": 642114, "service_revenue": 1648386 }, { "depreciation": 112660, "expenses": 1720325, "income_tax": 190538, "marketing_expense": 338990, "net_income": 639283, "net_profit": 448745, "operational_expense": 923419, "product_revenue": 872729, "quarter": 3, "rd_expense": 317272, "revenue": 2359608, "salaries_expense": 764076, "service_revenue": 1486879 }, { "depreciation": 93459, "expenses": 1707413, "income_tax": 173051, "marketing_expense": 207325, "net_income": 627121, "net_profit": 454070, "operational_expense": 893507, "product_revenue": 894193, "quarter": 4, "rd_expense": 331624, "revenue": 2334534, "salaries_expense": 628879, "service_revenue": 1440341 } ], "market_conditions": { "gdp_growth": [ 0.03770813012432681, 0.03642802448993975, 0.051464936769463086, 0.03812003764315666 ], "inflation_rate": [ 0.012619032601827576, 0.01411033153133143, 0.014637782501712847, 0.009676514656746477 ], "interest_rate": [ 0.020787439581451815, 0.022805020756859046, 0.021699591630646463, 0.01535757267301053 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 163159, "billable_hours_per_employee": 152, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 6265878, "net_revenue": 4973061, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 7303 }, { "average_project_size": 61456, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 5932210, "net_revenue": 4893063, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 7185 }, { "average_project_size": 142400, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 5627064, "net_revenue": 4814352, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 7070 }, { "average_project_size": 66831, "billable_hours_per_employee": 145, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 5902859, "net_revenue": 4736907, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 6956 } ], "balance_sheet": [ { "assets": 6065788, "current_assets": 2108326, "current_liabilities": 1455000, "equity": 4838422, "fixed_assets": 3957462, "liabilities": 2626192, "long_term_liabilities": 1171192, "quarter": 1 }, { "assets": 6213216, "current_assets": 2815007, "current_liabilities": 1520949, "equity": 4889470, "fixed_assets": 3398209, "liabilities": 2655094, "long_term_liabilities": 1134145, "quarter": 2 }, { "assets": 6364226, "current_assets": 2049741, "current_liabilities": 1445956, "equity": 4870581, "fixed_assets": 4314485, "liabilities": 2684315, "long_term_liabilities": 1238359, "quarter": 3 }, { "assets": 6518907, "current_assets": 2772012, "current_liabilities": 1194935, "equity": 5045877, "fixed_assets": 3746895, "liabilities": 2713856, "long_term_liabilities": 1518921, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7119, "financing_cash_flow": 150975, "investing_cash_flow": -190718, "net_cash_flow": 1494136, "operating_cash_flow": 1646921, "quarter": 1 }, { "change_in_working_capital": -56814, "financing_cash_flow": 142861, "investing_cash_flow": -275093, "net_cash_flow": 1267918, "operating_cash_flow": 1613888, "quarter": 2 }, { "change_in_working_capital": 67125, "financing_cash_flow": 60737, "investing_cash_flow": -366110, "net_cash_flow": 1225482, "operating_cash_flow": 1436438, "quarter": 3 }, { "change_in_working_capital": -9470, "financing_cash_flow": 68927, "investing_cash_flow": -236710, "net_cash_flow": 904650, "operating_cash_flow": 1442391, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.819854073370187, "current_ratio": 1.4490213058419243, "debt_to_equity_ratio": 0.5427786166646894, "profit_margin": 0.28128068406963036, "quarter": 1, "return_on_assets": 0.23060911459483913, "return_on_equity": 0.289107895094723 }, { "asset_turnover_ratio": 0.7875250112019283, "current_ratio": 1.8508227429059094, "debt_to_equity_ratio": 0.5430228634187345, "profit_margin": 0.27208887357469136, "quarter": 2, "return_on_assets": 0.21427679320982884, "return_on_equity": 0.27228881657930204 }, { "asset_turnover_ratio": 0.7564709361358317, "current_ratio": 1.4175680311157464, "debt_to_equity_ratio": 0.5511282945504858, "profit_margin": 0.24731677284918094, "quarter": 3, "return_on_assets": 0.18708795067931278, "return_on_equity": 0.24446159503352885 }, { "asset_turnover_ratio": 0.726641291247137, "current_ratio": 2.3198014954788335, "debt_to_equity_ratio": 0.5378363364782772, "profit_margin": 0.2619485668601896, "quarter": 4, "return_on_assets": 0.19034264486362515, "return_on_equity": 0.2459088875927812 } ], "income_statement": [ { "depreciation": 248095, "expenses": 3219085, "income_tax": 355150, "marketing_expense": 599117, "net_income": 1753976, "net_profit": 1398826, "operational_expense": 1658892, "product_revenue": 1938602, "quarter": 1, "rd_expense": 382248, "revenue": 4973061, "salaries_expense": 1383845, "service_revenue": 3034459 }, { "depreciation": 282540, "expenses": 3166032, "income_tax": 395683, "marketing_expense": 510513, "net_income": 1727031, "net_profit": 1331348, "operational_expense": 1972175, "product_revenue": 1130703, "quarter": 2, "rd_expense": 471669, "revenue": 4893063, "salaries_expense": 1010023, "service_revenue": 3762360 }, { "depreciation": 245768, "expenses": 3113854, "income_tax": 509828, "marketing_expense": 575455, "net_income": 1700498, "net_profit": 1190670, "operational_expense": 1690736, "product_revenue": 1309914, "quarter": 3, "rd_expense": 436325, "revenue": 4814352, "salaries_expense": 1174961, "service_revenue": 3504438 }, { "depreciation": 201565, "expenses": 3062536, "income_tax": 433545, "marketing_expense": 400378, "net_income": 1674371, "net_profit": 1240826, "operational_expense": 1986309, "product_revenue": 1745019, "quarter": 4, "rd_expense": 416018, "revenue": 4736907, "salaries_expense": 1110882, "service_revenue": 2991888 } ], "market_conditions": { "gdp_growth": [ 0.045102950914959486, 0.04598318195762409, 0.030864338656247672, 0.03159650037589996 ], "inflation_rate": [ 0.006898842887391586, 0.004594359579077974, 0.008801220933559579, 0.008207142399915627 ], "interest_rate": [ 0.017197232041023088, 0.01667013372677035, 0.016323230860501504, 0.009907386827898 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 171146, "billable_hours_per_employee": 127, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 3511658, "net_revenue": 2870814, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 4216 }, { "average_project_size": 157536, "billable_hours_per_employee": 111, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 3326462, "net_revenue": 2823162, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 4146 }, { "average_project_size": 126803, "billable_hours_per_employee": 103, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 3116142, "net_revenue": 2776302, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 4077 }, { "average_project_size": 113983, "billable_hours_per_employee": 149, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 3113828, "net_revenue": 2730219, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 4009 } ], "balance_sheet": [ { "assets": 3995008, "current_assets": 1681547, "current_liabilities": 1015830, "equity": 2222894, "fixed_assets": 2313461, "liabilities": 2338103, "long_term_liabilities": 1322273, "quarter": 1 }, { "assets": 4048946, "current_assets": 1950521, "current_liabilities": 1039160, "equity": 2195005, "fixed_assets": 2098425, "liabilities": 2371168, "long_term_liabilities": 1332008, "quarter": 2 }, { "assets": 4103612, "current_assets": 1576496, "current_liabilities": 972894, "equity": 2228742, "fixed_assets": 2527116, "liabilities": 2404700, "long_term_liabilities": 1431806, "quarter": 3 }, { "assets": 4159015, "current_assets": 1267493, "current_liabilities": 1027191, "equity": 2248530, "fixed_assets": 2891522, "liabilities": 2438707, "long_term_liabilities": 1411516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48668, "financing_cash_flow": 64811, "investing_cash_flow": -376924, "net_cash_flow": 231799, "operating_cash_flow": 765492, "quarter": 1 }, { "change_in_working_capital": 45657, "financing_cash_flow": -110457, "investing_cash_flow": -465574, "net_cash_flow": 5928, "operating_cash_flow": 671815, "quarter": 2 }, { "change_in_working_capital": 66345, "financing_cash_flow": -42402, "investing_cash_flow": -159776, "net_cash_flow": 302623, "operating_cash_flow": 666793, "quarter": 3 }, { "change_in_working_capital": 5749, "financing_cash_flow": -81089, "investing_cash_flow": -440024, "net_cash_flow": 681158, "operating_cash_flow": 712079, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7186003131908621, "current_ratio": 1.6553429215518345, "debt_to_equity_ratio": 1.0518283822800367, "profit_margin": 0.19715279359791335, "quarter": 1, "return_on_assets": 0.14167405922591395, "return_on_equity": 0.254618078954732 }, { "asset_turnover_ratio": 0.697258496408695, "current_ratio": 1.8770170137418685, "debt_to_equity_ratio": 1.0802563092111408, "profit_margin": 0.18320840249337444, "quarter": 2, "return_on_assets": 0.12774361525196928, "return_on_equity": 0.2356381876123289 }, { "asset_turnover_ratio": 0.6765508045107579, "current_ratio": 1.6204190795708473, "debt_to_equity_ratio": 1.0789494701495284, "profit_margin": 0.1908401895759179, "quarter": 3, "return_on_assets": 0.1291130837905728, "return_on_equity": 0.23772603558419952 }, { "asset_turnover_ratio": 0.6564580796174094, "current_ratio": 1.233940912644289, "debt_to_equity_ratio": 1.084578368978844, "profit_margin": 0.1934723917751653, "quarter": 4, "return_on_assets": 0.12700651476371208, "return_on_equity": 0.2349188136249016 } ], "income_statement": [ { "depreciation": 199503, "expenses": 2152358, "income_tax": 152467, "marketing_expense": 217305, "net_income": 718456, "net_profit": 565989, "operational_expense": 1133649, "product_revenue": 576887, "quarter": 1, "rd_expense": 261250, "revenue": 2870814, "salaries_expense": 810041, "service_revenue": 2293927 }, { "depreciation": 154588, "expenses": 2109202, "income_tax": 196733, "marketing_expense": 377931, "net_income": 713960, "net_profit": 517227, "operational_expense": 1321004, "product_revenue": 1115903, "quarter": 2, "rd_expense": 367862, "revenue": 2823162, "salaries_expense": 1037761, "service_revenue": 1707259 }, { "depreciation": 136963, "expenses": 2066911, "income_tax": 179561, "marketing_expense": 208436, "net_income": 709391, "net_profit": 529830, "operational_expense": 1174107, "product_revenue": 1098871, "quarter": 3, "rd_expense": 288300, "revenue": 2776302, "salaries_expense": 809130, "service_revenue": 1677431 }, { "depreciation": 183857, "expenses": 2025468, "income_tax": 176529, "marketing_expense": 402369, "net_income": 704751, "net_profit": 528222, "operational_expense": 1411202, "product_revenue": 599943, "quarter": 4, "rd_expense": 377995, "revenue": 2730219, "salaries_expense": 621043, "service_revenue": 2130276 } ], "market_conditions": { "gdp_growth": [ 0.027451663677695165, 0.043054961092356805, 0.04302015173686775, 0.04494776065335388 ], "inflation_rate": [ 0.007535731816677887, 0.006184490438526443, 0.008517510134808866, 0.010681576313170692 ], "interest_rate": [ 0.00904660328039037, 0.010846301806876759, 0.008280276066567296, 0.01676469025325562 ], "year": 2012 }, "random_event": { "description": "Miller, Hall and Williams Award Nomination in 2012", "impact": -0.03, "type": "Award Nomination" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 58827, "billable_hours_per_employee": 86, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 3969651, "net_revenue": 3166002, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 4649 }, { "average_project_size": 134928, "billable_hours_per_employee": 82, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 3581097, "net_revenue": 3147745, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 4622 }, { "average_project_size": 188881, "billable_hours_per_employee": 93, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 3470702, "net_revenue": 3129595, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 4596 }, { "average_project_size": 84030, "billable_hours_per_employee": 86, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 3695523, "net_revenue": 3111548, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 4569 } ], "balance_sheet": [ { "assets": 3344057, "current_assets": 1003765, "current_liabilities": 761712, "equity": 2398620, "fixed_assets": 2340292, "liabilities": 1408372, "long_term_liabilities": 646660, "quarter": 1 }, { "assets": 3407282, "current_assets": 1189762, "current_liabilities": 687252, "equity": 2473924, "fixed_assets": 2217520, "liabilities": 1444259, "long_term_liabilities": 757007, "quarter": 2 }, { "assets": 3471703, "current_assets": 1049682, "current_liabilities": 828852, "equity": 2500388, "fixed_assets": 2422021, "liabilities": 1481060, "long_term_liabilities": 652208, "quarter": 3 }, { "assets": 3537342, "current_assets": 1357333, "current_liabilities": 653204, "equity": 2540993, "fixed_assets": 2180009, "liabilities": 1518799, "long_term_liabilities": 865595, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45674, "financing_cash_flow": -183678, "investing_cash_flow": -247065, "net_cash_flow": 631566, "operating_cash_flow": 670692, "quarter": 1 }, { "change_in_working_capital": 12212, "financing_cash_flow": 146891, "investing_cash_flow": -313245, "net_cash_flow": 311382, "operating_cash_flow": 694344, "quarter": 2 }, { "change_in_working_capital": -81455, "financing_cash_flow": -67926, "investing_cash_flow": -264148, "net_cash_flow": 568099, "operating_cash_flow": 646637, "quarter": 3 }, { "change_in_working_capital": -67246, "financing_cash_flow": 187651, "investing_cash_flow": -319261, "net_cash_flow": 266225, "operating_cash_flow": 697936, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9467547951485277, "current_ratio": 1.3177749595647699, "debt_to_equity_ratio": 0.587159283254538, "profit_margin": 0.14622069095344856, "quarter": 1, "return_on_assets": 0.13843514031010834, "return_on_equity": 0.1930005586545597 }, { "asset_turnover_ratio": 0.9238287291747499, "current_ratio": 1.7311873955987032, "debt_to_equity_ratio": 0.583792792341236, "profit_margin": 0.16230698484152942, "quarter": 2, "return_on_assets": 0.1499438555423355, "return_on_equity": 0.20651442809075785 }, { "asset_turnover_ratio": 0.9014581604474807, "current_ratio": 1.26642874723111, "debt_to_equity_ratio": 0.5923320700627263, "profit_margin": 0.16287890286123285, "quarter": 3, "return_on_assets": 0.14682851614899087, "return_on_equity": 0.20386635994093716 }, { "asset_turnover_ratio": 0.8796288286515694, "current_ratio": 2.077961861837956, "debt_to_equity_ratio": 0.5977186871431759, "profit_margin": 0.16790677823385658, "quarter": 4, "return_on_assets": 0.1476956426605061, "return_on_equity": 0.20560859475016263 } ], "income_statement": [ { "depreciation": 207757, "expenses": 2524003, "income_tax": 179064, "marketing_expense": 447930, "net_income": 641999, "net_profit": 462935, "operational_expense": 1288664, "product_revenue": 1231491, "quarter": 1, "rd_expense": 314413, "revenue": 3166002, "salaries_expense": 1001120, "service_revenue": 1934511 }, { "depreciation": 183443, "expenses": 2497414, "income_tax": 139430, "marketing_expense": 459009, "net_income": 650331, "net_profit": 510901, "operational_expense": 1740802, "product_revenue": 1215154, "quarter": 2, "rd_expense": 443367, "revenue": 3147745, "salaries_expense": 1005830, "service_revenue": 1932591 }, { "depreciation": 136892, "expenses": 2471106, "income_tax": 148744, "marketing_expense": 386104, "net_income": 658489, "net_profit": 509745, "operational_expense": 1704588, "product_revenue": 1028430, "quarter": 3, "rd_expense": 400938, "revenue": 3129595, "salaries_expense": 975718, "service_revenue": 2101165 }, { "depreciation": 175486, "expenses": 2445075, "income_tax": 144023, "marketing_expense": 405624, "net_income": 666473, "net_profit": 522450, "operational_expense": 1613920, "product_revenue": 666067, "quarter": 4, "rd_expense": 384091, "revenue": 3111548, "salaries_expense": 1042523, "service_revenue": 2445481 } ], "market_conditions": { "gdp_growth": [ 0.027071060202333685, 0.0457852384988415, 0.037368157838191154, 0.04298593949972855 ], "inflation_rate": [ 0.011694247005265068, 0.010384243263728863, 0.007519243793686543, 0.008278158308413192 ], "interest_rate": [ 0.020926364166750692, 0.013314274340947063, 0.016901320595729134, 0.013237412702866096 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 140585, "billable_hours_per_employee": 137, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 5557043, "net_revenue": 4392022, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 6449 }, { "average_project_size": 88197, "billable_hours_per_employee": 95, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 5175267, "net_revenue": 4283305, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 6290 }, { "average_project_size": 74733, "billable_hours_per_employee": 80, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 5200918, "net_revenue": 4177280, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6134 }, { "average_project_size": 66792, "billable_hours_per_employee": 124, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 5294452, "net_revenue": 4073879, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 5982 } ], "balance_sheet": [ { "assets": 5669784, "current_assets": 2551641, "current_liabilities": 1732282, "equity": 3303032, "fixed_assets": 3118143, "liabilities": 3353180, "long_term_liabilities": 1620898, "quarter": 1 }, { "assets": 5795698, "current_assets": 2031550, "current_liabilities": 1589244, "equity": 3464273, "fixed_assets": 3764148, "liabilities": 3383464, "long_term_liabilities": 1794220, "quarter": 2 }, { "assets": 5924408, "current_assets": 2708202, "current_liabilities": 1776090, "equity": 3445413, "fixed_assets": 3216206, "liabilities": 3414021, "long_term_liabilities": 1637931, "quarter": 3 }, { "assets": 6055976, "current_assets": 2939682, "current_liabilities": 1730360, "equity": 3516574, "fixed_assets": 3116294, "liabilities": 3444854, "long_term_liabilities": 1714494, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61571, "financing_cash_flow": 20900, "investing_cash_flow": -131230, "net_cash_flow": 974391, "operating_cash_flow": 1219839, "quarter": 1 }, { "change_in_working_capital": -83102, "financing_cash_flow": 163963, "investing_cash_flow": -196357, "net_cash_flow": 1169687, "operating_cash_flow": 1338669, "quarter": 2 }, { "change_in_working_capital": -14929, "financing_cash_flow": -43274, "investing_cash_flow": -114642, "net_cash_flow": 610670, "operating_cash_flow": 1090993, "quarter": 3 }, { "change_in_working_capital": 45650, "financing_cash_flow": -1478, "investing_cash_flow": -240057, "net_cash_flow": 845356, "operating_cash_flow": 1065457, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7746365646380885, "current_ratio": 1.4729940044403855, "debt_to_equity_ratio": 1.0151824142182093, "profit_margin": 0.22459541413954667, "quarter": 1, "return_on_assets": 0.17397982004252718, "return_on_equity": 0.2986431860181797 }, { "asset_turnover_ratio": 0.7390490325755413, "current_ratio": 1.2783122037899781, "debt_to_equity_ratio": 0.9766736051113755, "profit_margin": 0.24561384258183808, "quarter": 2, "return_on_assets": 0.18152067274726874, "return_on_equity": 0.30368247537073434 }, { "asset_turnover_ratio": 0.7050966104967787, "current_ratio": 1.5248112426735132, "debt_to_equity_ratio": 0.9908887555715381, "profit_margin": 0.2238360847249885, "quarter": 3, "return_on_assets": 0.15782606464645918, "return_on_equity": 0.271382850183708 }, { "asset_turnover_ratio": 0.672703953912631, "current_ratio": 1.6988846251647056, "debt_to_equity_ratio": 0.9796051497849896, "profit_margin": 0.22225795120571817, "quarter": 4, "return_on_assets": 0.14951380256460725, "return_on_equity": 0.25748128718462915 } ], "income_statement": [ { "depreciation": 233411, "expenses": 3032865, "income_tax": 372729, "marketing_expense": 308819, "net_income": 1359157, "net_profit": 986428, "operational_expense": 1966373, "product_revenue": 971398, "quarter": 1, "rd_expense": 321390, "revenue": 4392022, "salaries_expense": 912016, "service_revenue": 3420624 }, { "depreciation": 286630, "expenses": 2953053, "income_tax": 278213, "marketing_expense": 390348, "net_income": 1330252, "net_profit": 1052039, "operational_expense": 2044947, "product_revenue": 1202235, "quarter": 2, "rd_expense": 497957, "revenue": 4283305, "salaries_expense": 1015342, "service_revenue": 3081070 }, { "depreciation": 155967, "expenses": 2875343, "income_tax": 366911, "marketing_expense": 532852, "net_income": 1301937, "net_profit": 935026, "operational_expense": 1540436, "product_revenue": 1163052, "quarter": 3, "rd_expense": 365488, "revenue": 4177280, "salaries_expense": 1032175, "service_revenue": 3014228 }, { "depreciation": 160005, "expenses": 2799677, "income_tax": 368750, "marketing_expense": 287809, "net_income": 1274202, "net_profit": 905452, "operational_expense": 1557135, "product_revenue": 1228852, "quarter": 4, "rd_expense": 296259, "revenue": 4073879, "salaries_expense": 1212987, "service_revenue": 2845027 } ], "market_conditions": { "gdp_growth": [ 0.04058753374606006, 0.03412608809563704, 0.04676867752748668, 0.028849920289334696 ], "inflation_rate": [ 0.004820826203578665, 0.009972269235343426, 0.012702064302156372, 0.013661214931667425 ], "interest_rate": [ 0.00936072281871219, 0.010514417033644613, 0.008951003980853923, 0.012785974958330344 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 126941, "billable_hours_per_employee": 93, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 1323575, "net_revenue": 1081401, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 1588 }, { "average_project_size": 139874, "billable_hours_per_employee": 138, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 1323206, "net_revenue": 1074576, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 1578 }, { "average_project_size": 151504, "billable_hours_per_employee": 138, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 1177301, "net_revenue": 1067794, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 1568 }, { "average_project_size": 83021, "billable_hours_per_employee": 138, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 1193382, "net_revenue": 1061055, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1558 } ], "balance_sheet": [ { "assets": 1501536, "current_assets": 452084, "current_liabilities": 333797, "equity": 1118898, "fixed_assets": 1049452, "liabilities": 685587, "long_term_liabilities": 351790, "quarter": 1 }, { "assets": 1529431, "current_assets": 746941, "current_liabilities": 335559, "equity": 1099117, "fixed_assets": 782490, "liabilities": 695978, "long_term_liabilities": 360419, "quarter": 2 }, { "assets": 1557845, "current_assets": 620482, "current_liabilities": 401319, "equity": 1140843, "fixed_assets": 937363, "liabilities": 706527, "long_term_liabilities": 305208, "quarter": 3 }, { "assets": 1586787, "current_assets": 499644, "current_liabilities": 347582, "equity": 1155705, "fixed_assets": 1087143, "liabilities": 717236, "long_term_liabilities": 369654, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30245, "financing_cash_flow": -183573, "investing_cash_flow": -421139, "net_cash_flow": -4164, "operating_cash_flow": 350566, "quarter": 1 }, { "change_in_working_capital": -82920, "financing_cash_flow": 85820, "investing_cash_flow": -435971, "net_cash_flow": -83563, "operating_cash_flow": 332902, "quarter": 2 }, { "change_in_working_capital": -25228, "financing_cash_flow": 77193, "investing_cash_flow": -128182, "net_cash_flow": 131172, "operating_cash_flow": 342819, "quarter": 3 }, { "change_in_working_capital": -99183, "financing_cash_flow": -26389, "investing_cash_flow": -152215, "net_cash_flow": -66892, "operating_cash_flow": 322285, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7201965187647849, "current_ratio": 1.3543680740090533, "debt_to_equity_ratio": 0.6127341366237137, "profit_margin": 0.2801449231136276, "quarter": 1, "return_on_assets": 0.2017593983760629, "return_on_equity": 0.2707565837100433 }, { "asset_turnover_ratio": 0.7025985480874913, "current_ratio": 2.2259602633218005, "debt_to_equity_ratio": 0.6332155721365423, "profit_margin": 0.24722681318026832, "quarter": 2, "return_on_assets": 0.173701199988754, "return_on_equity": 0.24170675187445922 }, { "asset_turnover_ratio": 0.685430193632871, "current_ratio": 1.5461067131135082, "debt_to_equity_ratio": 0.6193025683639204, "profit_margin": 0.27114312311176125, "quarter": 3, "return_on_assets": 0.18584968337671592, "return_on_equity": 0.2537816334061742 }, { "asset_turnover_ratio": 0.6686814298327375, "current_ratio": 1.4374852552778912, "debt_to_equity_ratio": 0.6206047390986454, "profit_margin": 0.2696881876999779, "quarter": 4, "return_on_assets": 0.18033548296022087, "return_on_equity": 0.24760124772325118 } ], "income_statement": [ { "depreciation": 47617, "expenses": 697055, "income_tax": 81397, "marketing_expense": 98272, "net_income": 384346, "net_profit": 302949, "operational_expense": 428719, "product_revenue": 418516, "quarter": 1, "rd_expense": 83713, "revenue": 1081401, "salaries_expense": 294796, "service_revenue": 662885 }, { "depreciation": 67238, "expenses": 695533, "income_tax": 113379, "marketing_expense": 123349, "net_income": 379043, "net_profit": 265664, "operational_expense": 450814, "product_revenue": 368613, "quarter": 2, "rd_expense": 111297, "revenue": 1074576, "salaries_expense": 239133, "service_revenue": 705963 }, { "depreciation": 53294, "expenses": 694015, "income_tax": 84254, "marketing_expense": 88097, "net_income": 373779, "net_profit": 289525, "operational_expense": 362198, "product_revenue": 243729, "quarter": 3, "rd_expense": 94634, "revenue": 1067794, "salaries_expense": 344435, "service_revenue": 824065 }, { "depreciation": 36131, "expenses": 692500, "income_tax": 82401, "marketing_expense": 102897, "net_income": 368555, "net_profit": 286154, "operational_expense": 431787, "product_revenue": 242716, "quarter": 4, "rd_expense": 90097, "revenue": 1061055, "salaries_expense": 227378, "service_revenue": 818339 } ], "market_conditions": { "gdp_growth": [ 0.04643902023281589, 0.040629378939423734, 0.047955559536604755, 0.054474618766891 ], "inflation_rate": [ 0.009195478702389438, 0.007624158083404192, 0.012715395806817048, 0.005515549584358638 ], "interest_rate": [ 0.0141652188731129, 0.020705995177405283, 0.01811377637253124, 0.018219282039665868 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 135224, "billable_hours_per_employee": 149, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 1902684, "net_revenue": 1585475, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 2328 }, { "average_project_size": 176097, "billable_hours_per_employee": 103, "client_concentration": 0.11, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 1981378, "net_revenue": 1551630, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2278 }, { "average_project_size": 106419, "billable_hours_per_employee": 94, "client_concentration": 0.12, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 1938569, "net_revenue": 1518508, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 2230 }, { "average_project_size": 87563, "billable_hours_per_employee": 145, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 1710310, "net_revenue": 1486093, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 2182 } ], "balance_sheet": [ { "assets": 1882528, "current_assets": 798529, "current_liabilities": 565463, "equity": 1328619, "fixed_assets": 1083999, "liabilities": 995005, "long_term_liabilities": 429542, "quarter": 1 }, { "assets": 1931060, "current_assets": 818228, "current_liabilities": 586128, "equity": 1324588, "fixed_assets": 1112832, "liabilities": 1021000, "long_term_liabilities": 434872, "quarter": 2 }, { "assets": 1980843, "current_assets": 670965, "current_liabilities": 558184, "equity": 1317452, "fixed_assets": 1309878, "liabilities": 1047675, "long_term_liabilities": 489491, "quarter": 3 }, { "assets": 2031909, "current_assets": 1004041, "current_liabilities": 607678, "equity": 1357139, "fixed_assets": 1027868, "liabilities": 1075047, "long_term_liabilities": 467369, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76694, "financing_cash_flow": -171962, "investing_cash_flow": -221479, "net_cash_flow": 126023, "operating_cash_flow": 492224, "quarter": 1 }, { "change_in_working_capital": -23281, "financing_cash_flow": 161014, "investing_cash_flow": -325743, "net_cash_flow": -34151, "operating_cash_flow": 481599, "quarter": 2 }, { "change_in_working_capital": 89219, "financing_cash_flow": 88991, "investing_cash_flow": -293778, "net_cash_flow": 6993, "operating_cash_flow": 457657, "quarter": 3 }, { "change_in_working_capital": -29339, "financing_cash_flow": 74517, "investing_cash_flow": -249480, "net_cash_flow": -200178, "operating_cash_flow": 495983, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8422052686600147, "current_ratio": 1.4121684354237147, "debt_to_equity_ratio": 0.74890167911192, "profit_margin": 0.2782106308834892, "quarter": 1, "return_on_assets": 0.23431045912730117, "return_on_equity": 0.3319958543419897 }, { "asset_turnover_ratio": 0.8035120607334831, "current_ratio": 1.3959885895231077, "debt_to_equity_ratio": 0.7708057146826032, "profit_margin": 0.26715647415943233, "quarter": 2, "return_on_assets": 0.21466344909013702, "return_on_equity": 0.31294863006459367 }, { "asset_turnover_ratio": 0.7665968479076838, "current_ratio": 1.2020498616943516, "debt_to_equity_ratio": 0.7952282132479969, "profit_margin": 0.2530668261214297, "quarter": 3, "return_on_assets": 0.1940002312146899, "return_on_equity": 0.2916872872787775 }, { "asset_turnover_ratio": 0.7313777339437938, "current_ratio": 1.6522582683592297, "debt_to_equity_ratio": 0.7921421460882047, "profit_margin": 0.2693485535562041, "quarter": 4, "return_on_assets": 0.19699553474097511, "return_on_equity": 0.2949417856240223 } ], "income_statement": [ { "depreciation": 51128, "expenses": 1012939, "income_tax": 131440, "marketing_expense": 173669, "net_income": 572536, "net_profit": 441096, "operational_expense": 546772, "product_revenue": 439287, "quarter": 1, "rd_expense": 199906, "revenue": 1585475, "salaries_expense": 317151, "service_revenue": 1146188 }, { "depreciation": 67071, "expenses": 1001354, "income_tax": 135748, "marketing_expense": 156538, "net_income": 550276, "net_profit": 414528, "operational_expense": 510659, "product_revenue": 568179, "quarter": 2, "rd_expense": 129745, "revenue": 1551630, "salaries_expense": 340614, "service_revenue": 983451 }, { "depreciation": 73373, "expenses": 989903, "income_tax": 144321, "marketing_expense": 111790, "net_income": 528605, "net_profit": 384284, "operational_expense": 642881, "product_revenue": 493066, "quarter": 3, "rd_expense": 123038, "revenue": 1518508, "salaries_expense": 412379, "service_revenue": 1025442 }, { "depreciation": 95706, "expenses": 978582, "income_tax": 107234, "marketing_expense": 133567, "net_income": 507511, "net_profit": 400277, "operational_expense": 605144, "product_revenue": 565218, "quarter": 4, "rd_expense": 162814, "revenue": 1486093, "salaries_expense": 417348, "service_revenue": 920875 } ], "market_conditions": { "gdp_growth": [ 0.035179669498301425, 0.0395254638059939, 0.03609078747961063, 0.03491744882939321 ], "inflation_rate": [ 0.0010340322902315036, 0.00036640416161732355, 0.004984899804829271, 0.007024723229371812 ], "interest_rate": [ 0.007565889039713601, 0.010526862307206107, 0.011085845529577544, 0.010208287220276393 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2000, "industry": "Advertising", "location": "North Brett", "name": "Mckenzie, Byrd and Watson", "num_employees": 795, "region": "Europe", "revenue_size": "Large", "website": "www.mckenzie,byrdandwatson.com" }

[ { "advertising_kpis": [ { "average_project_size": 137497, "billable_hours_per_employee": 144, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 106980546, "net_revenue": 95938454, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 120677 }, { "average_project_size": 127906, "billable_hours_per_employee": 105, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 123577862, "net_revenue": 95715147, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 120396 }, { "average_project_size": 173283, "billable_hours_per_employee": 89, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 107494601, "net_revenue": 95492361, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 120116 }, { "average_project_size": 70963, "billable_hours_per_employee": 99, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 104921482, "net_revenue": 95270093, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 119837 } ], "balance_sheet": [ { "assets": 118269014, "current_assets": 41928210, "current_liabilities": 36986083, "equity": 71087045, "fixed_assets": 76340804, "liabilities": 66330242, "long_term_liabilities": 29344159, "quarter": 1 }, { "assets": 120096554, "current_assets": 56522254, "current_liabilities": 33217362, "equity": 73347627, "fixed_assets": 63574300, "liabilities": 67651911, "long_term_liabilities": 34434549, "quarter": 2 }, { "assets": 121952334, "current_assets": 38269901, "current_liabilities": 36435524, "equity": 72058726, "fixed_assets": 83682433, "liabilities": 68999915, "long_term_liabilities": 32564391, "quarter": 3 }, { "assets": 123836791, "current_assets": 54277423, "current_liabilities": 39714260, "equity": 73828487, "fixed_assets": 69559368, "liabilities": 70374779, "long_term_liabilities": 30660519, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40862, "financing_cash_flow": 115358, "investing_cash_flow": -162784, "net_cash_flow": 22858323, "operating_cash_flow": 22858785, "quarter": 1 }, { "change_in_working_capital": 18356, "financing_cash_flow": -109707, "investing_cash_flow": -383176, "net_cash_flow": 27546051, "operating_cash_flow": 27839681, "quarter": 2 }, { "change_in_working_capital": -88433, "financing_cash_flow": -63310, "investing_cash_flow": -237358, "net_cash_flow": 23507603, "operating_cash_flow": 24018225, "quarter": 3 }, { "change_in_working_capital": 15247, "financing_cash_flow": 31292, "investing_cash_flow": -417473, "net_cash_flow": 25440231, "operating_cash_flow": 25696118, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8111884149131403, "current_ratio": 1.1336212596505555, "debt_to_equity_ratio": 0.9330848117262435, "profit_margin": 0.1995891345090885, "quarter": 1, "return_on_assets": 0.16190439365631307, "return_on_equity": 0.26936374975215244 }, { "asset_turnover_ratio": 0.7969849576200163, "current_ratio": 1.7015876817671434, "debt_to_equity_ratio": 0.9223462812232494, "profit_margin": 0.218387419913799, "quarter": 2, "return_on_assets": 0.17405148860474381, "return_on_equity": 0.2849851434184776 }, { "asset_turnover_ratio": 0.7830302042435695, "current_ratio": 1.050345838308789, "debt_to_equity_ratio": 0.9575511368324774, "profit_margin": 0.20008204635342505, "quarter": 3, "return_on_assets": 0.15667028562159377, "return_on_equity": 0.26514910907528394 }, { "asset_turnover_ratio": 0.769319781550218, "current_ratio": 1.3666985863516026, "debt_to_equity_ratio": 0.9532198458841504, "profit_margin": 0.21377616373272565, "quarter": 4, "return_on_assets": 0.16446223158350412, "return_on_equity": 0.2758620124505599 } ], "income_statement": [ { "depreciation": 3710512, "expenses": 69851338, "income_tax": 6938843, "marketing_expense": 8562399, "net_income": 26087116, "net_profit": 19148273, "operational_expense": 40879036, "product_revenue": 19303722, "quarter": 1, "rd_expense": 10709996, "revenue": 95938454, "salaries_expense": 32579293, "service_revenue": 76634732 }, { "depreciation": 6936697, "expenses": 69554982, "income_tax": 5257181, "marketing_expense": 7331581, "net_income": 26160165, "net_profit": 20902984, "operational_expense": 35897954, "product_revenue": 36508066, "quarter": 2, "rd_expense": 8113696, "revenue": 95715147, "salaries_expense": 33361554, "service_revenue": 59207081 }, { "depreciation": 4911918, "expenses": 69259884, "income_tax": 7126170, "marketing_expense": 10163551, "net_income": 26232477, "net_profit": 19106307, "operational_expense": 44471927, "product_revenue": 33232738, "quarter": 3, "rd_expense": 9605869, "revenue": 95492361, "salaries_expense": 26673231, "service_revenue": 62259623 }, { "depreciation": 5329643, "expenses": 68966038, "income_tax": 5937580, "marketing_expense": 11238001, "net_income": 26304055, "net_profit": 20366475, "operational_expense": 45074942, "product_revenue": 23515890, "quarter": 4, "rd_expense": 8408468, "revenue": 95270093, "salaries_expense": 28675265, "service_revenue": 71754203 } ], "market_conditions": { "gdp_growth": [ -0.007633322107046068, -0.0002875190216553806, -0.015686219967898773, -0.018903557929706744 ], "inflation_rate": [ 0.030791888170613707, 0.023798368556037036, 0.02556043689829422, 0.028405374683804413 ], "interest_rate": [ 0.051292571412520305, 0.050495215857222685, 0.0532719903243357, 0.05213066672914178 ], "year": 2000 }, "random_event": { "description": "Mckenzie, Byrd and Watson Introduction of New Service in 2000", "impact": 0.04, "type": "Introduction of New Service" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 84616, "billable_hours_per_employee": 104, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 59231585, "net_revenue": 45808947, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 57621 }, { "average_project_size": 109958, "billable_hours_per_employee": 129, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 54119772, "net_revenue": 45084192, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 56710 }, { "average_project_size": 163543, "billable_hours_per_employee": 134, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 55724172, "net_revenue": 44370905, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 55812 }, { "average_project_size": 134601, "billable_hours_per_employee": 88, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 52676598, "net_revenue": 43668902, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 54929 } ], "balance_sheet": [ { "assets": 64397901, "current_assets": 31191641, "current_liabilities": 19575264, "equity": 42656083, "fixed_assets": 33206260, "liabilities": 34000231, "long_term_liabilities": 14424967, "quarter": 1 }, { "assets": 66042713, "current_assets": 32321589, "current_liabilities": 16948770, "equity": 44131835, "fixed_assets": 33721124, "liabilities": 34798073, "long_term_liabilities": 17849303, "quarter": 2 }, { "assets": 67729536, "current_assets": 27610452, "current_liabilities": 21078724, "equity": 43862859, "fixed_assets": 40119084, "liabilities": 35614637, "long_term_liabilities": 14535913, "quarter": 3 }, { "assets": 69459443, "current_assets": 26678660, "current_liabilities": 21505724, "equity": 45621315, "fixed_assets": 42780783, "liabilities": 36450362, "long_term_liabilities": 14944638, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76964, "financing_cash_flow": 141880, "investing_cash_flow": -303778, "net_cash_flow": 14345064, "operating_cash_flow": 14901609, "quarter": 1 }, { "change_in_working_capital": 21356, "financing_cash_flow": -47916, "investing_cash_flow": -138523, "net_cash_flow": 15123632, "operating_cash_flow": 15364830, "quarter": 2 }, { "change_in_working_capital": 88046, "financing_cash_flow": 160268, "investing_cash_flow": -126527, "net_cash_flow": 13711713, "operating_cash_flow": 14173121, "quarter": 3 }, { "change_in_working_capital": 95699, "financing_cash_flow": 20674, "investing_cash_flow": -477221, "net_cash_flow": 13843150, "operating_cash_flow": 14189649, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7113422376918775, "current_ratio": 1.5934212177163996, "debt_to_equity_ratio": 0.7970781330297018, "profit_margin": 0.2675986636409695, "quarter": 1, "return_on_assets": 0.19035423219772335, "return_on_equity": 0.28737784010782236 }, { "asset_turnover_ratio": 0.6826520285440121, "current_ratio": 1.9070167923690038, "debt_to_equity_ratio": 0.7885027441075133, "profit_margin": 0.2858473098508675, "quarter": 2, "return_on_assets": 0.19513424592354345, "return_on_equity": 0.29201584298500166 }, { "asset_turnover_ratio": 0.6551189867888656, "current_ratio": 1.3098730264697236, "debt_to_equity_ratio": 0.8119543005621225, "profit_margin": 0.2647671937275113, "quarter": 3, "return_on_assets": 0.1734540156896985, "return_on_equity": 0.26783388652344803 }, { "asset_turnover_ratio": 0.6286964034537392, "current_ratio": 1.240537635468585, "debt_to_equity_ratio": 0.7989765748751433, "profit_margin": 0.28881500157709483, "quarter": 4, "return_on_assets": 0.18157695275500554, "return_on_equity": 0.2764548544907134 } ], "income_statement": [ { "depreciation": 2643196, "expenses": 29304713, "income_tax": 4245821, "marketing_expense": 4658676, "net_income": 16504234, "net_profit": 12258413, "operational_expense": 20220412, "product_revenue": 12847729, "quarter": 1, "rd_expense": 3268677, "revenue": 45808947, "salaries_expense": 14323222, "service_revenue": 32961218 }, { "depreciation": 2477635, "expenses": 28623042, "income_tax": 3573955, "marketing_expense": 5236566, "net_income": 16461150, "net_profit": 12887195, "operational_expense": 14894543, "product_revenue": 13845935, "quarter": 2, "rd_expense": 5108170, "revenue": 45084192, "salaries_expense": 9311829, "service_revenue": 31238257 }, { "depreciation": 2425161, "expenses": 27957228, "income_tax": 4665717, "marketing_expense": 4376142, "net_income": 16413677, "net_profit": 11747960, "operational_expense": 18506654, "product_revenue": 15793422, "quarter": 3, "rd_expense": 3634755, "revenue": 44370905, "salaries_expense": 11191164, "service_revenue": 28577483 }, { "depreciation": 1577415, "expenses": 27306902, "income_tax": 3749766, "marketing_expense": 4873597, "net_income": 16362000, "net_profit": 12612234, "operational_expense": 17158805, "product_revenue": 15736552, "quarter": 4, "rd_expense": 4951260, "revenue": 43668902, "salaries_expense": 10215457, "service_revenue": 27932350 } ], "market_conditions": { "gdp_growth": [ -0.02387202777634649, -0.028222439989548424, -0.027710292795856954, -0.015710362245257174 ], "inflation_rate": [ 0.021775564200937875, 0.02931578700318721, 0.027547322366021802, 0.02613955603893748 ], "interest_rate": [ 0.05917855188292301, 0.052154793349609194, 0.054489824111989174, 0.055382635986348655 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 64064, "billable_hours_per_employee": 94, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 54563335, "net_revenue": 48111071, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 60517 }, { "average_project_size": 175522, "billable_hours_per_employee": 89, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 54484791, "net_revenue": 48437547, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 60928 }, { "average_project_size": 199407, "billable_hours_per_employee": 91, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 57343484, "net_revenue": 48766238, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 61341 }, { "average_project_size": 50744, "billable_hours_per_employee": 129, "client_concentration": 0.34, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 57379544, "net_revenue": 49097160, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 61757 } ], "balance_sheet": [ { "assets": 66188503, "current_assets": 20615081, "current_liabilities": 17496477, "equity": 43311623, "fixed_assets": 45573422, "liabilities": 31230905, "long_term_liabilities": 13734428, "quarter": 1 }, { "assets": 67085284, "current_assets": 32436747, "current_liabilities": 16960508, "equity": 43712904, "fixed_assets": 34648537, "liabilities": 31561649, "long_term_liabilities": 14601141, "quarter": 2 }, { "assets": 67994215, "current_assets": 32257977, "current_liabilities": 16425061, "equity": 43773622, "fixed_assets": 35736238, "liabilities": 31895896, "long_term_liabilities": 15470835, "quarter": 3 }, { "assets": 68915461, "current_assets": 25863342, "current_liabilities": 16432101, "equity": 44515675, "fixed_assets": 43052119, "liabilities": 32233682, "long_term_liabilities": 15801581, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73485, "financing_cash_flow": 56698, "investing_cash_flow": -293889, "net_cash_flow": 11269029, "operating_cash_flow": 11415688, "quarter": 1 }, { "change_in_working_capital": -40867, "financing_cash_flow": 184408, "investing_cash_flow": -108476, "net_cash_flow": 11280692, "operating_cash_flow": 11648509, "quarter": 2 }, { "change_in_working_capital": 7762, "financing_cash_flow": 180284, "investing_cash_flow": -158666, "net_cash_flow": 9144496, "operating_cash_flow": 9665716, "quarter": 3 }, { "change_in_working_capital": -84242, "financing_cash_flow": 93141, "investing_cash_flow": -270685, "net_cash_flow": 10909757, "operating_cash_flow": 11162266, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.726879576049635, "current_ratio": 1.1782418254829243, "debt_to_equity_ratio": 0.7210744561569535, "profit_margin": 0.17364038726138523, "quarter": 1, "return_on_assets": 0.12621565107765015, "return_on_equity": 0.19288182758701977 }, { "asset_turnover_ratio": 0.7220293947030171, "current_ratio": 1.9124867604201479, "debt_to_equity_ratio": 0.7220213280728272, "profit_margin": 0.1690686153037436, "quarter": 2, "return_on_assets": 0.12207250997103926, "return_on_equity": 0.18734214043523625 }, { "asset_turnover_ratio": 0.7172115745435108, "current_ratio": 1.963948687922681, "debt_to_equity_ratio": 0.7286556273547572, "profit_margin": 0.15738968833314557, "quarter": 3, "return_on_assets": 0.11288170618632776, "return_on_equity": 0.17534082512066285 }, { "asset_turnover_ratio": 0.7124259097679112, "current_ratio": 1.57395222923715, "debt_to_equity_ratio": 0.7240973432392073, "profit_margin": 0.15955904577780058, "quarter": 4, "return_on_assets": 0.11367399834994937, "return_on_equity": 0.17598061806318785 } ], "income_statement": [ { "depreciation": 3061663, "expenses": 36980366, "income_tax": 2776680, "marketing_expense": 7174035, "net_income": 11130705, "net_profit": 8354025, "operational_expense": 22510211, "product_revenue": 10694245, "quarter": 1, "rd_expense": 6105925, "revenue": 48111071, "salaries_expense": 15948820, "service_revenue": 37416826 }, { "depreciation": 3459240, "expenses": 37425516, "income_tax": 2822762, "marketing_expense": 3775989, "net_income": 11012031, "net_profit": 8189269, "operational_expense": 22885184, "product_revenue": 13147017, "quarter": 2, "rd_expense": 6404595, "revenue": 48437547, "salaries_expense": 18158854, "service_revenue": 35290530 }, { "depreciation": 1990413, "expenses": 37876024, "income_tax": 3214911, "marketing_expense": 6694121, "net_income": 10890214, "net_profit": 7675303, "operational_expense": 24997763, "product_revenue": 17703307, "quarter": 3, "rd_expense": 6705336, "revenue": 48766238, "salaries_expense": 17489889, "service_revenue": 31062931 }, { "depreciation": 3328370, "expenses": 38331956, "income_tax": 2931308, "marketing_expense": 6809683, "net_income": 10765204, "net_profit": 7833896, "operational_expense": 24643633, "product_revenue": 10750835, "quarter": 4, "rd_expense": 7117967, "revenue": 49097160, "salaries_expense": 16105094, "service_revenue": 38346325 } ], "market_conditions": { "gdp_growth": [ -0.014734556381783507, -0.007615664571045913, -0.006033804692406932, -0.015048342691213223 ], "inflation_rate": [ 0.037176376146046554, 0.03787849745904985, 0.03676092841009623, 0.04158561419741157 ], "interest_rate": [ 0.04403955112859983, 0.046168568945373474, 0.04721243413785209, 0.04481295928927159 ], "year": 2002 }, "random_event": { "description": "Mckenzie, Byrd and Watson Award Nomination in 2002", "impact": 0.03, "type": "Award Nomination" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 164976, "billable_hours_per_employee": 127, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 82202117, "net_revenue": 63354186, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 79691 }, { "average_project_size": 52296, "billable_hours_per_employee": 144, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.8, "gross_billings": 77723552, "net_revenue": 62946493, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 79178 }, { "average_project_size": 139378, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 80925109, "net_revenue": 62541425, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 78668 }, { "average_project_size": 161757, "billable_hours_per_employee": 157, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 77736178, "net_revenue": 62138963, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 78162 } ], "balance_sheet": [ { "assets": 87174418, "current_assets": 31666271, "current_liabilities": 18933625, "equity": 68142177, "fixed_assets": 55508147, "liabilities": 36754698, "long_term_liabilities": 17821073, "quarter": 1 }, { "assets": 88502635, "current_assets": 36788997, "current_liabilities": 17894711, "equity": 67162874, "fixed_assets": 51713638, "liabilities": 37202675, "long_term_liabilities": 19307964, "quarter": 2 }, { "assets": 89851089, "current_assets": 30766804, "current_liabilities": 22566311, "equity": 69824516, "fixed_assets": 59084285, "liabilities": 37656112, "long_term_liabilities": 15089801, "quarter": 3 }, { "assets": 91220088, "current_assets": 37773320, "current_liabilities": 20773190, "equity": 69906118, "fixed_assets": 53446768, "liabilities": 38115076, "long_term_liabilities": 17341886, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25075, "financing_cash_flow": -79017, "investing_cash_flow": -441472, "net_cash_flow": 20124560, "operating_cash_flow": 20592824, "quarter": 1 }, { "change_in_working_capital": 42201, "financing_cash_flow": 149742, "investing_cash_flow": -377239, "net_cash_flow": 18409012, "operating_cash_flow": 18890322, "quarter": 2 }, { "change_in_working_capital": -40152, "financing_cash_flow": -100365, "investing_cash_flow": -278229, "net_cash_flow": 20102746, "operating_cash_flow": 20565840, "quarter": 3 }, { "change_in_working_capital": 12512, "financing_cash_flow": 161580, "investing_cash_flow": -383823, "net_cash_flow": 19708808, "operating_cash_flow": 19633077, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7267520386542758, "current_ratio": 1.672488548811968, "debt_to_equity_ratio": 0.5393825031448585, "profit_margin": 0.2797361645527258, "quarter": 1, "return_on_assets": 0.20329882787402148, "return_on_equity": 0.260080581223579 }, { "asset_turnover_ratio": 0.7112386314825542, "current_ratio": 2.055858683607687, "debt_to_equity_ratio": 0.5539172579184148, "profit_margin": 0.2520063190811917, "quarter": 2, "return_on_assets": 0.17923662950826266, "return_on_equity": 0.2361857534565897 }, { "asset_turnover_ratio": 0.6960563939297386, "current_ratio": 1.3633953728635575, "debt_to_equity_ratio": 0.5392964270600887, "profit_margin": 0.2818857900983228, "quarter": 3, "return_on_assets": 0.1962084065558738, "return_on_equity": 0.2524835116651578 }, { "asset_turnover_ratio": 0.6811982356342388, "current_ratio": 1.8183687724417867, "debt_to_equity_ratio": 0.54523233574492, "profit_margin": 0.2703795684520838, "quarter": 4, "return_on_assets": 0.18418208498110636, "return_on_equity": 0.24033813463937448 } ], "income_statement": [ { "depreciation": 2870367, "expenses": 40942925, "income_tax": 4688804, "marketing_expense": 7913856, "net_income": 22411261, "net_profit": 17722457, "operational_expense": 21570169, "product_revenue": 23783746, "quarter": 1, "rd_expense": 5857184, "revenue": 63354186, "salaries_expense": 19866184, "service_revenue": 39570440 }, { "depreciation": 3027408, "expenses": 40393179, "income_tax": 6690400, "marketing_expense": 7363356, "net_income": 22553314, "net_profit": 15862914, "operational_expense": 24952691, "product_revenue": 22941899, "quarter": 2, "rd_expense": 6781984, "revenue": 62946493, "salaries_expense": 12297697, "service_revenue": 40004594 }, { "depreciation": 2936301, "expenses": 39850815, "income_tax": 5061071, "marketing_expense": 4945689, "net_income": 22690610, "net_profit": 17629539, "operational_expense": 21595193, "product_revenue": 13774342, "quarter": 3, "rd_expense": 7402607, "revenue": 62541425, "salaries_expense": 17534102, "service_revenue": 48767083 }, { "depreciation": 2831971, "expenses": 39315733, "income_tax": 6022124, "marketing_expense": 5093615, "net_income": 22823230, "net_profit": 16801106, "operational_expense": 27277826, "product_revenue": 20925062, "quarter": 4, "rd_expense": 5935166, "revenue": 62138963, "salaries_expense": 15113801, "service_revenue": 41213901 } ], "market_conditions": { "gdp_growth": [ -0.00999760113883902, -0.005406476595368678, 0.007027453524961891, -0.001311428758291655 ], "inflation_rate": [ 0.03975931518783263, 0.03258874150957431, 0.03811550433425861, 0.03365020969991947 ], "interest_rate": [ 0.044687137767176276, 0.04480787576142855, 0.04152324812830362, 0.04794851899912954 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 186365, "billable_hours_per_employee": 122, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 76270164, "net_revenue": 68965945, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 86750 }, { "average_project_size": 75573, "billable_hours_per_employee": 94, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 74689097, "net_revenue": 67438174, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 84828 }, { "average_project_size": 113124, "billable_hours_per_employee": 84, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 81633423, "net_revenue": 65944247, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 82949 }, { "average_project_size": 184253, "billable_hours_per_employee": 110, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 79781489, "net_revenue": 64483414, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 81111 } ], "balance_sheet": [ { "assets": 87114293, "current_assets": 34746035, "current_liabilities": 29950579, "equity": 48922668, "fixed_assets": 52368258, "liabilities": 50150507, "long_term_liabilities": 20199928, "quarter": 1 }, { "assets": 88911745, "current_assets": 37549684, "current_liabilities": 25815618, "equity": 48347354, "fixed_assets": 51362061, "liabilities": 51587433, "long_term_liabilities": 25771815, "quarter": 2 }, { "assets": 90746285, "current_assets": 39894278, "current_liabilities": 29731590, "equity": 47930981, "fixed_assets": 50852007, "liabilities": 53065531, "long_term_liabilities": 23333941, "quarter": 3 }, { "assets": 92618677, "current_assets": 39470985, "current_liabilities": 27185732, "equity": 47754892, "fixed_assets": 53147692, "liabilities": 54585980, "long_term_liabilities": 27400248, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27711, "financing_cash_flow": -183913, "investing_cash_flow": -467144, "net_cash_flow": 15711667, "operating_cash_flow": 16242803, "quarter": 1 }, { "change_in_working_capital": -95721, "financing_cash_flow": -137328, "investing_cash_flow": -230123, "net_cash_flow": 14168846, "operating_cash_flow": 14648209, "quarter": 2 }, { "change_in_working_capital": -13203, "financing_cash_flow": -86038, "investing_cash_flow": -461875, "net_cash_flow": 13588722, "operating_cash_flow": 13954382, "quarter": 3 }, { "change_in_working_capital": 22716, "financing_cash_flow": -104318, "investing_cash_flow": -126087, "net_cash_flow": 13653966, "operating_cash_flow": 13994677, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7916719820018513, "current_ratio": 1.1601122969943252, "debt_to_equity_ratio": 1.0250975478279312, "profit_margin": 0.1734027134696697, "quarter": 1, "return_on_assets": 0.13727806985703253, "return_on_equity": 0.24444459979165487 }, { "asset_turnover_ratio": 0.7584844274510639, "current_ratio": 1.4545336082986664, "debt_to_equity_ratio": 1.0670166768588825, "profit_margin": 0.1634540401405293, "quarter": 2, "return_on_assets": 0.12397734405055261, "return_on_equity": 0.2279967999903366 }, { "asset_turnover_ratio": 0.7266881173152158, "current_ratio": 1.3418144808266224, "debt_to_equity_ratio": 1.1071238245676633, "profit_margin": 0.15543777457948682, "quarter": 3, "return_on_assets": 0.11295478376883418, "return_on_equity": 0.2138538954585553 }, { "asset_turnover_ratio": 0.6962247366154884, "current_ratio": 1.4519007617672388, "debt_to_equity_ratio": 1.1430447795798595, "profit_margin": 0.15077047564510154, "quarter": 4, "return_on_assets": 0.10497013469540274, "return_on_equity": 0.20358532064107693 } ], "income_statement": [ { "depreciation": 4283921, "expenses": 53990089, "income_tax": 3016974, "marketing_expense": 9525311, "net_income": 14975856, "net_profit": 11958882, "operational_expense": 34020623, "product_revenue": 24827485, "quarter": 1, "rd_expense": 9880950, "revenue": 68965945, "salaries_expense": 26582038, "service_revenue": 44138460 }, { "depreciation": 3625167, "expenses": 53167018, "income_tax": 3248114, "marketing_expense": 9660778, "net_income": 14271156, "net_profit": 11023042, "operational_expense": 32094550, "product_revenue": 19493440, "quarter": 2, "rd_expense": 6013376, "revenue": 67438174, "salaries_expense": 26065646, "service_revenue": 47944734 }, { "depreciation": 3704155, "expenses": 52356495, "income_tax": 3337525, "marketing_expense": 6695588, "net_income": 13587752, "net_profit": 10250227, "operational_expense": 27356844, "product_revenue": 22419142, "quarter": 3, "rd_expense": 5869477, "revenue": 65944247, "salaries_expense": 23968750, "service_revenue": 43525105 }, { "depreciation": 4272482, "expenses": 51558329, "income_tax": 3202890, "marketing_expense": 7390173, "net_income": 12925085, "net_profit": 9722195, "operational_expense": 28489356, "product_revenue": 24413520, "quarter": 4, "rd_expense": 8798293, "revenue": 64483414, "salaries_expense": 17089443, "service_revenue": 40069894 } ], "market_conditions": { "gdp_growth": [ -0.013640674184919547, 0.00013982874977922465, -0.01774678459418385, -0.018405619029794585 ], "inflation_rate": [ 0.026576244454241574, 0.021148974772611344, 0.027617639016272587, 0.024609684919401468 ], "interest_rate": [ 0.040839952844084856, 0.047879446412130815, 0.044783254395085216, 0.04083813238264573 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 174352, "billable_hours_per_employee": 121, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 104065672, "net_revenue": 85336429, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 107341 }, { "average_project_size": 157895, "billable_hours_per_employee": 133, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 104483462, "net_revenue": 85762553, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 107877 }, { "average_project_size": 56128, "billable_hours_per_employee": 125, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 108195685, "net_revenue": 86190805, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 108416 }, { "average_project_size": 90945, "billable_hours_per_employee": 142, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 104987707, "net_revenue": 86621196, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 108957 } ], "balance_sheet": [ { "assets": 95218135, "current_assets": 30639318, "current_liabilities": 21721842, "equity": 64349537, "fixed_assets": 64578817, "liabilities": 52194574, "long_term_liabilities": 30472732, "quarter": 1 }, { "assets": 96653638, "current_assets": 35235711, "current_liabilities": 29989790, "equity": 62665883, "fixed_assets": 61417927, "liabilities": 53528643, "long_term_liabilities": 23538853, "quarter": 2 }, { "assets": 98110782, "current_assets": 36603351, "current_liabilities": 23546152, "equity": 62288080, "fixed_assets": 61507431, "liabilities": 54896810, "long_term_liabilities": 31350658, "quarter": 3 }, { "assets": 99589895, "current_assets": 46470992, "current_liabilities": 24975691, "equity": 61664388, "fixed_assets": 53118903, "liabilities": 56299947, "long_term_liabilities": 31324256, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96210, "financing_cash_flow": -110154, "investing_cash_flow": -204799, "net_cash_flow": 25223737, "operating_cash_flow": 25515931, "quarter": 1 }, { "change_in_working_capital": 77025, "financing_cash_flow": 54693, "investing_cash_flow": -399574, "net_cash_flow": 24546308, "operating_cash_flow": 25000211, "quarter": 2 }, { "change_in_working_capital": 34855, "financing_cash_flow": 106791, "investing_cash_flow": -199599, "net_cash_flow": 22097940, "operating_cash_flow": 22279333, "quarter": 3 }, { "change_in_working_capital": -27185, "financing_cash_flow": 176141, "investing_cash_flow": -440336, "net_cash_flow": 21538023, "operating_cash_flow": 21919130, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8962203365986952, "current_ratio": 1.4105303776723908, "debt_to_equity_ratio": 0.8111103270253521, "profit_margin": 0.24990471537073575, "quarter": 1, "return_on_assets": 0.22396968812716192, "return_on_equity": 0.33140838293832636 }, { "asset_turnover_ratio": 0.8873184163021365, "current_ratio": 1.1749235656535106, "debt_to_equity_ratio": 0.854191155337267, "profit_margin": 0.22784872087471555, "quarter": 2, "return_on_assets": 0.20217436616302017, "return_on_equity": 0.31182658034197014 }, { "asset_turnover_ratio": 0.8785049231388249, "current_ratio": 1.5545364270136368, "debt_to_equity_ratio": 0.8813373281051528, "profit_margin": 0.22130096128003446, "quarter": 3, "return_on_assets": 0.19441398397986473, "return_on_equity": 0.3062240480040483 }, { "asset_turnover_ratio": 0.8697789670327497, "current_ratio": 1.8606489005649534, "debt_to_equity_ratio": 0.9130058503134743, "profit_margin": 0.21212406256778074, "quarter": 4, "return_on_assets": 0.1845010480229947, "return_on_equity": 0.2979749024672068 } ], "income_statement": [ { "depreciation": 4189955, "expenses": 58500425, "income_tax": 5510028, "marketing_expense": 8134682, "net_income": 26836004, "net_profit": 21325976, "operational_expense": 30268818, "product_revenue": 18552748, "quarter": 1, "rd_expense": 9157105, "revenue": 85336429, "salaries_expense": 19358625, "service_revenue": 66783681 }, { "depreciation": 5459323, "expenses": 59184846, "income_tax": 7036819, "marketing_expense": 11446136, "net_income": 26577707, "net_profit": 19540888, "operational_expense": 41043989, "product_revenue": 18790186, "quarter": 2, "rd_expense": 7070216, "revenue": 85762553, "salaries_expense": 28489982, "service_revenue": 66972367 }, { "depreciation": 3205225, "expenses": 59877274, "income_tax": 7239423, "marketing_expense": 6254130, "net_income": 26313531, "net_profit": 19074108, "operational_expense": 31372391, "product_revenue": 23489751, "quarter": 3, "rd_expense": 8582980, "revenue": 86190805, "salaries_expense": 24749539, "service_revenue": 62701054 }, { "depreciation": 3544690, "expenses": 60577803, "income_tax": 7668953, "marketing_expense": 6896106, "net_income": 26043393, "net_profit": 18374440, "operational_expense": 36891319, "product_revenue": 20294013, "quarter": 4, "rd_expense": 7360637, "revenue": 86621196, "salaries_expense": 25880617, "service_revenue": 66327183 } ], "market_conditions": { "gdp_growth": [ -0.007551372037514853, -0.005308180682104804, -0.001240993906107735, -0.014238422063296114 ], "inflation_rate": [ 0.02788365751198349, 0.02147251368255101, 0.022049852362030026, 0.022478923021720523 ], "interest_rate": [ 0.05028314401533041, 0.05535857322527164, 0.05004491832282988, 0.05323661607553914 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 134996, "billable_hours_per_employee": 152, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 34569555, "net_revenue": 28379835, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 35698 }, { "average_project_size": 110640, "billable_hours_per_employee": 99, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 34305551, "net_revenue": 28499732, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 35849 }, { "average_project_size": 147792, "billable_hours_per_employee": 106, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 32073691, "net_revenue": 28620137, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 36000 }, { "average_project_size": 114473, "billable_hours_per_employee": 101, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 32754713, "net_revenue": 28741050, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 36152 } ], "balance_sheet": [ { "assets": 41939218, "current_assets": 15593435, "current_liabilities": 7247804, "equity": 31220525, "fixed_assets": 26345783, "liabilities": 17219687, "long_term_liabilities": 9971883, "quarter": 1 }, { "assets": 42539202, "current_assets": 15706356, "current_liabilities": 7397305, "equity": 31686315, "fixed_assets": 26832846, "liabilities": 17374448, "long_term_liabilities": 9977143, "quarter": 2 }, { "assets": 43147770, "current_assets": 15814258, "current_liabilities": 7913746, "equity": 32313362, "fixed_assets": 27333512, "liabilities": 17530600, "long_term_liabilities": 9616854, "quarter": 3 }, { "assets": 43765044, "current_assets": 20221750, "current_liabilities": 8996722, "equity": 32308842, "fixed_assets": 23543294, "liabilities": 17688156, "long_term_liabilities": 8691434, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55344, "financing_cash_flow": -112485, "investing_cash_flow": -482369, "net_cash_flow": 8005322, "operating_cash_flow": 8379769, "quarter": 1 }, { "change_in_working_capital": 19801, "financing_cash_flow": -120403, "investing_cash_flow": -192469, "net_cash_flow": 7140083, "operating_cash_flow": 7696014, "quarter": 2 }, { "change_in_working_capital": -32202, "financing_cash_flow": 35918, "investing_cash_flow": -182947, "net_cash_flow": 7504418, "operating_cash_flow": 7963195, "quarter": 3 }, { "change_in_working_capital": -80248, "financing_cash_flow": -161421, "investing_cash_flow": -205769, "net_cash_flow": 7052951, "operating_cash_flow": 7409716, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6766896559683111, "current_ratio": 2.1514702936227303, "debt_to_equity_ratio": 0.5515502061544448, "profit_margin": 0.22907088783285737, "quarter": 1, "return_on_assets": 0.15500990027997183, "return_on_equity": 0.2082282088465841 }, { "asset_turnover_ratio": 0.6699639546599864, "current_ratio": 2.1232538066228175, "debt_to_equity_ratio": 0.5483265567485521, "profit_margin": 0.2288288535485176, "quarter": 2, "return_on_assets": 0.15330708366367568, "return_on_equity": 0.20581632796366506 }, { "asset_turnover_ratio": 0.6633051256183112, "current_ratio": 1.9983277198939668, "debt_to_equity_ratio": 0.5425186026758837, "profit_margin": 0.2339678527744294, "quarter": 3, "return_on_assets": 0.15519207597518944, "return_on_equity": 0.20722671939861906 }, { "asset_turnover_ratio": 0.6567124666891686, "current_ratio": 2.2476797660303385, "debt_to_equity_ratio": 0.5474710607083968, "profit_margin": 0.21683111786103848, "quarter": 4, "return_on_assets": 0.14239569826549242, "return_on_equity": 0.19288695026581268 } ], "income_statement": [ { "depreciation": 1878775, "expenses": 19662610, "income_tax": 2216231, "marketing_expense": 3305307, "net_income": 8717225, "net_profit": 6500994, "operational_expense": 13726910, "product_revenue": 7170499, "quarter": 1, "rd_expense": 3065636, "revenue": 28379835, "salaries_expense": 6153393, "service_revenue": 21209336 }, { "depreciation": 1174453, "expenses": 19732353, "income_tax": 2245818, "marketing_expense": 2786554, "net_income": 8767379, "net_profit": 6521561, "operational_expense": 11314886, "product_revenue": 7147404, "quarter": 2, "rd_expense": 2791886, "revenue": 28499732, "salaries_expense": 9620722, "service_revenue": 21352328 }, { "depreciation": 1267003, "expenses": 19802344, "income_tax": 2121601, "marketing_expense": 3673763, "net_income": 8817793, "net_profit": 6696192, "operational_expense": 13719044, "product_revenue": 9545590, "quarter": 3, "rd_expense": 3180766, "revenue": 28620137, "salaries_expense": 9229650, "service_revenue": 19074547 }, { "depreciation": 1177762, "expenses": 19872583, "income_tax": 2636513, "marketing_expense": 2443085, "net_income": 8868467, "net_profit": 6231954, "operational_expense": 11884337, "product_revenue": 5767139, "quarter": 4, "rd_expense": 3124377, "revenue": 28741050, "salaries_expense": 9365893, "service_revenue": 22973911 } ], "market_conditions": { "gdp_growth": [ -0.0071460039857597895, -0.0041866111137433566, -0.01764866040376486, -0.007416481302590776 ], "inflation_rate": [ 0.032199179561736686, 0.033915397386450115, 0.032367195012796945, 0.03293156216574702 ], "interest_rate": [ 0.04084822532430884, 0.04746844253122281, 0.046566519740702424, 0.045337333675959254 ], "year": 2006 }, "random_event": { "description": "Mckenzie, Byrd and Watson Expansion to New Market in 2006", "impact": 0, "type": "Expansion to New Market" }, "year": 2006 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2006, "industry": "Advertising", "location": "New Austinmouth", "name": "Brown-Hill", "num_employees": 833, "region": "Latin America", "revenue_size": "Medium", "website": "www.brown-hill.com" }

[ { "advertising_kpis": [ { "average_project_size": 83523, "billable_hours_per_employee": 155, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 12768320, "net_revenue": 10423622, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 12513 }, { "average_project_size": 134998, "billable_hours_per_employee": 155, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 12099186, "net_revenue": 10260446, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 12317 }, { "average_project_size": 70588, "billable_hours_per_employee": 146, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 11975530, "net_revenue": 10099825, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 12125 }, { "average_project_size": 152916, "billable_hours_per_employee": 87, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 11490771, "net_revenue": 9941718, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 11935 } ], "balance_sheet": [ { "assets": 15416230, "current_assets": 7013277, "current_liabilities": 3778641, "equity": 10351169, "fixed_assets": 8402953, "liabilities": 6731611, "long_term_liabilities": 2952970, "quarter": 1 }, { "assets": 15905527, "current_assets": 5926865, "current_liabilities": 3096695, "equity": 10545554, "fixed_assets": 9978662, "liabilities": 6874480, "long_term_liabilities": 3777785, "quarter": 2 }, { "assets": 16410354, "current_assets": 6490028, "current_liabilities": 3733760, "equity": 10877111, "fixed_assets": 9920326, "liabilities": 7020382, "long_term_liabilities": 3286622, "quarter": 3 }, { "assets": 16931204, "current_assets": 7357844, "current_liabilities": 3332798, "equity": 11279583, "fixed_assets": 9573360, "liabilities": 7169380, "long_term_liabilities": 3836582, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57242, "financing_cash_flow": -168439, "investing_cash_flow": -469620, "net_cash_flow": 1983782, "operating_cash_flow": 2266419, "quarter": 1 }, { "change_in_working_capital": 28702, "financing_cash_flow": 37103, "investing_cash_flow": -134887, "net_cash_flow": 1967919, "operating_cash_flow": 2038947, "quarter": 2 }, { "change_in_working_capital": -44138, "financing_cash_flow": 67538, "investing_cash_flow": -195361, "net_cash_flow": 2141511, "operating_cash_flow": 2183360, "quarter": 3 }, { "change_in_working_capital": -78065, "financing_cash_flow": 62635, "investing_cash_flow": -447364, "net_cash_flow": 1676015, "operating_cash_flow": 2193323, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6761459838105685, "current_ratio": 1.8560315732560992, "debt_to_equity_ratio": 0.6503237460425967, "profit_margin": 0.15988204484007573, "quarter": 1, "return_on_assets": 0.10810360250203843, "return_on_equity": 0.16100113909839556 }, { "asset_turnover_ratio": 0.6450868305086653, "current_ratio": 1.9139324344179844, "debt_to_equity_ratio": 0.6518841968852466, "profit_margin": 0.14760635161473487, "quarter": 2, "return_on_assets": 0.09521891352609693, "return_on_equity": 0.14361568865893626 }, { "asset_turnover_ratio": 0.615454425906961, "current_ratio": 1.7382017055193693, "debt_to_equity_ratio": 0.6454270807754008, "profit_margin": 0.1472440364065714, "quarter": 3, "return_on_assets": 0.09062199389483006, "return_on_equity": 0.13672187403438285 }, { "asset_turnover_ratio": 0.5871831678361444, "current_ratio": 2.2077077578659132, "debt_to_equity_ratio": 0.6356068305007375, "profit_margin": 0.15266566603478393, "quarter": 4, "return_on_assets": 0.08964270940211931, "return_on_equity": 0.13455807719132878 } ], "income_statement": [ { "depreciation": 599869, "expenses": 8337840, "income_tax": 419232, "marketing_expense": 1451901, "net_income": 2085782, "net_profit": 1666550, "operational_expense": 4214135, "product_revenue": 3060628, "quarter": 1, "rd_expense": 1404521, "revenue": 10423622, "salaries_expense": 3545135, "service_revenue": 7362994 }, { "depreciation": 524440, "expenses": 8170270, "income_tax": 575669, "marketing_expense": 826857, "net_income": 2090176, "net_profit": 1514507, "operational_expense": 4726565, "product_revenue": 3179560, "quarter": 2, "rd_expense": 1415279, "revenue": 10260446, "salaries_expense": 3725055, "service_revenue": 7080886 }, { "depreciation": 696221, "expenses": 8006068, "income_tax": 606618, "marketing_expense": 1341757, "net_income": 2093757, "net_profit": 1487139, "operational_expense": 4841100, "product_revenue": 3060420, "quarter": 3, "rd_expense": 1350036, "revenue": 10099825, "salaries_expense": 3789663, "service_revenue": 7039405 }, { "depreciation": 675564, "expenses": 7845167, "income_tax": 578792, "marketing_expense": 939338, "net_income": 2096551, "net_profit": 1517759, "operational_expense": 4015625, "product_revenue": 3616445, "quarter": 4, "rd_expense": 1005639, "revenue": 9941718, "salaries_expense": 2710950, "service_revenue": 6325273 } ], "market_conditions": { "gdp_growth": [ 0.03487192487563923, 0.02241348682301814, 0.01786609916177512, 0.029342220677550088 ], "inflation_rate": [ 0.010492379586528402, 0.009662431423956641, 0.006747940009257585, 0.01270894206547202 ], "interest_rate": [ 0.026683508183180972, 0.03290013622052658, 0.025486648301370436, 0.025501863962694188 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 194107, "billable_hours_per_employee": 80, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 9640515, "net_revenue": 7972390, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 9571 }, { "average_project_size": 147845, "billable_hours_per_employee": 135, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 9281389, "net_revenue": 7865576, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 9442 }, { "average_project_size": 129069, "billable_hours_per_employee": 131, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 9986774, "net_revenue": 7760193, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 9316 }, { "average_project_size": 198069, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 9127132, "net_revenue": 7656222, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 9191 } ], "balance_sheet": [ { "assets": 10152926, "current_assets": 4731919, "current_liabilities": 3344660, "equity": 6579869, "fixed_assets": 5421007, "liabilities": 5905602, "long_term_liabilities": 2560942, "quarter": 1 }, { "assets": 10368842, "current_assets": 4371890, "current_liabilities": 2639021, "equity": 6790143, "fixed_assets": 5996952, "liabilities": 5973526, "long_term_liabilities": 3334505, "quarter": 2 }, { "assets": 10589350, "current_assets": 4925023, "current_liabilities": 3574764, "equity": 6953940, "fixed_assets": 5664327, "liabilities": 6042230, "long_term_liabilities": 2467466, "quarter": 3 }, { "assets": 10814547, "current_assets": 3795333, "current_liabilities": 3479068, "equity": 6801024, "fixed_assets": 7019214, "liabilities": 6111724, "long_term_liabilities": 2632656, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24320, "financing_cash_flow": 104770, "investing_cash_flow": -322103, "net_cash_flow": 2408096, "operating_cash_flow": 2786320, "quarter": 1 }, { "change_in_working_capital": 35267, "financing_cash_flow": -24781, "investing_cash_flow": -348187, "net_cash_flow": 2092927, "operating_cash_flow": 2675108, "quarter": 2 }, { "change_in_working_capital": -76761, "financing_cash_flow": 92379, "investing_cash_flow": -251480, "net_cash_flow": 2384267, "operating_cash_flow": 2697242, "quarter": 3 }, { "change_in_working_capital": -29162, "financing_cash_flow": -161184, "investing_cash_flow": -479593, "net_cash_flow": 2137645, "operating_cash_flow": 2412249, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7852307797771795, "current_ratio": 1.4147683172579575, "debt_to_equity_ratio": 0.8975257714097348, "profit_margin": 0.292577884423617, "quarter": 1, "return_on_assets": 0.2297411603315143, "return_on_equity": 0.35449717919916035 }, { "asset_turnover_ratio": 0.7585780552929633, "current_ratio": 1.6566332742331342, "debt_to_equity_ratio": 0.8797349334174552, "profit_margin": 0.30446937388946466, "quarter": 2, "return_on_assets": 0.23096378554133626, "return_on_equity": 0.3526916885255583 }, { "asset_turnover_ratio": 0.7328299659563619, "current_ratio": 1.3777197599617765, "debt_to_equity_ratio": 0.8688930304259168, "profit_margin": 0.31014950272499664, "quarter": 3, "return_on_assets": 0.22728684952334186, "return_on_equity": 0.3461088246375436 }, { "asset_turnover_ratio": 0.7079558672221777, "current_ratio": 1.0909050929731756, "debt_to_equity_ratio": 0.8986476154179135, "profit_margin": 0.2740517451035249, "quarter": 4, "return_on_assets": 0.1940165408685172, "return_on_equity": 0.3085125122334519 } ], "income_statement": [ { "depreciation": 453775, "expenses": 4818834, "income_tax": 821011, "marketing_expense": 578693, "net_income": 3153556, "net_profit": 2332545, "operational_expense": 2588684, "product_revenue": 2751133, "quarter": 1, "rd_expense": 576494, "revenue": 7972390, "salaries_expense": 1545380, "service_revenue": 5221257 }, { "depreciation": 280281, "expenses": 4769697, "income_tax": 701052, "marketing_expense": 879099, "net_income": 3095879, "net_profit": 2394827, "operational_expense": 3304756, "product_revenue": 2694079, "quarter": 2, "rd_expense": 669183, "revenue": 7865576, "salaries_expense": 1991581, "service_revenue": 5171497 }, { "depreciation": 290422, "expenses": 4721061, "income_tax": 632312, "marketing_expense": 787316, "net_income": 3039132, "net_profit": 2406820, "operational_expense": 2725663, "product_revenue": 1920426, "quarter": 3, "rd_expense": 720918, "revenue": 7760193, "salaries_expense": 1473816, "service_revenue": 5839767 }, { "depreciation": 314048, "expenses": 4672921, "income_tax": 885100, "marketing_expense": 667225, "net_income": 2983301, "net_profit": 2098201, "operational_expense": 2612670, "product_revenue": 2190688, "quarter": 4, "rd_expense": 717804, "revenue": 7656222, "salaries_expense": 2057288, "service_revenue": 5465534 } ], "market_conditions": { "gdp_growth": [ 0.03190387717409335, 0.03221945709769474, 0.030464011153078605, 0.020884528781763556 ], "inflation_rate": [ 0.014523819718913877, 0.019593448040897007, 0.018281701413777145, 0.016873506434556682 ], "interest_rate": [ 0.03299685822828817, 0.029863679409810377, 0.02637075352331466, 0.02780138828412161 ], "year": 2007 }, "random_event": { "description": "Brown-Hill Partnership with Major Brand in 2007", "impact": 0.09, "type": "Partnership with Major Brand" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 167157, "billable_hours_per_employee": 135, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 17096406, "net_revenue": 15404787, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 18493 }, { "average_project_size": 129375, "billable_hours_per_employee": 91, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 19362182, "net_revenue": 14938210, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 17933 }, { "average_project_size": 190287, "billable_hours_per_employee": 103, "client_concentration": 0.16, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 16883077, "net_revenue": 14485764, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 17390 }, { "average_project_size": 181548, "billable_hours_per_employee": 113, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 16497648, "net_revenue": 14047022, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 16863 } ], "balance_sheet": [ { "assets": 21714653, "current_assets": 7005604, "current_liabilities": 6154573, "equity": 12748716, "fixed_assets": 14709049, "liabilities": 11234984, "long_term_liabilities": 5080411, "quarter": 1 }, { "assets": 22058068, "current_assets": 8908572, "current_liabilities": 6094633, "equity": 12771035, "fixed_assets": 13149496, "liabilities": 11394005, "long_term_liabilities": 5299372, "quarter": 2 }, { "assets": 22406914, "current_assets": 9492472, "current_liabilities": 4857239, "equity": 12778886, "fixed_assets": 12914442, "liabilities": 11555276, "long_term_liabilities": 6698037, "quarter": 3 }, { "assets": 22761277, "current_assets": 7435520, "current_liabilities": 5501287, "equity": 12929765, "fixed_assets": 15325757, "liabilities": 11718829, "long_term_liabilities": 6217542, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83426, "financing_cash_flow": -39388, "investing_cash_flow": -227580, "net_cash_flow": 2713136, "operating_cash_flow": 3015165, "quarter": 1 }, { "change_in_working_capital": -83321, "financing_cash_flow": -16189, "investing_cash_flow": -102623, "net_cash_flow": 2771337, "operating_cash_flow": 2763295, "quarter": 2 }, { "change_in_working_capital": 39359, "financing_cash_flow": 122646, "investing_cash_flow": -432601, "net_cash_flow": 2144514, "operating_cash_flow": 2836237, "quarter": 3 }, { "change_in_working_capital": 22311, "financing_cash_flow": 104861, "investing_cash_flow": -145626, "net_cash_flow": 2623132, "operating_cash_flow": 2940286, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7094189808144759, "current_ratio": 1.1382762053516955, "debt_to_equity_ratio": 0.8812639641513702, "profit_margin": 0.147294928517999, "quarter": 1, "return_on_assets": 0.10449381806837992, "return_on_equity": 0.1779823944623129 }, { "asset_turnover_ratio": 0.6772220486399806, "current_ratio": 1.4617077024982472, "debt_to_equity_ratio": 0.8921755362819067, "profit_margin": 0.1410458147261285, "quarter": 2, "return_on_assets": 0.09551933560092389, "return_on_equity": 0.16498052037285937 }, { "asset_turnover_ratio": 0.6464863479192181, "current_ratio": 1.954293787067097, "debt_to_equity_ratio": 0.9042475220453489, "profit_margin": 0.1330442771261495, "quarter": 3, "return_on_assets": 0.08601130883083677, "return_on_equity": 0.15081502409521455 }, { "asset_turnover_ratio": 0.6171456021558017, "current_ratio": 1.3515964537025609, "debt_to_equity_ratio": 0.9063450882517973, "profit_margin": 0.1343570900650686, "quarter": 4, "return_on_assets": 0.08291788725210804, "return_on_equity": 0.14596684471836882 } ], "income_statement": [ { "depreciation": 746118, "expenses": 12272620, "income_tax": 863120, "marketing_expense": 2433130, "net_income": 3132167, "net_profit": 2269047, "operational_expense": 6160805, "product_revenue": 3857313, "quarter": 1, "rd_expense": 2128501, "revenue": 15404787, "salaries_expense": 4955264, "service_revenue": 11547474 }, { "depreciation": 656323, "expenses": 12044966, "income_tax": 786272, "marketing_expense": 1409763, "net_income": 2893244, "net_profit": 2106972, "operational_expense": 7462186, "product_revenue": 3017152, "quarter": 2, "rd_expense": 1834385, "revenue": 14938210, "salaries_expense": 5851967, "service_revenue": 11921058 }, { "depreciation": 908989, "expenses": 11821535, "income_tax": 736981, "marketing_expense": 1638014, "net_income": 2664229, "net_profit": 1927248, "operational_expense": 6528645, "product_revenue": 4899730, "quarter": 3, "rd_expense": 1719702, "revenue": 14485764, "salaries_expense": 4199126, "service_revenue": 9586034 }, { "depreciation": 1052969, "expenses": 11602249, "income_tax": 557456, "marketing_expense": 1620372, "net_income": 2444773, "net_profit": 1887317, "operational_expense": 8015667, "product_revenue": 3271281, "quarter": 4, "rd_expense": 1584227, "revenue": 14047022, "salaries_expense": 5381814, "service_revenue": 10775741 } ], "market_conditions": { "gdp_growth": [ 0.03036993814954992, 0.03059485746900952, 0.017498026450638013, 0.033461289888905656 ], "inflation_rate": [ 0.02176902763913257, 0.0236773840097641, 0.02442263188637167, 0.023997659772698198 ], "interest_rate": [ 0.01716887458558551, 0.019195917465500416, 0.015992716363227237, 0.018367857463791236 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 126170, "billable_hours_per_employee": 106, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 18083206, "net_revenue": 14888009, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 17873 }, { "average_project_size": 98035, "billable_hours_per_employee": 114, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 18793450, "net_revenue": 14923413, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 17915 }, { "average_project_size": 90133, "billable_hours_per_employee": 151, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 17843061, "net_revenue": 14958902, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 17958 }, { "average_project_size": 112597, "billable_hours_per_employee": 82, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 17349256, "net_revenue": 14994475, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 18001 } ], "balance_sheet": [ { "assets": 18456503, "current_assets": 7258202, "current_liabilities": 5155099, "equity": 13987222, "fixed_assets": 11198301, "liabilities": 8681535, "long_term_liabilities": 3526436, "quarter": 1 }, { "assets": 18850101, "current_assets": 8857384, "current_liabilities": 5156280, "equity": 14686312, "fixed_assets": 9992717, "liabilities": 8833134, "long_term_liabilities": 3676854, "quarter": 2 }, { "assets": 19252091, "current_assets": 6763803, "current_liabilities": 3720823, "equity": 14920953, "fixed_assets": 12488288, "liabilities": 8987380, "long_term_liabilities": 5266557, "quarter": 3 }, { "assets": 19662655, "current_assets": 9280257, "current_liabilities": 4235459, "equity": 15221546, "fixed_assets": 10382398, "liabilities": 9144320, "long_term_liabilities": 4908861, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35456, "financing_cash_flow": -180898, "investing_cash_flow": -483153, "net_cash_flow": 4731830, "operating_cash_flow": 5021444, "quarter": 1 }, { "change_in_working_capital": -19116, "financing_cash_flow": -163172, "investing_cash_flow": -319890, "net_cash_flow": 5314000, "operating_cash_flow": 5397500, "quarter": 2 }, { "change_in_working_capital": -38172, "financing_cash_flow": -128846, "investing_cash_flow": -153751, "net_cash_flow": 5215784, "operating_cash_flow": 5519512, "quarter": 3 }, { "change_in_working_capital": 89098, "financing_cash_flow": 193751, "investing_cash_flow": -494997, "net_cash_flow": 4783285, "operating_cash_flow": 5229509, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8066538390289861, "current_ratio": 1.4079655890216658, "debt_to_equity_ratio": 0.6206761428395146, "profit_margin": 0.282929302366757, "quarter": 1, "return_on_assets": 0.22822600792793737, "return_on_equity": 0.30115014975811494 }, { "asset_turnover_ratio": 0.7916887554077296, "current_ratio": 1.7177856904590132, "debt_to_equity_ratio": 0.6014535167167905, "profit_margin": 0.3128872061638983, "quarter": 2, "return_on_assets": 0.24770928283089835, "return_on_equity": 0.31793856755869004 }, { "asset_turnover_ratio": 0.7770014176641904, "current_ratio": 1.8178244436781863, "debt_to_equity_ratio": 0.6023328402683126, "profit_margin": 0.3112689688053308, "quarter": 3, "return_on_assets": 0.24185643003661264, "return_on_equity": 0.31206063044364524 }, { "asset_turnover_ratio": 0.7625864869215271, "current_ratio": 2.191086491452284, "debt_to_equity_ratio": 0.6007484390875933, "profit_margin": 0.3136629325134758, "quarter": 4, "return_on_assets": 0.23919511378295555, "return_on_equity": 0.30898379179092583 } ], "income_statement": [ { "depreciation": 809190, "expenses": 9023764, "income_tax": 1651991, "marketing_expense": 1542975, "net_income": 5864245, "net_profit": 4212254, "operational_expense": 4999131, "product_revenue": 5868612, "quarter": 1, "rd_expense": 1306975, "revenue": 14888009, "salaries_expense": 3752579, "service_revenue": 9019397 }, { "depreciation": 728155, "expenses": 8998418, "income_tax": 1255650, "marketing_expense": 1641924, "net_income": 5924995, "net_profit": 4669345, "operational_expense": 6037569, "product_revenue": 3377786, "quarter": 2, "rd_expense": 962508, "revenue": 14923413, "salaries_expense": 3506015, "service_revenue": 11545627 }, { "depreciation": 863270, "expenses": 8973145, "income_tax": 1329515, "marketing_expense": 1422359, "net_income": 5985757, "net_profit": 4656242, "operational_expense": 5641859, "product_revenue": 4184987, "quarter": 3, "rd_expense": 1511744, "revenue": 14958902, "salaries_expense": 4039699, "service_revenue": 10773915 }, { "depreciation": 526298, "expenses": 8947942, "income_tax": 1343322, "marketing_expense": 1757950, "net_income": 6046533, "net_profit": 4703211, "operational_expense": 6049760, "product_revenue": 3071102, "quarter": 4, "rd_expense": 987391, "revenue": 14994475, "salaries_expense": 3028539, "service_revenue": 11923373 } ], "market_conditions": { "gdp_growth": [ 0.024828623408429285, 0.01617239540263902, 0.02325743862464289, 0.0119849296100961 ], "inflation_rate": [ 0.012555598732559577, 0.012208361324250823, 0.01170581428039712, 0.015535847364981894 ], "interest_rate": [ 0.040774086332758946, 0.042788236639702736, 0.035117112236463265, 0.04158832901180211 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 52821, "billable_hours_per_employee": 110, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 20981875, "net_revenue": 16434743, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 19730 }, { "average_project_size": 194335, "billable_hours_per_employee": 116, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 19418874, "net_revenue": 16266149, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 19527 }, { "average_project_size": 171757, "billable_hours_per_employee": 108, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 19735669, "net_revenue": 16099284, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 19327 }, { "average_project_size": 109805, "billable_hours_per_employee": 129, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 17635603, "net_revenue": 15934131, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 19129 } ], "balance_sheet": [ { "assets": 21728523, "current_assets": 7395330, "current_liabilities": 5394379, "equity": 15739335, "fixed_assets": 14333193, "liabilities": 9336816, "long_term_liabilities": 3942437, "quarter": 1 }, { "assets": 22111329, "current_assets": 8999168, "current_liabilities": 5354647, "equity": 15935861, "fixed_assets": 13112161, "liabilities": 9570181, "long_term_liabilities": 4215534, "quarter": 2 }, { "assets": 22500879, "current_assets": 10010234, "current_liabilities": 4580030, "equity": 15997285, "fixed_assets": 12490645, "liabilities": 9809379, "long_term_liabilities": 5229349, "quarter": 3 }, { "assets": 22897292, "current_assets": 8293735, "current_liabilities": 5444488, "equity": 16318122, "fixed_assets": 14603557, "liabilities": 10054556, "long_term_liabilities": 4610068, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7217, "financing_cash_flow": -63487, "investing_cash_flow": -390128, "net_cash_flow": 3647643, "operating_cash_flow": 4178897, "quarter": 1 }, { "change_in_working_capital": -71365, "financing_cash_flow": 57356, "investing_cash_flow": -464988, "net_cash_flow": 4103069, "operating_cash_flow": 4230659, "quarter": 2 }, { "change_in_working_capital": -15820, "financing_cash_flow": -84444, "investing_cash_flow": -463232, "net_cash_flow": 4116244, "operating_cash_flow": 4391057, "quarter": 3 }, { "change_in_working_capital": 65406, "financing_cash_flow": 60068, "investing_cash_flow": -390219, "net_cash_flow": 4427168, "operating_cash_flow": 4532079, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7563672413444761, "current_ratio": 1.3709325948362174, "debt_to_equity_ratio": 0.5932154058605399, "profit_margin": 0.20369214170248967, "quarter": 1, "return_on_assets": 0.15406606330306022, "return_on_equity": 0.21269183227880975 }, { "asset_turnover_ratio": 0.7356477306271368, "current_ratio": 1.680627686568321, "debt_to_equity_ratio": 0.6005437045415996, "profit_margin": 0.20869801450853548, "quarter": 2, "return_on_assets": 0.1535282207595934, "return_on_equity": 0.21302350717040014 }, { "asset_turnover_ratio": 0.715495781298144, "current_ratio": 2.185626295024268, "debt_to_equity_ratio": 0.6131902382185477, "profit_margin": 0.205337392644294, "quarter": 3, "return_on_assets": 0.14691803817975288, "return_on_equity": 0.20664662784966323 }, { "asset_turnover_ratio": 0.6958958727521141, "current_ratio": 1.523326895017493, "debt_to_equity_ratio": 0.6161588937746635, "profit_margin": 0.21810954108510844, "quarter": 4, "return_on_assets": 0.15178152944898463, "return_on_equity": 0.21297708155387 } ], "income_statement": [ { "depreciation": 831269, "expenses": 11834229, "income_tax": 1252886, "marketing_expense": 1725991, "net_income": 4600514, "net_profit": 3347628, "operational_expense": 6385773, "product_revenue": 4043026, "quarter": 1, "rd_expense": 1329549, "revenue": 16434743, "salaries_expense": 5120485, "service_revenue": 12391717 }, { "depreciation": 835946, "expenses": 11678138, "income_tax": 1193298, "marketing_expense": 2267146, "net_income": 4588011, "net_profit": 3394713, "operational_expense": 7200972, "product_revenue": 3849620, "quarter": 2, "rd_expense": 1834598, "revenue": 16266149, "salaries_expense": 5530162, "service_revenue": 12416529 }, { "depreciation": 1085272, "expenses": 11524106, "income_tax": 1269393, "marketing_expense": 1347803, "net_income": 4575178, "net_profit": 3305785, "operational_expense": 7545798, "product_revenue": 6312455, "quarter": 3, "rd_expense": 1307871, "revenue": 16099284, "salaries_expense": 4798511, "service_revenue": 9786829 }, { "depreciation": 1056693, "expenses": 11372106, "income_tax": 1086639, "marketing_expense": 2195871, "net_income": 4562025, "net_profit": 3475386, "operational_expense": 7799602, "product_revenue": 3924119, "quarter": 4, "rd_expense": 1354150, "revenue": 15934131, "salaries_expense": 4151497, "service_revenue": 12010012 } ], "market_conditions": { "gdp_growth": [ 0.012425476484860082, 0.02575192092324951, 0.016226744474970998, 0.029551068773977243 ], "inflation_rate": [ 0.01212080541147225, 0.011683293435479216, 0.010299614000996968, 0.01436020981084828 ], "interest_rate": [ 0.03712564468489556, 0.029147933135124288, 0.03523135517615977, 0.03341817989823194 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 101421, "billable_hours_per_employee": 109, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 6927287, "net_revenue": 6012096, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 7217 }, { "average_project_size": 133808, "billable_hours_per_employee": 126, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 7011976, "net_revenue": 5960083, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 7155 }, { "average_project_size": 105912, "billable_hours_per_employee": 136, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 6610931, "net_revenue": 5908521, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 7093 }, { "average_project_size": 109748, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 6842223, "net_revenue": 5857404, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 7032 } ], "balance_sheet": [ { "assets": 8113527, "current_assets": 3432878, "current_liabilities": 2281878, "equity": 4566436, "fixed_assets": 4680649, "liabilities": 4790564, "long_term_liabilities": 2508686, "quarter": 1 }, { "assets": 8353960, "current_assets": 2841848, "current_liabilities": 2358220, "equity": 4625659, "fixed_assets": 5512112, "liabilities": 4838031, "long_term_liabilities": 2479811, "quarter": 2 }, { "assets": 8601518, "current_assets": 3705850, "current_liabilities": 2348932, "equity": 4972984, "fixed_assets": 4895668, "liabilities": 4885968, "long_term_liabilities": 2537036, "quarter": 3 }, { "assets": 8856413, "current_assets": 2955973, "current_liabilities": 2322561, "equity": 5054602, "fixed_assets": 5900440, "liabilities": 4934380, "long_term_liabilities": 2611819, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97544, "financing_cash_flow": 150891, "investing_cash_flow": -190197, "net_cash_flow": 1363324, "operating_cash_flow": 1471599, "quarter": 1 }, { "change_in_working_capital": 34529, "financing_cash_flow": 190966, "investing_cash_flow": -244728, "net_cash_flow": 963242, "operating_cash_flow": 1494393, "quarter": 2 }, { "change_in_working_capital": -70191, "financing_cash_flow": 137175, "investing_cash_flow": -282183, "net_cash_flow": 1234680, "operating_cash_flow": 1508963, "quarter": 3 }, { "change_in_working_capital": -96606, "financing_cash_flow": 50407, "investing_cash_flow": -480838, "net_cash_flow": 1166861, "operating_cash_flow": 1488628, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7409966097358153, "current_ratio": 1.5044090876024048, "debt_to_equity_ratio": 1.049081603245945, "profit_margin": 0.20682853367610896, "quarter": 1, "return_on_assets": 0.15325924225062665, "return_on_equity": 0.27230711215486214 }, { "asset_turnover_ratio": 0.7134440433040139, "current_ratio": 1.2050817989839795, "debt_to_equity_ratio": 1.0459117284693922, "profit_margin": 0.18619371575865637, "quarter": 2, "return_on_assets": 0.1328387974086541, "return_on_equity": 0.23990743805369139 }, { "asset_turnover_ratio": 0.6869160769064251, "current_ratio": 1.5776744494944936, "debt_to_equity_ratio": 0.9825022561906493, "profit_margin": 0.2128170484627202, "quarter": 3, "return_on_assets": 0.1461874520288163, "return_on_equity": 0.25285301541287886 }, { "asset_turnover_ratio": 0.6613743058278786, "current_ratio": 1.2727213623237452, "debt_to_equity_ratio": 0.9762153380226574, "profit_margin": 0.19335681813991318, "quarter": 4, "return_on_assets": 0.12788123137437243, "return_on_equity": 0.22406689982712782 } ], "income_statement": [ { "depreciation": 228126, "expenses": 4452239, "income_tax": 316384, "marketing_expense": 502241, "net_income": 1559857, "net_profit": 1243473, "operational_expense": 2297420, "product_revenue": 1243269, "quarter": 1, "rd_expense": 842733, "revenue": 6012096, "salaries_expense": 2083754, "service_revenue": 4768827 }, { "depreciation": 384663, "expenses": 4390700, "income_tax": 459653, "marketing_expense": 663158, "net_income": 1569383, "net_profit": 1109730, "operational_expense": 2504768, "product_revenue": 2187769, "quarter": 2, "rd_expense": 662039, "revenue": 5960083, "salaries_expense": 1568261, "service_revenue": 3772314 }, { "depreciation": 251529, "expenses": 4330012, "income_tax": 321075, "marketing_expense": 488554, "net_income": 1578509, "net_profit": 1257434, "operational_expense": 2576478, "product_revenue": 2232778, "quarter": 3, "rd_expense": 837559, "revenue": 5908521, "salaries_expense": 1933694, "service_revenue": 3675743 }, { "depreciation": 356059, "expenses": 4270163, "income_tax": 454672, "marketing_expense": 463281, "net_income": 1587241, "net_profit": 1132569, "operational_expense": 2793844, "product_revenue": 1988657, "quarter": 4, "rd_expense": 445318, "revenue": 5857404, "salaries_expense": 1800282, "service_revenue": 3868747 } ], "market_conditions": { "gdp_growth": [ 0.03331214904678285, 0.022665233071401225, 0.017639508935875625, 0.029772545855592483 ], "inflation_rate": [ 0.008669257179579896, 0.008027566885331794, 0.01219288506096282, 0.012955167383799728 ], "interest_rate": [ 0.031478992482297914, 0.03617367963383783, 0.03597697026035295, 0.034201641804855146 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 132211, "billable_hours_per_employee": 96, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 12861022, "net_revenue": 10313725, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 12381 }, { "average_project_size": 128947, "billable_hours_per_employee": 141, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 12462902, "net_revenue": 10309530, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 12376 }, { "average_project_size": 161300, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 12582675, "net_revenue": 10305337, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 12371 }, { "average_project_size": 97812, "billable_hours_per_employee": 154, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 12748868, "net_revenue": 10301146, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 12366 } ], "balance_sheet": [ { "assets": 14075697, "current_assets": 7017279, "current_liabilities": 2364555, "equity": 10569782, "fixed_assets": 7058418, "liabilities": 5691112, "long_term_liabilities": 3326557, "quarter": 1 }, { "assets": 14259916, "current_assets": 4755181, "current_liabilities": 3093300, "equity": 10445799, "fixed_assets": 9504735, "liabilities": 5770499, "long_term_liabilities": 2677199, "quarter": 2 }, { "assets": 14446547, "current_assets": 7122015, "current_liabilities": 2736464, "equity": 10463058, "fixed_assets": 7324532, "liabilities": 5850993, "long_term_liabilities": 3114529, "quarter": 3 }, { "assets": 14635620, "current_assets": 7000056, "current_liabilities": 2759268, "equity": 10701249, "fixed_assets": 7635564, "liabilities": 5932610, "long_term_liabilities": 3173342, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3879, "financing_cash_flow": 110171, "investing_cash_flow": -180656, "net_cash_flow": 2310793, "operating_cash_flow": 2765642, "quarter": 1 }, { "change_in_working_capital": 16213, "financing_cash_flow": -186061, "investing_cash_flow": -465243, "net_cash_flow": 2134024, "operating_cash_flow": 2558972, "quarter": 2 }, { "change_in_working_capital": -67411, "financing_cash_flow": 77994, "investing_cash_flow": -132770, "net_cash_flow": 2038767, "operating_cash_flow": 2370065, "quarter": 3 }, { "change_in_working_capital": 47910, "financing_cash_flow": 86205, "investing_cash_flow": -329420, "net_cash_flow": 1719088, "operating_cash_flow": 2385882, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7327328088974919, "current_ratio": 2.967695401460317, "debt_to_equity_ratio": 0.5384322969007308, "profit_margin": 0.211872722997753, "quarter": 1, "return_on_assets": 0.1552460954509038, "return_on_equity": 0.2067400254801849 }, { "asset_turnover_ratio": 0.7229727019429848, "current_ratio": 1.5372518022823523, "debt_to_equity_ratio": 0.5524229405524652, "profit_margin": 0.18976442185046263, "quarter": 2, "return_on_assets": 0.13719449679787735, "return_on_equity": 0.18728888043892095 }, { "asset_turnover_ratio": 0.7133425724500118, "current_ratio": 2.60263427547375, "debt_to_equity_ratio": 0.5592048710807108, "profit_margin": 0.18121716931721885, "quarter": 3, "return_on_assets": 0.12926992173285423, "return_on_equity": 0.17848548674775577 }, { "asset_turnover_ratio": 0.7038407665681399, "current_ratio": 2.5369250105462755, "debt_to_equity_ratio": 0.5543848199401771, "profit_margin": 0.19398220353347093, "quarter": 4, "return_on_assets": 0.13653258283557512, "return_on_equity": 0.18672951166728294 } ], "income_statement": [ { "depreciation": 580445, "expenses": 7536034, "income_tax": 592494, "marketing_expense": 949216, "net_income": 2777691, "net_profit": 2185197, "operational_expense": 4929381, "product_revenue": 4027477, "quarter": 1, "rd_expense": 1430229, "revenue": 10313725, "salaries_expense": 3129574, "service_revenue": 6286248 }, { "depreciation": 602590, "expenses": 7597407, "income_tax": 755741, "marketing_expense": 1032703, "net_income": 2712123, "net_profit": 1956382, "operational_expense": 4449147, "product_revenue": 4034538, "quarter": 2, "rd_expense": 1479423, "revenue": 10309530, "salaries_expense": 3675234, "service_revenue": 6274992 }, { "depreciation": 502561, "expenses": 7659279, "income_tax": 778554, "marketing_expense": 1116529, "net_income": 2646058, "net_profit": 1867504, "operational_expense": 4663579, "product_revenue": 2156709, "quarter": 3, "rd_expense": 1064147, "revenue": 10305337, "salaries_expense": 3682354, "service_revenue": 8148628 }, { "depreciation": 387643, "expenses": 7721656, "income_tax": 581251, "marketing_expense": 1447810, "net_income": 2579490, "net_profit": 1998239, "operational_expense": 3888045, "product_revenue": 3289205, "quarter": 4, "rd_expense": 1436089, "revenue": 10301146, "salaries_expense": 3140204, "service_revenue": 7011941 } ], "market_conditions": { "gdp_growth": [ 0.029007984453103187, 0.015276421768281815, 0.017512601607781435, 0.019842090015185367 ], "inflation_rate": [ 0.014727317553621298, 0.014517626274445198, 0.012634032863783104, 0.013592656178251283 ], "interest_rate": [ 0.02889901483466019, 0.02974724502342492, 0.0369930307810172, 0.035923721436769564 ], "year": 2012 }, "random_event": { "description": "Brown-Hill Partnership with Major Brand in 2012", "impact": 0.02, "type": "Partnership with Major Brand" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 146865, "billable_hours_per_employee": 130, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 22967213, "net_revenue": 19085274, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 22911 }, { "average_project_size": 78735, "billable_hours_per_employee": 127, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 23450621, "net_revenue": 19115792, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 22948 }, { "average_project_size": 138376, "billable_hours_per_employee": 132, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 22523931, "net_revenue": 19146359, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 22985 }, { "average_project_size": 192047, "billable_hours_per_employee": 94, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 22703628, "net_revenue": 19176976, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 23022 } ], "balance_sheet": [ { "assets": 22238594, "current_assets": 9319250, "current_liabilities": 4691115, "equity": 18173048, "fixed_assets": 12919344, "liabilities": 9228455, "long_term_liabilities": 4537340, "quarter": 1 }, { "assets": 22635183, "current_assets": 9485717, "current_liabilities": 5260020, "equity": 18271771, "fixed_assets": 13149466, "liabilities": 9301163, "long_term_liabilities": 4041143, "quarter": 2 }, { "assets": 23038845, "current_assets": 11359237, "current_liabilities": 5313551, "equity": 19124124, "fixed_assets": 11679608, "liabilities": 9374443, "long_term_liabilities": 4060892, "quarter": 3 }, { "assets": 23449706, "current_assets": 7123356, "current_liabilities": 3988487, "equity": 19146199, "fixed_assets": 16326350, "liabilities": 9448301, "long_term_liabilities": 5459814, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18472, "financing_cash_flow": -81514, "investing_cash_flow": -455888, "net_cash_flow": 5734421, "operating_cash_flow": 6094697, "quarter": 1 }, { "change_in_working_capital": 59875, "financing_cash_flow": 107799, "investing_cash_flow": -339253, "net_cash_flow": 5808328, "operating_cash_flow": 6091941, "quarter": 2 }, { "change_in_working_capital": -92834, "financing_cash_flow": 100496, "investing_cash_flow": -164707, "net_cash_flow": 6058443, "operating_cash_flow": 6257514, "quarter": 3 }, { "change_in_working_capital": 78075, "financing_cash_flow": -8122, "investing_cash_flow": -472920, "net_cash_flow": 5883053, "operating_cash_flow": 6297237, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8582050645827699, "current_ratio": 1.9865746203194763, "debt_to_equity_ratio": 0.5078099722181991, "profit_margin": 0.27051793964288906, "quarter": 1, "return_on_assets": 0.23215986586202347, "return_on_equity": 0.2840970320443769 }, { "asset_turnover_ratio": 0.8445167861024141, "current_ratio": 1.8033613940631406, "debt_to_equity_ratio": 0.5090455106951592, "profit_margin": 0.2583074245628954, "quarter": 2, "return_on_assets": 0.21814495601824824, "return_on_equity": 0.2702393216289762 }, { "asset_turnover_ratio": 0.8310468254810517, "current_ratio": 2.1377863880482186, "debt_to_equity_ratio": 0.49018940684551093, "profit_margin": 0.2851571935948762, "quarter": 3, "return_on_assets": 0.23697898050010754, "return_on_equity": 0.2854887366344205 }, { "asset_turnover_ratio": 0.8177917454487489, "current_ratio": 1.7859794954828736, "debt_to_equity_ratio": 0.4934818132831483, "profit_margin": 0.26827973294642493, "quarter": 4, "return_on_assets": 0.21939695107478108, "return_on_equity": 0.26871098540237676 } ], "income_statement": [ { "depreciation": 931788, "expenses": 12040542, "income_tax": 1881823, "marketing_expense": 2207151, "net_income": 7044732, "net_profit": 5162909, "operational_expense": 8143077, "product_revenue": 5574727, "quarter": 1, "rd_expense": 1341951, "revenue": 19085274, "salaries_expense": 5578477, "service_revenue": 13510547 }, { "depreciation": 1154190, "expenses": 12075985, "income_tax": 2102056, "marketing_expense": 1536217, "net_income": 7039807, "net_profit": 4937751, "operational_expense": 6416295, "product_revenue": 6913887, "quarter": 2, "rd_expense": 1401698, "revenue": 19115792, "salaries_expense": 3777469, "service_revenue": 12201905 }, { "depreciation": 797792, "expenses": 12111534, "income_tax": 1575103, "marketing_expense": 1370421, "net_income": 7034825, "net_profit": 5459722, "operational_expense": 6545222, "product_revenue": 7119404, "quarter": 3, "rd_expense": 2096796, "revenue": 19146359, "salaries_expense": 5953679, "service_revenue": 12026955 }, { "depreciation": 1152443, "expenses": 12147186, "income_tax": 1884996, "marketing_expense": 2286645, "net_income": 7029790, "net_profit": 5144794, "operational_expense": 6904573, "product_revenue": 4468607, "quarter": 4, "rd_expense": 2028001, "revenue": 19176976, "salaries_expense": 5113843, "service_revenue": 14708369 } ], "market_conditions": { "gdp_growth": [ 0.026368661209474335, 0.01911551994487848, 0.02839486534504347, 0.024987263249478146 ], "inflation_rate": [ 0.00978848493348377, 0.01002274457705063, 0.008720044395171286, 0.01336275795123084 ], "interest_rate": [ 0.03439322328483245, 0.032181986581777955, 0.026684311923086023, 0.02739466020445891 ], "year": 2013 }, "random_event": { "description": "Brown-Hill Data Privacy Regulation Impact in 2013", "impact": 0.03, "type": "Data Privacy Regulation Impact" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 122425, "billable_hours_per_employee": 151, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 20937773, "net_revenue": 17058238, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 20478 }, { "average_project_size": 107549, "billable_hours_per_employee": 154, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 19839478, "net_revenue": 17151992, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 20591 }, { "average_project_size": 187698, "billable_hours_per_employee": 92, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 19336721, "net_revenue": 17246263, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 20704 }, { "average_project_size": 165554, "billable_hours_per_employee": 133, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 21502187, "net_revenue": 17341051, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 20818 } ], "balance_sheet": [ { "assets": 24852898, "current_assets": 11060067, "current_liabilities": 5461689, "equity": 17584497, "fixed_assets": 13792831, "liabilities": 11251219, "long_term_liabilities": 5789530, "quarter": 1 }, { "assets": 25512369, "current_assets": 8002190, "current_liabilities": 4673647, "equity": 18242485, "fixed_assets": 17510179, "liabilities": 11440756, "long_term_liabilities": 6767109, "quarter": 2 }, { "assets": 26189340, "current_assets": 9755781, "current_liabilities": 4954132, "equity": 18944999, "fixed_assets": 16433559, "liabilities": 11633486, "long_term_liabilities": 6679354, "quarter": 3 }, { "assets": 26884274, "current_assets": 12832640, "current_liabilities": 6510287, "equity": 19360640, "fixed_assets": 14051634, "liabilities": 11829463, "long_term_liabilities": 5319176, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35898, "financing_cash_flow": -195607, "investing_cash_flow": -189897, "net_cash_flow": 4613837, "operating_cash_flow": 4785400, "quarter": 1 }, { "change_in_working_capital": 71310, "financing_cash_flow": 34364, "investing_cash_flow": -440813, "net_cash_flow": 4493863, "operating_cash_flow": 4964404, "quarter": 2 }, { "change_in_working_capital": -8769, "financing_cash_flow": 72207, "investing_cash_flow": -205787, "net_cash_flow": 4816668, "operating_cash_flow": 5012589, "quarter": 3 }, { "change_in_working_capital": 82565, "financing_cash_flow": -34842, "investing_cash_flow": -272623, "net_cash_flow": 5012905, "operating_cash_flow": 5157299, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6863681651934515, "current_ratio": 2.0250268735550487, "debt_to_equity_ratio": 0.6398374090541231, "profit_margin": 0.23348355205267976, "quarter": 1, "return_on_assets": 0.16025567722524753, "return_on_equity": 0.2264959867774438 }, { "asset_turnover_ratio": 0.6723010317074044, "current_ratio": 1.7121939247872164, "debt_to_equity_ratio": 0.6271489876516275, "profit_margin": 0.24317128879257874, "quarter": 2, "return_on_assets": 0.16348430833686986, "return_on_equity": 0.2286350790476188 }, { "asset_turnover_ratio": 0.6585222460741661, "current_ratio": 1.9692210461893225, "debt_to_equity_ratio": 0.6140663295891439, "profit_margin": 0.2544983223322061, "quarter": 3, "return_on_assets": 0.16759280684431146, "return_on_equity": 0.23167829145834212 }, { "asset_turnover_ratio": 0.6450258243908688, "current_ratio": 1.9711327626570072, "debt_to_equity_ratio": 0.6110057828666821, "profit_margin": 0.2483026547814201, "quarter": 4, "return_on_assets": 0.1601616245988268, "return_on_equity": 0.22240117062245876 } ], "income_statement": [ { "depreciation": 802582, "expenses": 11394561, "income_tax": 1680859, "marketing_expense": 1926238, "net_income": 5663677, "net_profit": 3982818, "operational_expense": 5869718, "product_revenue": 6005042, "quarter": 1, "rd_expense": 2253758, "revenue": 17058238, "salaries_expense": 5047819, "service_revenue": 11053196 }, { "depreciation": 793532, "expenses": 11379377, "income_tax": 1601743, "marketing_expense": 2012705, "net_income": 5772615, "net_profit": 4170872, "operational_expense": 7670467, "product_revenue": 4104809, "quarter": 2, "rd_expense": 1246789, "revenue": 17151992, "salaries_expense": 5523902, "service_revenue": 13047183 }, { "depreciation": 623444, "expenses": 11364213, "income_tax": 1492905, "marketing_expense": 2039771, "net_income": 5882050, "net_profit": 4389145, "operational_expense": 6105874, "product_revenue": 5648810, "quarter": 3, "rd_expense": 1614716, "revenue": 17246263, "salaries_expense": 3766751, "service_revenue": 11597453 }, { "depreciation": 851470, "expenses": 11349070, "income_tax": 1686152, "marketing_expense": 1474450, "net_income": 5991981, "net_profit": 4305829, "operational_expense": 7878484, "product_revenue": 4521082, "quarter": 4, "rd_expense": 1156793, "revenue": 17341051, "salaries_expense": 3672638, "service_revenue": 12819969 } ], "market_conditions": { "gdp_growth": [ 0.0178555801237731, 0.02556428357648792, 0.012946484362468154, 0.008524650296628201 ], "inflation_rate": [ 0.007767757692880609, 0.01469358380881718, 0.005605672832582396, 0.006152794121594117 ], "interest_rate": [ 0.028995677459933526, 0.027883316082006004, 0.029861849190747483, 0.029819640088963664 ], "year": 2014 }, "random_event": { "description": "Brown-Hill Senior Leadership Change in 2014", "impact": 0.02, "type": "Senior Leadership Change" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 121491, "billable_hours_per_employee": 145, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 20102007, "net_revenue": 15698766, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 18846 }, { "average_project_size": 199535, "billable_hours_per_employee": 122, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 20395209, "net_revenue": 15889424, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 19075 }, { "average_project_size": 169954, "billable_hours_per_employee": 99, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 18077834, "net_revenue": 16082399, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 19307 }, { "average_project_size": 79540, "billable_hours_per_employee": 98, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 18780404, "net_revenue": 16277717, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 19541 } ], "balance_sheet": [ { "assets": 21254609, "current_assets": 7823388, "current_liabilities": 5683012, "equity": 14903257, "fixed_assets": 13431221, "liabilities": 9715877, "long_term_liabilities": 4032865, "quarter": 1 }, { "assets": 21664210, "current_assets": 8515277, "current_liabilities": 4021018, "equity": 14870409, "fixed_assets": 13148933, "liabilities": 9884305, "long_term_liabilities": 5863287, "quarter": 2 }, { "assets": 22081705, "current_assets": 10216727, "current_liabilities": 5429205, "equity": 15499653, "fixed_assets": 11864978, "liabilities": 10055652, "long_term_liabilities": 4626447, "quarter": 3 }, { "assets": 22507246, "current_assets": 8925778, "current_liabilities": 5751682, "equity": 15725802, "fixed_assets": 13581468, "liabilities": 10229970, "long_term_liabilities": 4478288, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4538, "financing_cash_flow": -26221, "investing_cash_flow": -355389, "net_cash_flow": 4111398, "operating_cash_flow": 4022144, "quarter": 1 }, { "change_in_working_capital": -87344, "financing_cash_flow": 50607, "investing_cash_flow": -321115, "net_cash_flow": 3802028, "operating_cash_flow": 4206627, "quarter": 2 }, { "change_in_working_capital": 11576, "financing_cash_flow": 160227, "investing_cash_flow": -499761, "net_cash_flow": 3726137, "operating_cash_flow": 4269517, "quarter": 3 }, { "change_in_working_capital": -18177, "financing_cash_flow": -80309, "investing_cash_flow": -113147, "net_cash_flow": 4070276, "operating_cash_flow": 4448694, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7386052596874401, "current_ratio": 1.3766270421389222, "debt_to_equity_ratio": 0.6519297761556417, "profit_margin": 0.2143178005201173, "quarter": 1, "return_on_assets": 0.1582962547088022, "return_on_equity": 0.2257576984681939 }, { "asset_turnover_ratio": 0.7334411917166608, "current_ratio": 2.117691838235989, "debt_to_equity_ratio": 0.664696243391826, "profit_margin": 0.19450069429829553, "quarter": 2, "return_on_assets": 0.1426548210158598, "return_on_equity": 0.207829118889736 }, { "asset_turnover_ratio": 0.7283132801565821, "current_ratio": 1.8818090309723063, "debt_to_equity_ratio": 0.648766265928663, "profit_margin": 0.21598767696287102, "quarter": 3, "return_on_assets": 0.15730669348222884, "return_on_equity": 0.2241082429393742 }, { "asset_turnover_ratio": 0.723221179525918, "current_ratio": 1.5518552659900182, "debt_to_equity_ratio": 0.6505213533783524, "profit_margin": 0.21185563061453888, "quarter": 4, "return_on_assets": 0.153218479062254, "return_on_equity": 0.2192909461787704 } ], "income_statement": [ { "depreciation": 657619, "expenses": 11358498, "income_tax": 975743, "marketing_expense": 2221277, "net_income": 4340268, "net_profit": 3364525, "operational_expense": 7640136, "product_revenue": 4880709, "quarter": 1, "rd_expense": 2134188, "revenue": 15698766, "salaries_expense": 5555049, "service_revenue": 10818057 }, { "depreciation": 1116123, "expenses": 11508767, "income_tax": 1290153, "marketing_expense": 1374026, "net_income": 4380657, "net_profit": 3090504, "operational_expense": 6901187, "product_revenue": 6009680, "quarter": 2, "rd_expense": 2219019, "revenue": 15889424, "salaries_expense": 4905400, "service_revenue": 9879744 }, { "depreciation": 795917, "expenses": 11661024, "income_tax": 947775, "marketing_expense": 1973979, "net_income": 4421375, "net_profit": 3473600, "operational_expense": 6435534, "product_revenue": 5384107, "quarter": 3, "rd_expense": 1220373, "revenue": 16082399, "salaries_expense": 4791706, "service_revenue": 10698292 }, { "depreciation": 1000168, "expenses": 11815296, "income_tax": 1013895, "marketing_expense": 1977786, "net_income": 4462421, "net_profit": 3448526, "operational_expense": 7802537, "product_revenue": 5645327, "quarter": 4, "rd_expense": 1941354, "revenue": 16277717, "salaries_expense": 5546529, "service_revenue": 10632390 } ], "market_conditions": { "gdp_growth": [ 0.007326584039963658, 0.013804021543433827, 0.012649970956906769, 0.007961356065849657 ], "inflation_rate": [ 0.019980967891017887, 0.013662544528759077, 0.012649049097754718, 0.013486457936444088 ], "interest_rate": [ 0.03151306165445416, 0.029043213667960775, 0.029820536727378697, 0.03143909981866358 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2008, "industry": "Advertising", "location": "Lake Jonathanborough", "name": "Gonzalez, Reed and Jones", "num_employees": 735, "region": "Latin America", "revenue_size": "Small", "website": "www.gonzalez,reedandjones.com" }

[ { "advertising_kpis": [ { "average_project_size": 176414, "billable_hours_per_employee": 125, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 1852741, "net_revenue": 1610697, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 2191 }, { "average_project_size": 111021, "billable_hours_per_employee": 81, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 2036085, "net_revenue": 1647430, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2241 }, { "average_project_size": 160897, "billable_hours_per_employee": 145, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 2095876, "net_revenue": 1685002, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 2293 }, { "average_project_size": 130634, "billable_hours_per_employee": 84, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 2216261, "net_revenue": 1723430, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2345 } ], "balance_sheet": [ { "assets": 1813049, "current_assets": 801230, "current_liabilities": 406030, "equity": 1250730, "fixed_assets": 1011819, "liabilities": 815104, "long_term_liabilities": 409074, "quarter": 1 }, { "assets": 1871950, "current_assets": 778913, "current_liabilities": 405668, "equity": 1289356, "fixed_assets": 1093037, "liabilities": 835486, "long_term_liabilities": 429818, "quarter": 2 }, { "assets": 1932764, "current_assets": 819281, "current_liabilities": 393262, "equity": 1343242, "fixed_assets": 1113483, "liabilities": 856376, "long_term_liabilities": 463114, "quarter": 3 }, { "assets": 1995554, "current_assets": 980649, "current_liabilities": 393680, "equity": 1379894, "fixed_assets": 1014905, "liabilities": 877790, "long_term_liabilities": 484110, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17334, "financing_cash_flow": 130182, "investing_cash_flow": -249539, "net_cash_flow": 6837, "operating_cash_flow": 370597, "quarter": 1 }, { "change_in_working_capital": 33209, "financing_cash_flow": 1163, "investing_cash_flow": -233053, "net_cash_flow": 74969, "operating_cash_flow": 338677, "quarter": 2 }, { "change_in_working_capital": 95582, "financing_cash_flow": 61555, "investing_cash_flow": -477384, "net_cash_flow": -105844, "operating_cash_flow": 374544, "quarter": 3 }, { "change_in_working_capital": -45726, "financing_cash_flow": -94256, "investing_cash_flow": -217487, "net_cash_flow": -301927, "operating_cash_flow": 371530, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8883913231247473, "current_ratio": 1.9733270940570893, "debt_to_equity_ratio": 0.6517026056782839, "profit_margin": 0.15694137382760381, "quarter": 1, "return_on_assets": 0.13942535474772055, "return_on_equity": 0.20210996777881718 }, { "asset_turnover_ratio": 0.880060899062475, "current_ratio": 1.9200750367295425, "debt_to_equity_ratio": 0.647987057104477, "profit_margin": 0.15350697753470557, "quarter": 2, "return_on_assets": 0.13509548866155613, "return_on_equity": 0.19613822714595502 }, { "asset_turnover_ratio": 0.8718094914847337, "current_ratio": 2.083295614628416, "debt_to_equity_ratio": 0.6375440910870863, "profit_margin": 0.1583701384330701, "quarter": 3, "return_on_assets": 0.13806858985370174, "return_on_equity": 0.19866412753621462 }, { "asset_turnover_ratio": 0.8636348602944345, "current_ratio": 2.4909799837431414, "debt_to_equity_ratio": 0.6361285721946758, "profit_margin": 0.1520978513777757, "quarter": 4, "return_on_assets": 0.131357006625729, "return_on_equity": 0.1899638667897679 } ], "income_statement": [ { "depreciation": 117812, "expenses": 1285815, "income_tax": 72097, "marketing_expense": 169381, "net_income": 324882, "net_profit": 252785, "operational_expense": 647170, "product_revenue": 387653, "quarter": 1, "rd_expense": 204216, "revenue": 1610697, "salaries_expense": 558064, "service_revenue": 1223044 }, { "depreciation": 85785, "expenses": 1308875, "income_tax": 85663, "marketing_expense": 238912, "net_income": 338555, "net_profit": 252892, "operational_expense": 777054, "product_revenue": 636600, "quarter": 2, "rd_expense": 227422, "revenue": 1647430, "salaries_expense": 413316, "service_revenue": 1010830 }, { "depreciation": 107690, "expenses": 1332348, "income_tax": 85800, "marketing_expense": 157630, "net_income": 352654, "net_profit": 266854, "operational_expense": 671795, "product_revenue": 497448, "quarter": 3, "rd_expense": 183126, "revenue": 1685002, "salaries_expense": 413062, "service_revenue": 1187554 }, { "depreciation": 109400, "expenses": 1356243, "income_tax": 105057, "marketing_expense": 193253, "net_income": 367187, "net_profit": 262130, "operational_expense": 935863, "product_revenue": 516866, "quarter": 4, "rd_expense": 232554, "revenue": 1723430, "salaries_expense": 412143, "service_revenue": 1206564 } ], "market_conditions": { "gdp_growth": [ -0.007773162030756673, -0.024775546483475352, -0.021848353573332965, -0.010999548749453938 ], "inflation_rate": [ 0.028015155885486087, 0.029166877610006293, 0.028189575218132677, 0.028750462883209968 ], "interest_rate": [ 0.04970079075608453, 0.045191718844662596, 0.04615654098995506, 0.051311040023114964 ], "year": 2008 }, "random_event": { "description": "Gonzalez, Reed and Jones Senior Leadership Change in 2008", "impact": -0.06, "type": "Senior Leadership Change" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 159532, "billable_hours_per_employee": 122, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 5369210, "net_revenue": 4563919, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 6209 }, { "average_project_size": 61654, "billable_hours_per_employee": 119, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 5460993, "net_revenue": 4655652, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 6334 }, { "average_project_size": 127800, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 5469063, "net_revenue": 4749230, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 6462 }, { "average_project_size": 112878, "billable_hours_per_employee": 106, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 5690579, "net_revenue": 4844688, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 6591 } ], "balance_sheet": [ { "assets": 6700886, "current_assets": 3002068, "current_liabilities": 1764811, "equity": 4626413, "fixed_assets": 3698818, "liabilities": 3013441, "long_term_liabilities": 1248630, "quarter": 1 }, { "assets": 6838913, "current_assets": 2081756, "current_liabilities": 1283051, "equity": 4775643, "fixed_assets": 4757157, "liabilities": 3098054, "long_term_liabilities": 1815003, "quarter": 2 }, { "assets": 6979782, "current_assets": 3264884, "current_liabilities": 1639836, "equity": 4880079, "fixed_assets": 3714898, "liabilities": 3185043, "long_term_liabilities": 1545207, "quarter": 3 }, { "assets": 7123554, "current_assets": 2241898, "current_liabilities": 1510859, "equity": 4982445, "fixed_assets": 4881656, "liabilities": 3274474, "long_term_liabilities": 1763615, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12178, "financing_cash_flow": -18666, "investing_cash_flow": -467338, "net_cash_flow": 1026738, "operating_cash_flow": 1263053, "quarter": 1 }, { "change_in_working_capital": 12747, "financing_cash_flow": 99158, "investing_cash_flow": -468749, "net_cash_flow": 1170510, "operating_cash_flow": 1236765, "quarter": 2 }, { "change_in_working_capital": -88993, "financing_cash_flow": 163850, "investing_cash_flow": -405639, "net_cash_flow": 720223, "operating_cash_flow": 1275557, "quarter": 3 }, { "change_in_working_capital": 61422, "financing_cash_flow": 179546, "investing_cash_flow": -304769, "net_cash_flow": 1141291, "operating_cash_flow": 1411190, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6810918735223969, "current_ratio": 1.70107053956486, "debt_to_equity_ratio": 0.6513558128078925, "profit_margin": 0.2057372183862159, "quarter": 1, "return_on_assets": 0.1401259475239543, "return_on_equity": 0.2029581016653723 }, { "asset_turnover_ratio": 0.6807590621492041, "current_ratio": 1.6225044834538924, "debt_to_equity_ratio": 0.6487197640192116, "profit_margin": 0.2222640351985071, "quarter": 2, "return_on_assets": 0.1513082561512334, "return_on_equity": 0.21667951310430866 }, { "asset_turnover_ratio": 0.68042669527501, "current_ratio": 1.9909820250317716, "debt_to_equity_ratio": 0.6526621802638851, "profit_margin": 0.22852967744244856, "quarter": 3, "return_on_assets": 0.15549769319442927, "return_on_equity": 0.22240213734244876 }, { "asset_turnover_ratio": 0.6800942338613563, "current_ratio": 1.4838565345938965, "debt_to_equity_ratio": 0.6572022370542976, "profit_margin": 0.23393972945213395, "quarter": 4, "return_on_assets": 0.159101061071482, "return_on_equity": 0.2274716529735903 } ], "income_statement": [ { "depreciation": 324085, "expenses": 3284235, "income_tax": 340716, "marketing_expense": 651724, "net_income": 1279684, "net_profit": 938968, "operational_expense": 1990843, "product_revenue": 1746356, "quarter": 1, "rd_expense": 600298, "revenue": 4563919, "salaries_expense": 1181392, "service_revenue": 2817563 }, { "depreciation": 201981, "expenses": 3324944, "income_tax": 295924, "marketing_expense": 584575, "net_income": 1330708, "net_profit": 1034784, "operational_expense": 1781466, "product_revenue": 1696156, "quarter": 2, "rd_expense": 456846, "revenue": 4655652, "salaries_expense": 1224884, "service_revenue": 2959496 }, { "depreciation": 190217, "expenses": 3366159, "income_tax": 297731, "marketing_expense": 510126, "net_income": 1383071, "net_profit": 1085340, "operational_expense": 2311357, "product_revenue": 1564206, "quarter": 3, "rd_expense": 355546, "revenue": 4749230, "salaries_expense": 1489422, "service_revenue": 3185024 }, { "depreciation": 277825, "expenses": 3407884, "income_tax": 303439, "marketing_expense": 677586, "net_income": 1436804, "net_profit": 1133365, "operational_expense": 2353532, "product_revenue": 1742821, "quarter": 4, "rd_expense": 414898, "revenue": 4844688, "salaries_expense": 1380362, "service_revenue": 3101867 } ], "market_conditions": { "gdp_growth": [ 0.0000029551997957396464, 0.005504142533936241, 0.0032015289065850192, -0.010450541115749888 ], "inflation_rate": [ 0.03529938504008617, 0.03667614739866156, 0.03618019690162427, 0.04437776846212671 ], "interest_rate": [ 0.05057386994761223, 0.05445641375988162, 0.051120077572322085, 0.04983057005203444 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 185218, "billable_hours_per_employee": 143, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 3228327, "net_revenue": 2650306, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3606 }, { "average_project_size": 192290, "billable_hours_per_employee": 148, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 3321264, "net_revenue": 2690141, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 3660 }, { "average_project_size": 96244, "billable_hours_per_employee": 96, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 3473455, "net_revenue": 2730575, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 3715 }, { "average_project_size": 93828, "billable_hours_per_employee": 88, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 3113405, "net_revenue": 2771617, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 3771 } ], "balance_sheet": [ { "assets": 2858203, "current_assets": 1098271, "current_liabilities": 773827, "equity": 1991965, "fixed_assets": 1759932, "liabilities": 1488718, "long_term_liabilities": 714891, "quarter": 1 }, { "assets": 2900002, "current_assets": 1201898, "current_liabilities": 904290, "equity": 1994261, "fixed_assets": 1698104, "liabilities": 1525033, "long_term_liabilities": 620743, "quarter": 2 }, { "assets": 2942412, "current_assets": 1010213, "current_liabilities": 934313, "equity": 2003422, "fixed_assets": 1932199, "liabilities": 1562233, "long_term_liabilities": 627920, "quarter": 3 }, { "assets": 2985443, "current_assets": 1175658, "current_liabilities": 845169, "equity": 2023835, "fixed_assets": 1809785, "liabilities": 1600341, "long_term_liabilities": 755172, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31056, "financing_cash_flow": 88359, "investing_cash_flow": -366064, "net_cash_flow": 547162, "operating_cash_flow": 738047, "quarter": 1 }, { "change_in_working_capital": -10659, "financing_cash_flow": -162510, "investing_cash_flow": -361619, "net_cash_flow": 346027, "operating_cash_flow": 733115, "quarter": 2 }, { "change_in_working_capital": 26722, "financing_cash_flow": 122351, "investing_cash_flow": -117376, "net_cash_flow": 624680, "operating_cash_flow": 798519, "quarter": 3 }, { "change_in_working_capital": -96193, "financing_cash_flow": 18602, "investing_cash_flow": -486205, "net_cash_flow": 183112, "operating_cash_flow": 789468, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9272630390493607, "current_ratio": 1.4192720078260386, "debt_to_equity_ratio": 0.7473615249263917, "profit_margin": 0.23487099225523392, "quarter": 1, "return_on_assets": 0.21778719006312708, "return_on_equity": 0.31249545047227234 }, { "asset_turnover_ratio": 0.9276341878384912, "current_ratio": 1.3291068130798749, "debt_to_equity_ratio": 0.7647108377489206, "profit_margin": 0.2302080076843556, "quarter": 2, "return_on_assets": 0.21354881824219432, "return_on_equity": 0.31053708616876124 }, { "asset_turnover_ratio": 0.9280056633809269, "current_ratio": 1.0812361596167452, "debt_to_equity_ratio": 0.7797822924975367, "profit_margin": 0.22824606538915795, "quarter": 3, "return_on_assets": 0.21181364132555197, "return_on_equity": 0.311089226333743 }, { "asset_turnover_ratio": 0.9283771286204426, "current_ratio": 1.391033035996351, "debt_to_equity_ratio": 0.7907467753052991, "profit_margin": 0.2304550015388129, "quarter": 4, "return_on_assets": 0.2139491526048228, "return_on_equity": 0.31560527414537254 } ], "income_statement": [ { "depreciation": 115567, "expenses": 1858343, "income_tax": 169483, "marketing_expense": 307283, "net_income": 791963, "net_profit": 622480, "operational_expense": 987699, "product_revenue": 573452, "quarter": 1, "rd_expense": 322244, "revenue": 2650306, "salaries_expense": 816206, "service_revenue": 2076854 }, { "depreciation": 113823, "expenses": 1882704, "income_tax": 188145, "marketing_expense": 358346, "net_income": 807437, "net_profit": 619292, "operational_expense": 1000633, "product_revenue": 825010, "quarter": 2, "rd_expense": 352454, "revenue": 2690141, "salaries_expense": 583920, "service_revenue": 1865131 }, { "depreciation": 175276, "expenses": 1907384, "income_tax": 199948, "marketing_expense": 262774, "net_income": 823191, "net_profit": 623243, "operational_expense": 1309491, "product_revenue": 977143, "quarter": 3, "rd_expense": 379619, "revenue": 2730575, "salaries_expense": 937339, "service_revenue": 1753432 }, { "depreciation": 150735, "expenses": 1932388, "income_tax": 200496, "marketing_expense": 372967, "net_income": 839229, "net_profit": 638733, "operational_expense": 1143115, "product_revenue": 719948, "quarter": 4, "rd_expense": 375321, "revenue": 2771617, "salaries_expense": 813849, "service_revenue": 2051669 } ], "market_conditions": { "gdp_growth": [ 0.0010716645445624385, -0.008480803545204238, 0.0018604919715056092, -0.011565411041786754 ], "inflation_rate": [ 0.033250526778442, 0.036109392577714, 0.04003473655474463, 0.037346037505004884 ], "interest_rate": [ 0.05974175977441078, 0.05560170207184156, 0.05640172326805384, 0.058439168594333804 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 176536, "billable_hours_per_employee": 83, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 4438405, "net_revenue": 3699346, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 5033 }, { "average_project_size": 120416, "billable_hours_per_employee": 91, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 4782124, "net_revenue": 3859162, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 5251 }, { "average_project_size": 153078, "billable_hours_per_employee": 113, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 4984818, "net_revenue": 4025882, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 5477 }, { "average_project_size": 125263, "billable_hours_per_employee": 86, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 4645123, "net_revenue": 4199805, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 5714 } ], "balance_sheet": [ { "assets": 4267592, "current_assets": 1535644, "current_liabilities": 1163545, "equity": 2803842, "fixed_assets": 2731948, "liabilities": 2422830, "long_term_liabilities": 1259285, "quarter": 1 }, { "assets": 4405594, "current_assets": 1808017, "current_liabilities": 1092677, "equity": 2946437, "fixed_assets": 2597577, "liabilities": 2460418, "long_term_liabilities": 1367741, "quarter": 2 }, { "assets": 4548057, "current_assets": 1864814, "current_liabilities": 1156063, "equity": 3059732, "fixed_assets": 2683243, "liabilities": 2498589, "long_term_liabilities": 1342526, "quarter": 3 }, { "assets": 4695128, "current_assets": 1613904, "current_liabilities": 1036875, "equity": 3254634, "fixed_assets": 3081224, "liabilities": 2537353, "long_term_liabilities": 1500478, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68812, "financing_cash_flow": -20951, "investing_cash_flow": -110171, "net_cash_flow": 577744, "operating_cash_flow": 1096509, "quarter": 1 }, { "change_in_working_capital": 15353, "financing_cash_flow": 69260, "investing_cash_flow": -181533, "net_cash_flow": 532398, "operating_cash_flow": 1142258, "quarter": 2 }, { "change_in_working_capital": -79072, "financing_cash_flow": 177254, "investing_cash_flow": -304782, "net_cash_flow": 858386, "operating_cash_flow": 1199089, "quarter": 3 }, { "change_in_working_capital": -55293, "financing_cash_flow": -192650, "investing_cash_flow": -373423, "net_cash_flow": 930256, "operating_cash_flow": 1323172, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8668462214757174, "current_ratio": 1.3197976872402872, "debt_to_equity_ratio": 0.864110745184643, "profit_margin": 0.25925663617298844, "quarter": 1, "return_on_assets": 0.2247356354590598, "return_on_equity": 0.34205921731681027 }, { "asset_turnover_ratio": 0.8759685981050456, "current_ratio": 1.6546673902717821, "debt_to_equity_ratio": 0.8350485688307607, "profit_margin": 0.259450367722319, "quarter": 2, "return_on_assets": 0.22727037489155832, "return_on_equity": 0.3398209430576659 }, { "asset_turnover_ratio": 0.8851872349005301, "current_ratio": 1.6130729899668097, "debt_to_equity_ratio": 0.8166038724960225, "profit_margin": 0.250942277990264, "quarter": 3, "return_on_assets": 0.22213090117384193, "return_on_equity": 0.33018055176074246 }, { "asset_turnover_ratio": 0.8945027696795487, "current_ratio": 1.5565077757685353, "debt_to_equity_ratio": 0.779612392668423, "profit_margin": 0.2611690304668907, "quarter": 4, "return_on_assets": 0.2336164211071562, "return_on_equity": 0.3370145460288315 } ], "income_statement": [ { "depreciation": 137429, "expenses": 2476325, "income_tax": 263941, "marketing_expense": 451323, "net_income": 1223021, "net_profit": 959080, "operational_expense": 1291577, "product_revenue": 1031895, "quarter": 1, "rd_expense": 442349, "revenue": 3699346, "salaries_expense": 1118283, "service_revenue": 2667451 }, { "depreciation": 140997, "expenses": 2568866, "income_tax": 289035, "marketing_expense": 478839, "net_income": 1290296, "net_profit": 1001261, "operational_expense": 1565041, "product_revenue": 807200, "quarter": 2, "rd_expense": 410060, "revenue": 3859162, "salaries_expense": 863537, "service_revenue": 3051962 }, { "depreciation": 188825, "expenses": 2664866, "income_tax": 350752, "marketing_expense": 510822, "net_income": 1361016, "net_profit": 1010264, "operational_expense": 1451981, "product_revenue": 908683, "quarter": 3, "rd_expense": 517968, "revenue": 4025882, "salaries_expense": 900977, "service_revenue": 3117199 }, { "depreciation": 226313, "expenses": 2764453, "income_tax": 338493, "marketing_expense": 552571, "net_income": 1435352, "net_profit": 1096859, "operational_expense": 1655781, "product_revenue": 1329896, "quarter": 4, "rd_expense": 343391, "revenue": 4199805, "salaries_expense": 1289548, "service_revenue": 2869909 } ], "market_conditions": { "gdp_growth": [ -0.006739778939372101, -0.010495089720816784, -0.011025904869453323, -0.00576823532923759 ], "inflation_rate": [ 0.03399677767523605, 0.03343511197186157, 0.031475989589763935, 0.024758784946952432 ], "interest_rate": [ 0.0395598182445451, 0.04262521466118364, 0.044590859195507426, 0.041789505720285613 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 93821, "billable_hours_per_employee": 147, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 2538350, "net_revenue": 1999645, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 2721 }, { "average_project_size": 163650, "billable_hours_per_employee": 84, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 2249479, "net_revenue": 2041304, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2777 }, { "average_project_size": 171547, "billable_hours_per_employee": 151, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 2431343, "net_revenue": 2083832, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 2835 }, { "average_project_size": 58300, "billable_hours_per_employee": 149, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 2501514, "net_revenue": 2127245, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 2894 } ], "balance_sheet": [ { "assets": 2790229, "current_assets": 1343847, "current_liabilities": 605417, "equity": 1846271, "fixed_assets": 1446382, "liabilities": 1484466, "long_term_liabilities": 879049, "quarter": 1 }, { "assets": 2833523, "current_assets": 1233322, "current_liabilities": 696889, "equity": 1923325, "fixed_assets": 1600201, "liabilities": 1527029, "long_term_liabilities": 830140, "quarter": 2 }, { "assets": 2877490, "current_assets": 1032773, "current_liabilities": 728939, "equity": 1917102, "fixed_assets": 1844717, "liabilities": 1570812, "long_term_liabilities": 841873, "quarter": 3 }, { "assets": 2922139, "current_assets": 1117355, "current_liabilities": 692310, "equity": 1929143, "fixed_assets": 1804784, "liabilities": 1615851, "long_term_liabilities": 923541, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41910, "financing_cash_flow": 47024, "investing_cash_flow": -492963, "net_cash_flow": 710110, "operating_cash_flow": 662233, "quarter": 1 }, { "change_in_working_capital": 21562, "financing_cash_flow": -88630, "investing_cash_flow": -277886, "net_cash_flow": 527460, "operating_cash_flow": 703569, "quarter": 2 }, { "change_in_working_capital": 69294, "financing_cash_flow": -135094, "investing_cash_flow": -229606, "net_cash_flow": 172976, "operating_cash_flow": 713936, "quarter": 3 }, { "change_in_working_capital": 95048, "financing_cash_flow": -47347, "investing_cash_flow": -316982, "net_cash_flow": 403504, "operating_cash_flow": 703806, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7166598153771608, "current_ratio": 2.2197047654756967, "debt_to_equity_ratio": 0.8040347272962637, "profit_margin": 0.2703019786012017, "quarter": 1, "return_on_assets": 0.19371456608041848, "return_on_equity": 0.2927565888214677 }, { "asset_turnover_ratio": 0.7204120100666203, "current_ratio": 1.7697538632407743, "debt_to_equity_ratio": 0.7939526601068462, "profit_margin": 0.3021749822662377, "quarter": 2, "return_on_assets": 0.2176904863662656, "return_on_equity": 0.3207107483134676 }, { "asset_turnover_ratio": 0.7241839241839242, "current_ratio": 1.4168167706762842, "debt_to_equity_ratio": 0.819367983550171, "profit_margin": 0.2929334034605477, "quarter": 3, "return_on_assets": 0.21213766164261214, "return_on_equity": 0.3184097664078385 }, { "asset_turnover_ratio": 0.7279752948097267, "current_ratio": 1.6139518423827477, "debt_to_equity_ratio": 0.8376004267179779, "profit_margin": 0.2927989018660286, "quarter": 4, "return_on_assets": 0.2131503669058864, "return_on_equity": 0.3228661638872805 } ], "income_statement": [ { "depreciation": 121725, "expenses": 1245326, "income_tax": 213811, "marketing_expense": 156389, "net_income": 754319, "net_profit": 540508, "operational_expense": 627264, "product_revenue": 677461, "quarter": 1, "rd_expense": 173320, "revenue": 1999645, "salaries_expense": 392400, "service_revenue": 1322184 }, { "depreciation": 86738, "expenses": 1262155, "income_tax": 162318, "marketing_expense": 147063, "net_income": 779149, "net_profit": 616831, "operational_expense": 782521, "product_revenue": 723353, "quarter": 2, "rd_expense": 205198, "revenue": 2041304, "salaries_expense": 379824, "service_revenue": 1317951 }, { "depreciation": 103512, "expenses": 1279211, "income_tax": 194197, "marketing_expense": 204383, "net_income": 804621, "net_profit": 610424, "operational_expense": 646037, "product_revenue": 780790, "quarter": 3, "rd_expense": 230107, "revenue": 2083832, "salaries_expense": 407253, "service_revenue": 1303042 }, { "depreciation": 80951, "expenses": 1296499, "income_tax": 207891, "marketing_expense": 207618, "net_income": 830746, "net_profit": 622855, "operational_expense": 754378, "product_revenue": 647946, "quarter": 4, "rd_expense": 194568, "revenue": 2127245, "salaries_expense": 519632, "service_revenue": 1479299 } ], "market_conditions": { "gdp_growth": [ -0.0031404712529276273, 0.00461420712707355, -0.008459063132373715, -0.009616684890579506 ], "inflation_rate": [ 0.022606585477954386, 0.022521398844353883, 0.023690483913817596, 0.028361718150395007 ], "interest_rate": [ 0.041105533305109396, 0.03795412055744893, 0.04053737426147887, 0.04109546036232597 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 137703, "billable_hours_per_employee": 154, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 5037084, "net_revenue": 3913083, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 5324 }, { "average_project_size": 150541, "billable_hours_per_employee": 96, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 4603716, "net_revenue": 3979973, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 5415 }, { "average_project_size": 108508, "billable_hours_per_employee": 142, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.8, "gross_billings": 4847954, "net_revenue": 4048008, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 5507 }, { "average_project_size": 71312, "billable_hours_per_employee": 136, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 4688527, "net_revenue": 4117205, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 5602 } ], "balance_sheet": [ { "assets": 4643786, "current_assets": 1437229, "current_liabilities": 887059, "equity": 3276207, "fixed_assets": 3206557, "liabilities": 2000271, "long_term_liabilities": 1113212, "quarter": 1 }, { "assets": 4750945, "current_assets": 2092673, "current_liabilities": 868882, "equity": 3348286, "fixed_assets": 2658272, "liabilities": 2022788, "long_term_liabilities": 1153906, "quarter": 2 }, { "assets": 4860576, "current_assets": 1736753, "current_liabilities": 832292, "equity": 3508280, "fixed_assets": 3123823, "liabilities": 2045558, "long_term_liabilities": 1213266, "quarter": 3 }, { "assets": 4972737, "current_assets": 2218292, "current_liabilities": 889797, "equity": 3583874, "fixed_assets": 2754445, "liabilities": 2068585, "long_term_liabilities": 1178788, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46111, "financing_cash_flow": 85889, "investing_cash_flow": -448234, "net_cash_flow": 371993, "operating_cash_flow": 907460, "quarter": 1 }, { "change_in_working_capital": 82524, "financing_cash_flow": 143707, "investing_cash_flow": -379472, "net_cash_flow": 479586, "operating_cash_flow": 805458, "quarter": 2 }, { "change_in_working_capital": 60033, "financing_cash_flow": -105802, "investing_cash_flow": -142694, "net_cash_flow": 587430, "operating_cash_flow": 856690, "quarter": 3 }, { "change_in_working_capital": 88379, "financing_cash_flow": -76647, "investing_cash_flow": -238597, "net_cash_flow": 506018, "operating_cash_flow": 945325, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8426492952086939, "current_ratio": 1.6202180463757203, "debt_to_equity_ratio": 0.6105447549559597, "profit_margin": 0.16168632252369808, "quarter": 1, "return_on_assets": 0.13624486571947975, "return_on_equity": 0.1931172236674911 }, { "asset_turnover_ratio": 0.8377223899666277, "current_ratio": 2.4084662819577343, "debt_to_equity_ratio": 0.6041264097511383, "profit_margin": 0.15581236355121003, "quarter": 2, "return_on_assets": 0.13052750558046872, "return_on_equity": 0.18520789442717855 }, { "asset_turnover_ratio": 0.8328247516343742, "current_ratio": 2.0867111542583614, "debt_to_equity_ratio": 0.5830657758217702, "profit_margin": 0.17126003703549994, "quarter": 3, "return_on_assets": 0.14262959780898396, "return_on_equity": 0.19760737455391245 }, { "asset_turnover_ratio": 0.8279555102149982, "current_ratio": 2.4930315566359518, "debt_to_equity_ratio": 0.5771924459397847, "profit_margin": 0.16509306677709756, "quarter": 4, "return_on_assets": 0.1366897143363906, "return_on_equity": 0.18966124367095494 } ], "income_statement": [ { "depreciation": 274768, "expenses": 3070547, "income_tax": 209844, "marketing_expense": 403148, "net_income": 842536, "net_profit": 632692, "operational_expense": 1976647, "product_revenue": 1264511, "quarter": 1, "rd_expense": 377143, "revenue": 3913083, "salaries_expense": 1377284, "service_revenue": 2648572 }, { "depreciation": 185329, "expenses": 3119164, "income_tax": 240680, "marketing_expense": 554844, "net_income": 860809, "net_profit": 620129, "operational_expense": 1891268, "product_revenue": 1170778, "quarter": 2, "rd_expense": 550796, "revenue": 3979973, "salaries_expense": 990376, "service_revenue": 2809195 }, { "depreciation": 163428, "expenses": 3168552, "income_tax": 186194, "marketing_expense": 384205, "net_income": 879456, "net_profit": 693262, "operational_expense": 1736421, "product_revenue": 845380, "quarter": 3, "rd_expense": 443295, "revenue": 4048008, "salaries_expense": 1140857, "service_revenue": 3202628 }, { "depreciation": 265603, "expenses": 3218721, "income_tax": 218762, "marketing_expense": 569308, "net_income": 898484, "net_profit": 679722, "operational_expense": 2048670, "product_revenue": 1419636, "quarter": 4, "rd_expense": 457962, "revenue": 4117205, "salaries_expense": 1155012, "service_revenue": 2697569 } ], "market_conditions": { "gdp_growth": [ -0.014662905411502334, -0.01807613088005524, -0.019661068237174974, -0.011122710803452963 ], "inflation_rate": [ 0.03451491793957427, 0.04194148712106595, 0.03533282443546639, 0.034154376420302356 ], "interest_rate": [ 0.048217217161016804, 0.0472899040659958, 0.046327596251350384, 0.04946045239332791 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 60466, "billable_hours_per_employee": 146, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.71, "gross_billings": 3054175, "net_revenue": 2404225, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 3271 }, { "average_project_size": 111795, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 3128028, "net_revenue": 2469665, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 3360 }, { "average_project_size": 191831, "billable_hours_per_employee": 94, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 3200440, "net_revenue": 2536886, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 3452 }, { "average_project_size": 127458, "billable_hours_per_employee": 96, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 3088180, "net_revenue": 2605937, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 3545 } ], "balance_sheet": [ { "assets": 3444074, "current_assets": 1551390, "current_liabilities": 1005565, "equity": 2233948, "fixed_assets": 1892684, "liabilities": 1768866, "long_term_liabilities": 763301, "quarter": 1 }, { "assets": 3543808, "current_assets": 1325066, "current_liabilities": 834691, "equity": 2326545, "fixed_assets": 2218742, "liabilities": 1800666, "long_term_liabilities": 965975, "quarter": 2 }, { "assets": 3646429, "current_assets": 1753241, "current_liabilities": 1045345, "equity": 2467658, "fixed_assets": 1893188, "liabilities": 1833037, "long_term_liabilities": 787692, "quarter": 3 }, { "assets": 3752023, "current_assets": 1383304, "current_liabilities": 989968, "equity": 2563136, "fixed_assets": 2368719, "liabilities": 1865991, "long_term_liabilities": 876023, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85792, "financing_cash_flow": -156225, "investing_cash_flow": -127643, "net_cash_flow": 223775, "operating_cash_flow": 679954, "quarter": 1 }, { "change_in_working_capital": -17986, "financing_cash_flow": 134798, "investing_cash_flow": -409088, "net_cash_flow": 515759, "operating_cash_flow": 728764, "quarter": 2 }, { "change_in_working_capital": 12554, "financing_cash_flow": -93174, "investing_cash_flow": -132495, "net_cash_flow": 386656, "operating_cash_flow": 765811, "quarter": 3 }, { "change_in_working_capital": -30070, "financing_cash_flow": -142033, "investing_cash_flow": -123988, "net_cash_flow": 507202, "operating_cash_flow": 818578, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6980758833869424, "current_ratio": 1.542804294103315, "debt_to_equity_ratio": 0.7918116267701845, "profit_margin": 0.2323992138838919, "quarter": 1, "return_on_assets": 0.1622322865304288, "return_on_equity": 0.25011325241232113 }, { "asset_turnover_ratio": 0.696895825055985, "current_ratio": 1.5874928566379654, "debt_to_equity_ratio": 0.77396568731746, "profit_margin": 0.23622758552273285, "quarter": 2, "return_on_assets": 0.16462601811384817, "return_on_equity": 0.25075938784764534 }, { "asset_turnover_ratio": 0.6957179201898624, "current_ratio": 1.6771888706599256, "debt_to_equity_ratio": 0.7428245729351474, "profit_margin": 0.257901222207068, "quarter": 3, "return_on_assets": 0.17942650192832493, "return_on_equity": 0.26513641679681704 }, { "asset_turnover_ratio": 0.6945418511560297, "current_ratio": 1.397321933638259, "debt_to_equity_ratio": 0.728010920996779, "profit_margin": 0.25983130060319953, "quarter": 4, "return_on_assets": 0.18046371250922502, "return_on_equity": 0.2641701415765687 } ], "income_statement": [ { "depreciation": 121214, "expenses": 1614506, "income_tax": 230979, "marketing_expense": 297846, "net_income": 789719, "net_profit": 558740, "operational_expense": 860643, "product_revenue": 834459, "quarter": 1, "rd_expense": 204094, "revenue": 2404225, "salaries_expense": 754689, "service_revenue": 1569766 }, { "depreciation": 145361, "expenses": 1649083, "income_tax": 237179, "marketing_expense": 239509, "net_income": 820582, "net_profit": 583403, "operational_expense": 932061, "product_revenue": 506038, "quarter": 2, "rd_expense": 264069, "revenue": 2469665, "salaries_expense": 660226, "service_revenue": 1963627 }, { "depreciation": 111545, "expenses": 1684400, "income_tax": 198220, "marketing_expense": 290453, "net_income": 852486, "net_profit": 654266, "operational_expense": 982235, "product_revenue": 602816, "quarter": 3, "rd_expense": 298336, "revenue": 2536886, "salaries_expense": 599660, "service_revenue": 1934070 }, { "depreciation": 141474, "expenses": 1720474, "income_tax": 208359, "marketing_expense": 180621, "net_income": 885463, "net_profit": 677104, "operational_expense": 1004114, "product_revenue": 1026807, "quarter": 4, "rd_expense": 258383, "revenue": 2605937, "salaries_expense": 777041, "service_revenue": 1579130 } ], "market_conditions": { "gdp_growth": [ -0.004771316886572409, 0.0009022864746854962, 0.007975587306505142, 0.009973148098282739 ], "inflation_rate": [ 0.03100785893990973, 0.02681862214025854, 0.028602460239111126, 0.030500741636574152 ], "interest_rate": [ 0.03825753895876509, 0.03772237845966637, 0.042060796403493424, 0.04380778064559504 ], "year": 2014 }, "random_event": { "description": "Gonzalez, Reed and Jones Industry Recognition in 2014", "impact": -0.01, "type": "Industry Recognition" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 195671, "billable_hours_per_employee": 120, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 1199828, "net_revenue": 1006320, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1369 }, { "average_project_size": 184161, "billable_hours_per_employee": 115, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 1144593, "net_revenue": 1032446, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 1405 }, { "average_project_size": 96396, "billable_hours_per_employee": 124, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 1199401, "net_revenue": 1059251, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 1441 }, { "average_project_size": 62626, "billable_hours_per_employee": 111, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 1304297, "net_revenue": 1086752, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1479 } ], "balance_sheet": [ { "assets": 1045632, "current_assets": 361793, "current_liabilities": 193880, "equity": 838091, "fixed_assets": 683839, "liabilities": 458696, "long_term_liabilities": 264816, "quarter": 1 }, { "assets": 1061051, "current_assets": 457881, "current_liabilities": 238544, "equity": 838437, "fixed_assets": 603170, "liabilities": 463213, "long_term_liabilities": 224669, "quarter": 2 }, { "assets": 1076698, "current_assets": 424782, "current_liabilities": 189588, "equity": 887354, "fixed_assets": 651916, "liabilities": 467776, "long_term_liabilities": 278188, "quarter": 3 }, { "assets": 1092576, "current_assets": 376421, "current_liabilities": 279130, "equity": 875569, "fixed_assets": 716155, "liabilities": 472383, "long_term_liabilities": 193253, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79883, "financing_cash_flow": -182903, "investing_cash_flow": -446628, "net_cash_flow": -194540, "operating_cash_flow": 314960, "quarter": 1 }, { "change_in_working_capital": 99887, "financing_cash_flow": 42357, "investing_cash_flow": -319739, "net_cash_flow": -28506, "operating_cash_flow": 303145, "quarter": 2 }, { "change_in_working_capital": -63071, "financing_cash_flow": -112100, "investing_cash_flow": -389555, "net_cash_flow": -60881, "operating_cash_flow": 316868, "quarter": 3 }, { "change_in_working_capital": 34129, "financing_cash_flow": 23035, "investing_cash_flow": -274074, "net_cash_flow": 210130, "operating_cash_flow": 327299, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9624035989717223, "current_ratio": 1.8660666391582421, "debt_to_equity_ratio": 0.5473104949223891, "profit_margin": 0.2495776691310915, "quarter": 1, "return_on_assets": 0.2401944469947362, "return_on_equity": 0.2996750949479233 }, { "asset_turnover_ratio": 0.9730408811640534, "current_ratio": 1.9194823596485344, "debt_to_equity_ratio": 0.5524720402367739, "profit_margin": 0.23303785379574332, "quarter": 2, "return_on_assets": 0.22675535860198992, "return_on_equity": 0.2869613340060136 }, { "asset_turnover_ratio": 0.9837958276136856, "current_ratio": 2.240553199569593, "debt_to_equity_ratio": 0.5271582705436613, "profit_margin": 0.2628574341681056, "quarter": 3, "return_on_assets": 0.2585980469918213, "return_on_equity": 0.3137778158435078 }, { "asset_turnover_ratio": 0.9946694783703834, "current_ratio": 1.3485508544405833, "debt_to_equity_ratio": 0.5395154465267729, "profit_margin": 0.2349901357439416, "quarter": 4, "return_on_assets": 0.23373751574261195, "return_on_equity": 0.2916686177788387 } ], "income_statement": [ { "depreciation": 63805, "expenses": 673915, "income_tax": 81250, "marketing_expense": 74733, "net_income": 332405, "net_profit": 251155, "operational_expense": 443649, "product_revenue": 377139, "quarter": 1, "rd_expense": 127699, "revenue": 1006320, "salaries_expense": 324007, "service_revenue": 629181 }, { "depreciation": 62546, "expenses": 690086, "income_tax": 101761, "marketing_expense": 116272, "net_income": 342360, "net_profit": 240599, "operational_expense": 418625, "product_revenue": 307398, "quarter": 2, "rd_expense": 74219, "revenue": 1032446, "salaries_expense": 222783, "service_revenue": 725048 }, { "depreciation": 38436, "expenses": 706646, "income_tax": 74173, "marketing_expense": 89975, "net_income": 352605, "net_profit": 278432, "operational_expense": 367500, "product_revenue": 331578, "quarter": 3, "rd_expense": 136996, "revenue": 1059251, "salaries_expense": 221833, "service_revenue": 727673 }, { "depreciation": 71923, "expenses": 723603, "income_tax": 107773, "marketing_expense": 137613, "net_income": 363149, "net_profit": 255376, "operational_expense": 485703, "product_revenue": 394420, "quarter": 4, "rd_expense": 84742, "revenue": 1086752, "salaries_expense": 350103, "service_revenue": 692332 } ], "market_conditions": { "gdp_growth": [ 0.00040941313181607104, -0.004425775478274961, -0.013718731242628502, 0.0011309753510620104 ], "inflation_rate": [ 0.022264655900144054, 0.02746511041664042, 0.02046893100843906, 0.02285687989819827 ], "interest_rate": [ 0.05459153161788368, 0.06253594346514386, 0.05911056389868564, 0.05999983285995711 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 157992, "billable_hours_per_employee": 148, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 1279462, "net_revenue": 1132308, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 1541 }, { "average_project_size": 189287, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 1329286, "net_revenue": 1163639, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 1583 }, { "average_project_size": 161522, "billable_hours_per_employee": 114, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 1510444, "net_revenue": 1195837, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 1627 }, { "average_project_size": 94494, "billable_hours_per_employee": 158, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 1552139, "net_revenue": 1228927, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 1672 } ], "balance_sheet": [ { "assets": 1339902, "current_assets": 546466, "current_liabilities": 377843, "equity": 886355, "fixed_assets": 793436, "liabilities": 699067, "long_term_liabilities": 321224, "quarter": 1 }, { "assets": 1376706, "current_assets": 423837, "current_liabilities": 356371, "equity": 925856, "fixed_assets": 952869, "liabilities": 713791, "long_term_liabilities": 357420, "quarter": 2 }, { "assets": 1414521, "current_assets": 578186, "current_liabilities": 428322, "equity": 945013, "fixed_assets": 836335, "liabilities": 728825, "long_term_liabilities": 300503, "quarter": 3 }, { "assets": 1453376, "current_assets": 460773, "current_liabilities": 315802, "equity": 954725, "fixed_assets": 992603, "liabilities": 744175, "long_term_liabilities": 428373, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66602, "financing_cash_flow": -46690, "investing_cash_flow": -268757, "net_cash_flow": -200846, "operating_cash_flow": 292409, "quarter": 1 }, { "change_in_working_capital": 54540, "financing_cash_flow": 71848, "investing_cash_flow": -148722, "net_cash_flow": -30982, "operating_cash_flow": 326568, "quarter": 2 }, { "change_in_working_capital": 51318, "financing_cash_flow": 171204, "investing_cash_flow": -329060, "net_cash_flow": 103015, "operating_cash_flow": 323819, "quarter": 3 }, { "change_in_working_capital": 39153, "financing_cash_flow": 187260, "investing_cash_flow": -359628, "net_cash_flow": 152583, "operating_cash_flow": 303027, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8450677736132941, "current_ratio": 1.4462779514242687, "debt_to_equity_ratio": 0.7886986591151401, "profit_margin": 0.2168314628175373, "quarter": 1, "return_on_assets": 0.18323728153253, "return_on_equity": 0.2769996220475994 }, { "asset_turnover_ratio": 0.8452342039622113, "current_ratio": 1.1893139452985793, "debt_to_equity_ratio": 0.7709525023329762, "profit_margin": 0.22596440992438377, "quarter": 2, "return_on_assets": 0.1909928481462273, "return_on_equity": 0.2839977275083814 }, { "asset_turnover_ratio": 0.8454006692018005, "current_ratio": 1.349886300493554, "debt_to_equity_ratio": 0.7712327766919609, "profit_margin": 0.21684978805639898, "quarter": 3, "return_on_assets": 0.1833249559391483, "return_on_equity": 0.27440574891562336 }, { "asset_turnover_ratio": 0.8455671484873839, "current_ratio": 1.4590566240872445, "debt_to_equity_ratio": 0.7794652910523973, "profit_margin": 0.19978729411917875, "quarter": 4, "return_on_assets": 0.16893357259236427, "return_on_equity": 0.257167247113043 } ], "income_statement": [ { "depreciation": 46889, "expenses": 804713, "income_tax": 82075, "marketing_expense": 109684, "net_income": 327595, "net_profit": 245520, "operational_expense": 491227, "product_revenue": 401976, "quarter": 1, "rd_expense": 151619, "revenue": 1132308, "salaries_expense": 290924, "service_revenue": 730332 }, { "depreciation": 63627, "expenses": 829937, "income_tax": 70761, "marketing_expense": 101065, "net_income": 333702, "net_profit": 262941, "operational_expense": 494368, "product_revenue": 462095, "quarter": 2, "rd_expense": 107144, "revenue": 1163639, "salaries_expense": 354195, "service_revenue": 701544 }, { "depreciation": 64502, "expenses": 855951, "income_tax": 80569, "marketing_expense": 116599, "net_income": 339886, "net_profit": 259317, "operational_expense": 546397, "product_revenue": 387071, "quarter": 3, "rd_expense": 157141, "revenue": 1195837, "salaries_expense": 307743, "service_revenue": 808766 }, { "depreciation": 57503, "expenses": 882782, "income_tax": 100621, "marketing_expense": 153933, "net_income": 346145, "net_profit": 245524, "operational_expense": 491449, "product_revenue": 314272, "quarter": 4, "rd_expense": 100174, "revenue": 1228927, "salaries_expense": 365952, "service_revenue": 914655 } ], "market_conditions": { "gdp_growth": [ -0.020098133885338668, -0.00508333025113206, -0.007385400302760189, -0.0032074474250321228 ], "inflation_rate": [ 0.02118524245581677, 0.020824228526830742, 0.018271178203029346, 0.018708661582064585 ], "interest_rate": [ 0.05285712069471994, 0.04999591641947777, 0.04824320336572523, 0.05435635007998499 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 71167, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 4978757, "net_revenue": 4006389, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 5451 }, { "average_project_size": 177135, "billable_hours_per_employee": 120, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 4762600, "net_revenue": 4116227, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 5600 }, { "average_project_size": 99125, "billable_hours_per_employee": 92, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 5229395, "net_revenue": 4229076, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 5754 }, { "average_project_size": 179850, "billable_hours_per_employee": 87, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 5182590, "net_revenue": 4345020, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 5912 } ], "balance_sheet": [ { "assets": 4188981, "current_assets": 1737051, "current_liabilities": 1253189, "equity": 2637824, "fixed_assets": 2451930, "liabilities": 2359970, "long_term_liabilities": 1106781, "quarter": 1 }, { "assets": 4241789, "current_assets": 2034665, "current_liabilities": 974468, "equity": 2654697, "fixed_assets": 2207124, "liabilities": 2413788, "long_term_liabilities": 1439320, "quarter": 2 }, { "assets": 4295262, "current_assets": 1581689, "current_liabilities": 1324560, "equity": 2698032, "fixed_assets": 2713573, "liabilities": 2468834, "long_term_liabilities": 1144274, "quarter": 3 }, { "assets": 4349409, "current_assets": 1670776, "current_liabilities": 1433637, "equity": 2707146, "fixed_assets": 2678633, "liabilities": 2525135, "long_term_liabilities": 1091498, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70530, "financing_cash_flow": 20475, "investing_cash_flow": -439722, "net_cash_flow": 606654, "operating_cash_flow": 1073859, "quarter": 1 }, { "change_in_working_capital": -57836, "financing_cash_flow": -161811, "investing_cash_flow": -265841, "net_cash_flow": 690415, "operating_cash_flow": 989595, "quarter": 2 }, { "change_in_working_capital": 76392, "financing_cash_flow": 28747, "investing_cash_flow": -279317, "net_cash_flow": 694366, "operating_cash_flow": 1079954, "quarter": 3 }, { "change_in_working_capital": -51369, "financing_cash_flow": 115768, "investing_cash_flow": -374728, "net_cash_flow": 906008, "operating_cash_flow": 1045352, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9564113563656651, "current_ratio": 1.3861045700209624, "debt_to_equity_ratio": 0.8946654515236802, "profit_margin": 0.20188079589875071, "quarter": 1, "return_on_assets": 0.19308108582970418, "return_on_equity": 0.30662129088218165 }, { "asset_turnover_ratio": 0.9703988105018897, "current_ratio": 2.087975182355911, "debt_to_equity_ratio": 0.9092517903173131, "profit_margin": 0.2008382919600887, "quarter": 2, "return_on_assets": 0.19489323962130128, "return_on_equity": 0.3114087973128383 }, { "asset_turnover_ratio": 0.9845909283298667, "current_ratio": 1.1941240864890983, "debt_to_equity_ratio": 0.9150499326916804, "profit_margin": 0.2060979750659482, "quarter": 3, "return_on_assets": 0.20292219659708768, "return_on_equity": 0.32305176513844164 }, { "asset_turnover_ratio": 0.9989908973839894, "current_ratio": 1.1654107699508314, "debt_to_equity_ratio": 0.93276646327904, "profit_margin": 0.20319169992313038, "quarter": 4, "return_on_assets": 0.20298665864718632, "return_on_equity": 0.3261264815418156 } ], "income_statement": [ { "depreciation": 265046, "expenses": 2911740, "income_tax": 285836, "marketing_expense": 292807, "net_income": 1094649, "net_profit": 808813, "operational_expense": 1664572, "product_revenue": 914115, "quarter": 1, "rd_expense": 293628, "revenue": 4006389, "salaries_expense": 1328600, "service_revenue": 3092274 }, { "depreciation": 162899, "expenses": 3003296, "income_tax": 286235, "marketing_expense": 455014, "net_income": 1112931, "net_profit": 826696, "operational_expense": 1759804, "product_revenue": 930269, "quarter": 2, "rd_expense": 460584, "revenue": 4116227, "salaries_expense": 1489531, "service_revenue": 3185958 }, { "depreciation": 208350, "expenses": 3097732, "income_tax": 259740, "marketing_expense": 408218, "net_income": 1131344, "net_profit": 871604, "operational_expense": 2057008, "product_revenue": 1233664, "quarter": 3, "rd_expense": 609626, "revenue": 4229076, "salaries_expense": 1486454, "service_revenue": 2995412 }, { "depreciation": 162480, "expenses": 3195137, "income_tax": 267011, "marketing_expense": 404201, "net_income": 1149883, "net_profit": 882872, "operational_expense": 2221036, "product_revenue": 1162865, "quarter": 4, "rd_expense": 366789, "revenue": 4345020, "salaries_expense": 1417665, "service_revenue": 3182155 } ], "market_conditions": { "gdp_growth": [ -0.008834158985890248, -0.011560802480045117, -0.00940978558854781, -0.011053717122314751 ], "inflation_rate": [ 0.03027550755440384, 0.040057222027570734, 0.03693550618134442, 0.03411075501701535 ], "interest_rate": [ 0.054102845991433585, 0.05334293939705615, 0.05463588684892248, 0.049171283870102465 ], "year": 2017 }, "random_event": null, "year": 2017 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1994, "industry": "Advertising", "location": "Valdezmouth", "name": "Smith, Warner and Shepard", "num_employees": 311, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.smith,warnerandshepard.com" }

[ { "advertising_kpis": [ { "average_project_size": 173920, "billable_hours_per_employee": 94, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 61896212, "net_revenue": 54021306, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 173702 }, { "average_project_size": 56268, "billable_hours_per_employee": 154, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 68904295, "net_revenue": 54386646, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 174877 }, { "average_project_size": 176100, "billable_hours_per_employee": 111, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 70748656, "net_revenue": 54754458, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 176059 }, { "average_project_size": 151470, "billable_hours_per_employee": 116, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 71097462, "net_revenue": 55124757, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 177250 } ], "balance_sheet": [ { "assets": 56456873, "current_assets": 27199554, "current_liabilities": 14380748, "equity": 36180591, "fixed_assets": 29257319, "liabilities": 28447092, "long_term_liabilities": 14066344, "quarter": 1 }, { "assets": 57938457, "current_assets": 17744723, "current_liabilities": 14975203, "equity": 37574884, "fixed_assets": 40193734, "liabilities": 29196133, "long_term_liabilities": 14220930, "quarter": 2 }, { "assets": 59458922, "current_assets": 28176447, "current_liabilities": 17024993, "equity": 38927081, "fixed_assets": 31282475, "liabilities": 29964897, "long_term_liabilities": 12939904, "quarter": 3 }, { "assets": 61019288, "current_assets": 24987966, "current_liabilities": 16411443, "equity": 39675100, "fixed_assets": 36031322, "liabilities": 30753903, "long_term_liabilities": 14342460, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52209, "financing_cash_flow": 96271, "investing_cash_flow": -132644, "net_cash_flow": 11249562, "operating_cash_flow": 11567023, "quarter": 1 }, { "change_in_working_capital": 42793, "financing_cash_flow": 125408, "investing_cash_flow": -119475, "net_cash_flow": 11029926, "operating_cash_flow": 11435975, "quarter": 2 }, { "change_in_working_capital": 38800, "financing_cash_flow": 116479, "investing_cash_flow": -436494, "net_cash_flow": 11163700, "operating_cash_flow": 11618386, "quarter": 3 }, { "change_in_working_capital": 10468, "financing_cash_flow": -134610, "investing_cash_flow": -360992, "net_cash_flow": 13233414, "operating_cash_flow": 13310062, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9568596900504922, "current_ratio": 1.891386595467774, "debt_to_equity_ratio": 0.7862528282083617, "profit_margin": 0.1512516191296819, "quarter": 1, "return_on_assets": 0.14472657740006253, "return_on_equity": 0.22583406666850744 }, { "asset_turnover_ratio": 0.9386968313636658, "current_ratio": 1.1849403978029547, "debt_to_equity_ratio": 0.7770119263708173, "profit_margin": 0.16240310167315705, "quarter": 2, "return_on_assets": 0.15244727694422378, "return_on_equity": 0.23506552941054987 }, { "asset_turnover_ratio": 0.9208787539067728, "current_ratio": 1.6550049095468058, "debt_to_equity_ratio": 0.7697699449902241, "profit_margin": 0.17227923249646632, "quarter": 3, "return_on_assets": 0.1586482849453611, "return_on_equity": 0.24232631262539311 }, { "asset_turnover_ratio": 0.9033988892167998, "current_ratio": 1.5225940826775561, "debt_to_equity_ratio": 0.7751436795370396, "profit_margin": 0.17069853024476825, "quarter": 4, "return_on_assets": 0.15420886261406394, "return_on_equity": 0.23716928249708255 } ], "income_statement": [ { "depreciation": 3396213, "expenses": 42472424, "income_tax": 3378072, "marketing_expense": 8322741, "net_income": 11548882, "net_profit": 8170810, "operational_expense": 24704664, "product_revenue": 15906147, "quarter": 1, "rd_expense": 5388143, "revenue": 54021306, "salaries_expense": 18140055, "service_revenue": 38115159 }, { "depreciation": 2603415, "expenses": 42592042, "income_tax": 2962044, "marketing_expense": 5853360, "net_income": 11794604, "net_profit": 8832560, "operational_expense": 25472241, "product_revenue": 20078051, "quarter": 2, "rd_expense": 5460666, "revenue": 54386646, "salaries_expense": 16141385, "service_revenue": 34308595 }, { "depreciation": 2185330, "expenses": 42711998, "income_tax": 2609404, "marketing_expense": 5966274, "net_income": 12042460, "net_profit": 9433056, "operational_expense": 28747433, "product_revenue": 14443462, "quarter": 3, "rd_expense": 5764248, "revenue": 54754458, "salaries_expense": 13588063, "service_revenue": 40310996 }, { "depreciation": 3900347, "expenses": 42832292, "income_tax": 2882750, "marketing_expense": 4993414, "net_income": 12292465, "net_profit": 9409715, "operational_expense": 22589344, "product_revenue": 13266153, "quarter": 4, "rd_expense": 5958615, "revenue": 55124757, "salaries_expense": 14620788, "service_revenue": 41858604 } ], "market_conditions": { "gdp_growth": [ 0.0054848886011288865, -0.0018274231169315182, 0.008647363890887149, -0.0089809904317357 ], "inflation_rate": [ 0.034855637480647614, 0.03598865611441455, 0.035608566689150786, 0.03249782235306479 ], "interest_rate": [ 0.04559882674187746, 0.043256585297952246, 0.042152728193559495, 0.041756685558103315 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 89218, "billable_hours_per_employee": 105, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 32268336, "net_revenue": 26126288, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 84007 }, { "average_project_size": 87654, "billable_hours_per_employee": 125, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 31402626, "net_revenue": 26406819, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 84909 }, { "average_project_size": 123287, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 33468987, "net_revenue": 26690362, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 85821 }, { "average_project_size": 113147, "billable_hours_per_employee": 135, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 34400472, "net_revenue": 26976950, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 86743 } ], "balance_sheet": [ { "assets": 27879017, "current_assets": 13077995, "current_liabilities": 6429172, "equity": 20950645, "fixed_assets": 14801022, "liabilities": 11861115, "long_term_liabilities": 5431943, "quarter": 1 }, { "assets": 28351499, "current_assets": 9336346, "current_liabilities": 5474839, "equity": 21843033, "fixed_assets": 19015153, "liabilities": 12030232, "long_term_liabilities": 6555393, "quarter": 2 }, { "assets": 28831988, "current_assets": 10599509, "current_liabilities": 6691109, "equity": 22134225, "fixed_assets": 18232479, "liabilities": 12201760, "long_term_liabilities": 5510651, "quarter": 3 }, { "assets": 29320621, "current_assets": 10468779, "current_liabilities": 6652841, "equity": 22215099, "fixed_assets": 18851842, "liabilities": 12375734, "long_term_liabilities": 5722893, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66055, "financing_cash_flow": 30285, "investing_cash_flow": -228690, "net_cash_flow": 5958933, "operating_cash_flow": 6443242, "quarter": 1 }, { "change_in_working_capital": 14149, "financing_cash_flow": -114114, "investing_cash_flow": -190452, "net_cash_flow": 6648453, "operating_cash_flow": 6758415, "quarter": 2 }, { "change_in_working_capital": 66641, "financing_cash_flow": -22881, "investing_cash_flow": -123220, "net_cash_flow": 6797260, "operating_cash_flow": 7055209, "quarter": 3 }, { "change_in_working_capital": 55920, "financing_cash_flow": 161577, "investing_cash_flow": -173413, "net_cash_flow": 5889672, "operating_cash_flow": 6285708, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9371308895145047, "current_ratio": 2.0341647415872526, "debt_to_equity_ratio": 0.5661455769022863, "profit_margin": 0.18880382088722286, "quarter": 1, "return_on_assets": 0.17693389261178039, "return_on_equity": 0.23544587768061556 }, { "asset_turnover_ratio": 0.9314082123135712, "current_ratio": 1.7053188230740666, "debt_to_equity_ratio": 0.5507583127306542, "profit_margin": 0.2091037924711795, "quarter": 2, "return_on_assets": 0.1947609895335693, "return_on_equity": 0.25279300727147186 }, { "asset_turnover_ratio": 0.9257204879524783, "current_ratio": 1.584118417440218, "debt_to_equity_ratio": 0.5512621291235632, "profit_margin": 0.20621664854152222, "quarter": 3, "return_on_assets": 0.19089897651178267, "return_on_equity": 0.24866454551717984 }, { "asset_turnover_ratio": 0.9200674842459851, "current_ratio": 1.5735802193378738, "debt_to_equity_ratio": 0.5570866013246216, "profit_margin": 0.19535981643588324, "quarter": 4, "return_on_assets": 0.17974421483092054, "return_on_equity": 0.2372355846804914 } ], "income_statement": [ { "depreciation": 1510499, "expenses": 19293250, "income_tax": 1900295, "marketing_expense": 2716077, "net_income": 6833038, "net_profit": 4932743, "operational_expense": 12271056, "product_revenue": 9605141, "quarter": 1, "rd_expense": 1946444, "revenue": 26126288, "salaries_expense": 6065824, "service_revenue": 16521147 }, { "depreciation": 1236649, "expenses": 19398585, "income_tax": 1486468, "marketing_expense": 2433122, "net_income": 7008234, "net_profit": 5521766, "operational_expense": 12917186, "product_revenue": 7544190, "quarter": 2, "rd_expense": 3568965, "revenue": 26406819, "salaries_expense": 6749402, "service_revenue": 18862629 }, { "depreciation": 1551212, "expenses": 19504495, "income_tax": 1681870, "marketing_expense": 2976943, "net_income": 7185867, "net_profit": 5503997, "operational_expense": 11025566, "product_revenue": 7049782, "quarter": 3, "rd_expense": 3762839, "revenue": 26690362, "salaries_expense": 5963392, "service_revenue": 19640580 }, { "depreciation": 1015496, "expenses": 19610984, "income_tax": 2095754, "marketing_expense": 1962247, "net_income": 7365966, "net_profit": 5270212, "operational_expense": 13293165, "product_revenue": 6931827, "quarter": 4, "rd_expense": 2761259, "revenue": 26976950, "salaries_expense": 8369267, "service_revenue": 20045123 } ], "market_conditions": { "gdp_growth": [ -0.013586927290957472, -0.0031765560704054875, -0.013275311042016399, -0.002843601596092933 ], "inflation_rate": [ 0.03526145068969419, 0.03360746158982843, 0.03975504126236327, 0.03526641275940481 ], "interest_rate": [ 0.045121022871610156, 0.04202300756223412, 0.04363136667837696, 0.04432170672235878 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 175333, "billable_hours_per_employee": 108, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 113691059, "net_revenue": 92772587, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 298304 }, { "average_project_size": 172607, "billable_hours_per_employee": 83, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 107923847, "net_revenue": 90945664, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 292430 }, { "average_project_size": 172309, "billable_hours_per_employee": 113, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 98626472, "net_revenue": 89154719, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 286671 }, { "average_project_size": 153319, "billable_hours_per_employee": 108, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 110606710, "net_revenue": 87399042, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 281026 } ], "balance_sheet": [ { "assets": 105282221, "current_assets": 44358187, "current_liabilities": 24918983, "equity": 81137005, "fixed_assets": 60924034, "liabilities": 45586853, "long_term_liabilities": 20667870, "quarter": 1 }, { "assets": 108054569, "current_assets": 51886613, "current_liabilities": 22743324, "equity": 82457862, "fixed_assets": 56167956, "liabilities": 46361258, "long_term_liabilities": 23617934, "quarter": 2 }, { "assets": 110899920, "current_assets": 42585974, "current_liabilities": 23375697, "equity": 84227876, "fixed_assets": 68313946, "liabilities": 47148817, "long_term_liabilities": 23773120, "quarter": 3 }, { "assets": 113820196, "current_assets": 54261991, "current_liabilities": 22862850, "equity": 86488392, "fixed_assets": 59558205, "liabilities": 47949755, "long_term_liabilities": 25086905, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5619, "financing_cash_flow": -47993, "investing_cash_flow": -314758, "net_cash_flow": 26351100, "operating_cash_flow": 26715489, "quarter": 1 }, { "change_in_working_capital": -35170, "financing_cash_flow": -56805, "investing_cash_flow": -450754, "net_cash_flow": 24474605, "operating_cash_flow": 24729305, "quarter": 2 }, { "change_in_working_capital": -43881, "financing_cash_flow": -41360, "investing_cash_flow": -387735, "net_cash_flow": 24886546, "operating_cash_flow": 25511106, "quarter": 3 }, { "change_in_working_capital": 98809, "financing_cash_flow": 59602, "investing_cash_flow": -402575, "net_cash_flow": 24679147, "operating_cash_flow": 24630549, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8811799952434514, "current_ratio": 1.7800962021604172, "debt_to_equity_ratio": 0.5618503295752659, "profit_margin": 0.2311203955107989, "quarter": 1, "return_on_assets": 0.20365866901687038, "return_on_equity": 0.2642645855611752 }, { "asset_turnover_ratio": 0.8416642150504529, "current_ratio": 2.2813997197595217, "debt_to_equity_ratio": 0.5622418150982377, "profit_margin": 0.22831820767178082, "quarter": 2, "return_on_assets": 0.19216726504179568, "return_on_equity": 0.2518201478471513 }, { "asset_turnover_ratio": 0.8039204987704229, "current_ratio": 1.8218055273389282, "debt_to_equity_ratio": 0.5597768724454123, "profit_margin": 0.22967682731409877, "quarter": 3, "return_on_assets": 0.18464190957035856, "return_on_equity": 0.2431115917015407 }, { "asset_turnover_ratio": 0.7678693682797735, "current_ratio": 2.3733695055515827, "debt_to_equity_ratio": 0.5544068272190793, "profit_margin": 0.2359059153074012, "quarter": 4, "return_on_assets": 0.1811449261605559, "return_on_equity": 0.2383898061140968 } ], "income_statement": [ { "depreciation": 5273852, "expenses": 63251094, "income_tax": 8079856, "marketing_expense": 9969628, "net_income": 29521493, "net_profit": 21441637, "operational_expense": 41503027, "product_revenue": 36137881, "quarter": 1, "rd_expense": 7511462, "revenue": 92772587, "salaries_expense": 29639828, "service_revenue": 56634706 }, { "depreciation": 3964754, "expenses": 62204499, "income_tax": 7976614, "marketing_expense": 11576907, "net_income": 28741165, "net_profit": 20764551, "operational_expense": 31977524, "product_revenue": 24053660, "quarter": 2, "rd_expense": 9711609, "revenue": 90945664, "salaries_expense": 22387364, "service_revenue": 66892004 }, { "depreciation": 5034333, "expenses": 61175222, "income_tax": 7502724, "marketing_expense": 6996734, "net_income": 27979497, "net_profit": 20476773, "operational_expense": 40993163, "product_revenue": 34672703, "quarter": 3, "rd_expense": 8392016, "revenue": 89154719, "salaries_expense": 22256607, "service_revenue": 54482016 }, { "depreciation": 4012598, "expenses": 60162976, "income_tax": 6618115, "marketing_expense": 11414069, "net_income": 27236066, "net_profit": 20617951, "operational_expense": 31452086, "product_revenue": 19452258, "quarter": 4, "rd_expense": 9329514, "revenue": 87399042, "salaries_expense": 26572674, "service_revenue": 67946784 } ], "market_conditions": { "gdp_growth": [ -0.013420075932705302, -0.00576349995308889, -0.004201250967461424, -0.00085334711365837 ], "inflation_rate": [ 0.035112514908580215, 0.0359046739680671, 0.0340945588475121, 0.038428342374121634 ], "interest_rate": [ 0.04511880458296891, 0.05018556669732815, 0.04277672398557589, 0.048836044647079614 ], "year": 1996 }, "random_event": { "description": "Smith, Warner and Shepard New Ad Campaign Launch in 1996", "impact": -0.05, "type": "New Ad Campaign Launch" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 169745, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 114029938, "net_revenue": 89542754, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 287919 }, { "average_project_size": 107974, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 98119313, "net_revenue": 88127688, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 283369 }, { "average_project_size": 135248, "billable_hours_per_employee": 134, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 110192698, "net_revenue": 86734984, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 278891 }, { "average_project_size": 172148, "billable_hours_per_employee": 100, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 102476801, "net_revenue": 85364291, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 274483 } ], "balance_sheet": [ { "assets": 94840434, "current_assets": 40844184, "current_liabilities": 16243547, "equity": 82405967, "fixed_assets": 53996250, "liabilities": 38988570, "long_term_liabilities": 22745023, "quarter": 1 }, { "assets": 96550539, "current_assets": 45313731, "current_liabilities": 19454060, "equity": 83428307, "fixed_assets": 51236808, "liabilities": 40093033, "long_term_liabilities": 20638973, "quarter": 2 }, { "assets": 98291481, "current_assets": 38711859, "current_liabilities": 20069020, "equity": 82353433, "fixed_assets": 59579622, "liabilities": 41228783, "long_term_liabilities": 21159763, "quarter": 3 }, { "assets": 100063814, "current_assets": 43616185, "current_liabilities": 24011160, "equity": 82748409, "fixed_assets": 56447629, "liabilities": 42396707, "long_term_liabilities": 18385547, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73146, "financing_cash_flow": -134827, "investing_cash_flow": -144858, "net_cash_flow": 29943079, "operating_cash_flow": 30270001, "quarter": 1 }, { "change_in_working_capital": 82145, "financing_cash_flow": 99744, "investing_cash_flow": -260933, "net_cash_flow": 32174715, "operating_cash_flow": 32265132, "quarter": 2 }, { "change_in_working_capital": -29520, "financing_cash_flow": 21390, "investing_cash_flow": -454005, "net_cash_flow": 29899766, "operating_cash_flow": 30279463, "quarter": 3 }, { "change_in_working_capital": 42614, "financing_cash_flow": 7492, "investing_cash_flow": -144408, "net_cash_flow": 27329403, "operating_cash_flow": 27880170, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9441411244490931, "current_ratio": 2.514486768191701, "debt_to_equity_ratio": 0.47312799569477776, "profit_margin": 0.2965522257669225, "quarter": 1, "return_on_assets": 0.2799871518934635, "return_on_equity": 0.3222351968759738 }, { "asset_turnover_ratio": 0.9127622581164462, "current_ratio": 2.329268594833161, "debt_to_equity_ratio": 0.4805686995422309, "profit_margin": 0.30604230761165546, "quarter": 2, "return_on_assets": 0.2793438677747827, "return_on_equity": 0.3232811736189253 }, { "asset_turnover_ratio": 0.8824262603185316, "current_ratio": 1.9289361912041545, "debt_to_equity_ratio": 0.500632232295647, "profit_margin": 0.29158632230796283, "quarter": 3, "return_on_assets": 0.25730342795424965, "return_on_equity": 0.30709994809809565 }, { "asset_turnover_ratio": 0.8530985137144582, "current_ratio": 1.8164963708542194, "debt_to_equity_ratio": 0.5123567632581311, "profit_margin": 0.29381491612224603, "quarter": 4, "return_on_assets": 0.2506530682510263, "return_on_equity": 0.30310313277443196 } ], "income_statement": [ { "depreciation": 3715898, "expenses": 54012220, "income_tax": 8976431, "marketing_expense": 6771225, "net_income": 35530534, "net_profit": 26554103, "operational_expense": 31248761, "product_revenue": 20886095, "quarter": 1, "rd_expense": 8942373, "revenue": 89542754, "salaries_expense": 26928103, "service_revenue": 68656659 }, { "depreciation": 5294331, "expenses": 53474881, "income_tax": 7682006, "marketing_expense": 9992899, "net_income": 34652807, "net_profit": 26970801, "operational_expense": 26829510, "product_revenue": 24945717, "quarter": 2, "rd_expense": 5971771, "revenue": 88127688, "salaries_expense": 26214353, "service_revenue": 63181971 }, { "depreciation": 4988728, "expenses": 52942888, "income_tax": 8501361, "marketing_expense": 6552155, "net_income": 33792096, "net_profit": 25290735, "operational_expense": 34861944, "product_revenue": 20731079, "quarter": 3, "rd_expense": 8550224, "revenue": 86734984, "salaries_expense": 24333237, "service_revenue": 66003905 }, { "depreciation": 2798868, "expenses": 52416187, "income_tax": 7866802, "marketing_expense": 6168091, "net_income": 32948104, "net_profit": 25081302, "operational_expense": 32705078, "product_revenue": 23195270, "quarter": 4, "rd_expense": 9448471, "revenue": 85364291, "salaries_expense": 15803764, "service_revenue": 62169021 } ], "market_conditions": { "gdp_growth": [ -0.006344753204076948, 0.006920104672104211, 0.01179997853369369, 0.000886938412530909 ], "inflation_rate": [ 0.019686453268381622, 0.028233579048905815, 0.01960020730138786, 0.027986931863741196 ], "interest_rate": [ 0.047553450095456994, 0.05288896453458903, 0.04858749236603164, 0.04638466840192457 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 136289, "billable_hours_per_employee": 122, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 50726425, "net_revenue": 39287045, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 126325 }, { "average_project_size": 140702, "billable_hours_per_employee": 139, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 48831173, "net_revenue": 38709424, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 124468 }, { "average_project_size": 110373, "billable_hours_per_employee": 128, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 42424875, "net_revenue": 38140297, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 122638 }, { "average_project_size": 82286, "billable_hours_per_employee": 133, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 42895456, "net_revenue": 37579537, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 120835 } ], "balance_sheet": [ { "assets": 46373172, "current_assets": 14467107, "current_liabilities": 11860040, "equity": 25711703, "fixed_assets": 31906065, "liabilities": 26970518, "long_term_liabilities": 15110478, "quarter": 1 }, { "assets": 47563176, "current_assets": 21930092, "current_liabilities": 15797434, "equity": 25679750, "fixed_assets": 25633084, "liabilities": 27625011, "long_term_liabilities": 11827577, "quarter": 2 }, { "assets": 48783717, "current_assets": 21094991, "current_liabilities": 14360249, "equity": 26165224, "fixed_assets": 27688726, "liabilities": 28295386, "long_term_liabilities": 13935137, "quarter": 3 }, { "assets": 50035580, "current_assets": 15730657, "current_liabilities": 14008374, "equity": 26609409, "fixed_assets": 34304923, "liabilities": 28982030, "long_term_liabilities": 14973656, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25895, "financing_cash_flow": -39817, "investing_cash_flow": -206803, "net_cash_flow": 8003772, "operating_cash_flow": 8421243, "quarter": 1 }, { "change_in_working_capital": -27560, "financing_cash_flow": -29885, "investing_cash_flow": -244254, "net_cash_flow": 7406012, "operating_cash_flow": 7797028, "quarter": 2 }, { "change_in_working_capital": 24179, "financing_cash_flow": -32829, "investing_cash_flow": -243846, "net_cash_flow": 7827393, "operating_cash_flow": 8329511, "quarter": 3 }, { "change_in_working_capital": 45144, "financing_cash_flow": 93570, "investing_cash_flow": -132442, "net_cash_flow": 8041113, "operating_cash_flow": 8313791, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8471933944911079, "current_ratio": 1.219819410389847, "debt_to_equity_ratio": 1.0489588340375586, "profit_margin": 0.16058853497380626, "quarter": 1, "return_on_assets": 0.13604954606081293, "return_on_equity": 0.2453765509036877 }, { "asset_turnover_ratio": 0.8138528007465271, "current_ratio": 1.388205958005585, "debt_to_equity_ratio": 1.075750776389957, "profit_margin": 0.14832525020263798, "quarter": 2, "return_on_assets": 0.12071492029884631, "return_on_equity": 0.22358414704192991 }, { "asset_turnover_ratio": 0.7818243329018983, "current_ratio": 1.4689850433651952, "debt_to_equity_ratio": 1.0814119535150932, "profit_margin": 0.148842391028051, "quarter": 3, "return_on_assets": 0.11636860307302947, "return_on_equity": 0.21696328684210767 }, { "asset_turnover_ratio": 0.7510562883452135, "current_ratio": 1.1229466746104866, "debt_to_equity_ratio": 1.0891647386832228, "profit_margin": 0.14784266767310092, "quarter": 4, "return_on_assets": 0.11103816524161407, "return_on_equity": 0.20879302505365677 } ], "income_statement": [ { "depreciation": 2112194, "expenses": 31066913, "income_tax": 1911083, "marketing_expense": 4801963, "net_income": 8220132, "net_profit": 6309049, "operational_expense": 21675198, "product_revenue": 13473907, "quarter": 1, "rd_expense": 4684979, "revenue": 39287045, "salaries_expense": 11493210, "service_revenue": 25813138 }, { "depreciation": 2055443, "expenses": 30741345, "income_tax": 2226494, "marketing_expense": 3968714, "net_income": 7968079, "net_profit": 5741585, "operational_expense": 19795948, "product_revenue": 10518508, "quarter": 2, "rd_expense": 4795987, "revenue": 38709424, "salaries_expense": 14240213, "service_revenue": 28190916 }, { "depreciation": 2652618, "expenses": 30419189, "income_tax": 2044215, "marketing_expense": 4396655, "net_income": 7721108, "net_profit": 5676893, "operational_expense": 15238757, "product_revenue": 10095885, "quarter": 3, "rd_expense": 4108108, "revenue": 38140297, "salaries_expense": 14681137, "service_revenue": 28044412 }, { "depreciation": 2757932, "expenses": 30100410, "income_tax": 1923268, "marketing_expense": 4788743, "net_income": 7479127, "net_profit": 5555859, "operational_expense": 19662259, "product_revenue": 8389131, "quarter": 4, "rd_expense": 5464089, "revenue": 37579537, "salaries_expense": 13220399, "service_revenue": 29190406 } ], "market_conditions": { "gdp_growth": [ -0.006600630924115548, -0.015004465746142467, -0.018180108602710337, -0.018678716128865236 ], "inflation_rate": [ 0.03683107300387413, 0.033768858184304036, 0.038179859328877186, 0.037845056170880145 ], "interest_rate": [ 0.046605586040297395, 0.0461432055131555, 0.05058670461128375, 0.0540410254220838 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 101987, "billable_hours_per_employee": 143, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 125006065, "net_revenue": 96852444, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 311423 }, { "average_project_size": 59021, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 116367127, "net_revenue": 96296778, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 309636 }, { "average_project_size": 108784, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 117280694, "net_revenue": 95744301, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 307859 }, { "average_project_size": 59669, "billable_hours_per_employee": 148, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 121404998, "net_revenue": 95194993, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 306093 } ], "balance_sheet": [ { "assets": 126991328, "current_assets": 41101190, "current_liabilities": 32183808, "equity": 72478167, "fixed_assets": 85890138, "liabilities": 71986490, "long_term_liabilities": 39802682, "quarter": 1 }, { "assets": 130020029, "current_assets": 58454660, "current_liabilities": 40175803, "equity": 75375280, "fixed_assets": 71565369, "liabilities": 73079938, "long_term_liabilities": 32904135, "quarter": 2 }, { "assets": 133120964, "current_assets": 59101660, "current_liabilities": 43227204, "equity": 75463126, "fixed_assets": 74019304, "liabilities": 74189994, "long_term_liabilities": 30962790, "quarter": 3 }, { "assets": 136295856, "current_assets": 47228035, "current_liabilities": 34208663, "equity": 77188051, "fixed_assets": 89067821, "liabilities": 75316911, "long_term_liabilities": 41108248, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28210, "financing_cash_flow": -20599, "investing_cash_flow": -119217, "net_cash_flow": 21504553, "operating_cash_flow": 21595265, "quarter": 1 }, { "change_in_working_capital": -30247, "financing_cash_flow": -190811, "investing_cash_flow": -202825, "net_cash_flow": 21775004, "operating_cash_flow": 22092074, "quarter": 2 }, { "change_in_working_capital": -53639, "financing_cash_flow": -174084, "investing_cash_flow": -465165, "net_cash_flow": 23486485, "operating_cash_flow": 23511178, "quarter": 3 }, { "change_in_working_capital": 64889, "financing_cash_flow": -88549, "investing_cash_flow": -374900, "net_cash_flow": 22445221, "operating_cash_flow": 22943677, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7626697470239857, "current_ratio": 1.2770766591697291, "debt_to_equity_ratio": 0.9932162053711981, "profit_margin": 0.1804118541396849, "quarter": 1, "return_on_assets": 0.1375946631568417, "return_on_equity": 0.2410840356931212 }, { "asset_turnover_ratio": 0.7406303378074158, "current_ratio": 1.454971789860678, "debt_to_equity_ratio": 0.9695478146150833, "profit_margin": 0.19144138965895618, "quarter": 2, "return_on_assets": 0.14178730109343385, "return_on_equity": 0.24457871333943967 }, { "asset_turnover_ratio": 0.7192278219980438, "current_ratio": 1.3672330044756076, "debt_to_equity_ratio": 0.9831290847930153, "profit_margin": 0.17266986992781952, "quarter": 3, "return_on_assets": 0.12418897447287115, "return_on_equity": 0.21907594975591124 }, { "asset_turnover_ratio": 0.6984437810053448, "current_ratio": 1.3805869875709553, "debt_to_equity_ratio": 0.9757586831671653, "profit_margin": 0.17027267389998127, "quarter": 4, "return_on_assets": 0.118925890160593, "return_on_equity": 0.20999501593841255 } ], "income_statement": [ { "depreciation": 4121936, "expenses": 72871306, "income_tax": 6507809, "marketing_expense": 7292059, "net_income": 23981138, "net_profit": 17473329, "operational_expense": 39256144, "product_revenue": 20740638, "quarter": 1, "rd_expense": 9081533, "revenue": 96852444, "salaries_expense": 33307029, "service_revenue": 76111806 }, { "depreciation": 3656885, "expenses": 72644084, "income_tax": 5217505, "marketing_expense": 14482326, "net_income": 23652694, "net_profit": 18435189, "operational_expense": 40215086, "product_revenue": 27869038, "quarter": 2, "rd_expense": 9481104, "revenue": 96296778, "salaries_expense": 30818674, "service_revenue": 68427740 }, { "depreciation": 6979022, "expenses": 72417570, "income_tax": 6794575, "marketing_expense": 7463956, "net_income": 23326731, "net_profit": 16532156, "operational_expense": 43045414, "product_revenue": 20130834, "quarter": 3, "rd_expense": 12688957, "revenue": 95744301, "salaries_expense": 23324534, "service_revenue": 75613467 }, { "depreciation": 6734571, "expenses": 72191763, "income_tax": 6794124, "marketing_expense": 11141436, "net_income": 23003230, "net_profit": 16209106, "operational_expense": 46093773, "product_revenue": 32992475, "quarter": 4, "rd_expense": 8952183, "revenue": 95194993, "salaries_expense": 35789218, "service_revenue": 62202518 } ], "market_conditions": { "gdp_growth": [ 0.005660336605254742, -0.0059857453971141235, -0.012670878263707445, 0.0006379953576406087 ], "inflation_rate": [ 0.027361734956938413, 0.030880477537787443, 0.027857597643016558, 0.027588411532573635 ], "interest_rate": [ 0.05363623527942597, 0.06103400915673936, 0.05788312557772519, 0.06210079107039703 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 133684, "billable_hours_per_employee": 131, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 102080697, "net_revenue": 88076185, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 283203 }, { "average_project_size": 57533, "billable_hours_per_employee": 160, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 103294452, "net_revenue": 87372191, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 280940 }, { "average_project_size": 79306, "billable_hours_per_employee": 128, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 104378244, "net_revenue": 86673824, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 278694 }, { "average_project_size": 63279, "billable_hours_per_employee": 110, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 109689347, "net_revenue": 85981039, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 276466 } ], "balance_sheet": [ { "assets": 114553049, "current_assets": 54976887, "current_liabilities": 26206628, "equity": 77625096, "fixed_assets": 59576162, "liabilities": 63075159, "long_term_liabilities": 36868531, "quarter": 1 }, { "assets": 117432510, "current_assets": 41437019, "current_liabilities": 35289000, "equity": 77516543, "fixed_assets": 75995491, "liabilities": 64538435, "long_term_liabilities": 29249435, "quarter": 2 }, { "assets": 120384350, "current_assets": 47197939, "current_liabilities": 37088494, "equity": 79221590, "fixed_assets": 73186411, "liabilities": 66035658, "long_term_liabilities": 28947164, "quarter": 3 }, { "assets": 123410390, "current_assets": 51115890, "current_liabilities": 37216277, "equity": 81713024, "fixed_assets": 72294500, "liabilities": 67567615, "long_term_liabilities": 30351338, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71727, "financing_cash_flow": 179201, "investing_cash_flow": -205917, "net_cash_flow": 29757843, "operating_cash_flow": 29826772, "quarter": 1 }, { "change_in_working_capital": 42171, "financing_cash_flow": 173219, "investing_cash_flow": -151268, "net_cash_flow": 29152012, "operating_cash_flow": 29406376, "quarter": 2 }, { "change_in_working_capital": -75583, "financing_cash_flow": 48391, "investing_cash_flow": -160267, "net_cash_flow": 28560653, "operating_cash_flow": 28814247, "quarter": 3 }, { "change_in_working_capital": -91440, "financing_cash_flow": -112648, "investing_cash_flow": -114658, "net_cash_flow": 28277719, "operating_cash_flow": 28598216, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7688680988316601, "current_ratio": 2.097823764278258, "debt_to_equity_ratio": 0.8125614298757196, "profit_margin": 0.2968703287954627, "quarter": 1, "return_on_assets": 0.22825412530049724, "return_on_equity": 0.33683959630787447 }, { "asset_turnover_ratio": 0.7440204675860203, "current_ratio": 1.1742191334410157, "debt_to_equity_ratio": 0.8325762798787351, "profit_margin": 0.2818112687594157, "quarter": 2, "return_on_assets": 0.20967335195339007, "return_on_equity": 0.31764146138457183 }, { "asset_turnover_ratio": 0.7199758440362057, "current_ratio": 1.2725763143685478, "debt_to_equity_ratio": 0.8335563323078974, "profit_margin": 0.2869712775104973, "quarter": 3, "return_on_assets": 0.2066123877397685, "return_on_equity": 0.31396615493327007 }, { "asset_turnover_ratio": 0.6967082674319399, "current_ratio": 1.3734820922576432, "debt_to_equity_ratio": 0.8268891749741143, "profit_margin": 0.30088318658256735, "quarter": 4, "return_on_assets": 0.2096278036233416, "return_on_equity": 0.3165988447569876 } ], "income_statement": [ { "depreciation": 3679566, "expenses": 54171786, "income_tax": 7757193, "marketing_expense": 6401710, "net_income": 33904399, "net_profit": 26147206, "operational_expense": 29306710, "product_revenue": 18457066, "quarter": 1, "rd_expense": 8486095, "revenue": 88076185, "salaries_expense": 17707256, "service_revenue": 69619119 }, { "depreciation": 4783908, "expenses": 53216856, "income_tax": 9532867, "marketing_expense": 8965832, "net_income": 34155335, "net_profit": 24622468, "operational_expense": 34013682, "product_revenue": 22149918, "quarter": 2, "rd_expense": 6585143, "revenue": 87372191, "salaries_expense": 25793713, "service_revenue": 65222273 }, { "depreciation": 3941349, "expenses": 52278761, "income_tax": 9522165, "marketing_expense": 6197932, "net_income": 34395063, "net_profit": 24872898, "operational_expense": 30309222, "product_revenue": 34255748, "quarter": 3, "rd_expense": 5999381, "revenue": 86673824, "salaries_expense": 17478583, "service_revenue": 52418076 }, { "depreciation": 2727967, "expenses": 51357201, "income_tax": 8753589, "marketing_expense": 7100544, "net_income": 34623838, "net_profit": 25870249, "operational_expense": 33970176, "product_revenue": 21222850, "quarter": 4, "rd_expense": 8198541, "revenue": 85981039, "salaries_expense": 17769558, "service_revenue": 64758189 } ], "market_conditions": { "gdp_growth": [ 0.004233205435285638, -0.005283709288929354, -0.0005550485059776979, 0.0018116954854467057 ], "inflation_rate": [ 0.028825796925167634, 0.0254754629688049, 0.024313123649929384, 0.0280069612998621 ], "interest_rate": [ 0.049955029699557965, 0.05372451220149982, 0.04925499524902095, 0.05009945026437509 ], "year": 2000 }, "random_event": { "description": "Smith, Warner and Shepard Senior Leadership Change in 2000", "impact": 0.03, "type": "Senior Leadership Change" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 93609, "billable_hours_per_employee": 146, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 96735031, "net_revenue": 76096250, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 244682 }, { "average_project_size": 126182, "billable_hours_per_employee": 158, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 87623725, "net_revenue": 76450417, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 245821 }, { "average_project_size": 118823, "billable_hours_per_employee": 140, "client_concentration": 0.25, "client_retention_rate": 0.9, "employee_utilization_rate": 0.79, "gross_billings": 90664499, "net_revenue": 76806233, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 246965 }, { "average_project_size": 125325, "billable_hours_per_employee": 122, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 96943246, "net_revenue": 77163705, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 248115 } ], "balance_sheet": [ { "assets": 98582313, "current_assets": 47052962, "current_liabilities": 20003788, "equity": 75673371, "fixed_assets": 51529351, "liabilities": 45383193, "long_term_liabilities": 25379405, "quarter": 1 }, { "assets": 100043226, "current_assets": 47666371, "current_liabilities": 22887583, "equity": 76188471, "fixed_assets": 52376855, "liabilities": 46125180, "long_term_liabilities": 23237597, "quarter": 2 }, { "assets": 101525788, "current_assets": 31334080, "current_liabilities": 26350440, "equity": 78118553, "fixed_assets": 70191708, "liabilities": 46879297, "long_term_liabilities": 20528857, "quarter": 3 }, { "assets": 103030320, "current_assets": 39986905, "current_liabilities": 26837141, "equity": 77607965, "fixed_assets": 63043415, "liabilities": 47645744, "long_term_liabilities": 20808603, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14788, "financing_cash_flow": -61646, "investing_cash_flow": -451475, "net_cash_flow": 25405082, "operating_cash_flow": 25923087, "quarter": 1 }, { "change_in_working_capital": -61173, "financing_cash_flow": 30547, "investing_cash_flow": -188116, "net_cash_flow": 24655496, "operating_cash_flow": 25022200, "quarter": 2 }, { "change_in_working_capital": 2769, "financing_cash_flow": -147021, "investing_cash_flow": -167158, "net_cash_flow": 27047113, "operating_cash_flow": 27149820, "quarter": 3 }, { "change_in_working_capital": 11952, "financing_cash_flow": -62569, "investing_cash_flow": -196614, "net_cash_flow": 26197418, "operating_cash_flow": 26370774, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7719057068583896, "current_ratio": 2.352202592828918, "debt_to_equity_ratio": 0.5997247433314422, "profit_margin": 0.2953397966391248, "quarter": 1, "return_on_assets": 0.22797447448813662, "return_on_equity": 0.2969902186596128 }, { "asset_turnover_ratio": 0.7641738482123717, "current_ratio": 2.082630175497343, "debt_to_equity_ratio": 0.6054089207276518, "profit_margin": 0.29130547450120514, "quarter": 2, "return_on_assets": 0.22260802545491687, "return_on_equity": 0.2923070210977196 }, { "asset_turnover_ratio": 0.7565194470591058, "current_ratio": 1.1891292896816903, "debt_to_equity_ratio": 0.6001045231854205, "profit_margin": 0.30560100506426346, "quarter": 3, "return_on_assets": 0.2311931033719236, "return_on_equity": 0.3004671886331535 }, { "asset_turnover_ratio": 0.7489417192919521, "current_ratio": 1.4899837877663646, "debt_to_equity_ratio": 0.6139285316913026, "profit_margin": 0.2880031356711034, "quarter": 4, "return_on_assets": 0.21569756359098952, "return_on_equity": 0.28635448693958154 } ], "income_statement": [ { "depreciation": 3448836, "expenses": 46568066, "income_tax": 7053933, "marketing_expense": 6571821, "net_income": 29528184, "net_profit": 22474251, "operational_expense": 29381766, "product_revenue": 23061423, "quarter": 1, "rd_expense": 7043735, "revenue": 76096250, "salaries_expense": 22621640, "service_revenue": 53034827 }, { "depreciation": 2751775, "expenses": 46853888, "income_tax": 7326104, "marketing_expense": 9083068, "net_income": 29596529, "net_profit": 22270425, "operational_expense": 23877440, "product_revenue": 24249868, "quarter": 2, "rd_expense": 8988835, "revenue": 76450417, "salaries_expense": 20063848, "service_revenue": 52200549 }, { "depreciation": 3677758, "expenses": 47141464, "income_tax": 6192707, "marketing_expense": 6851914, "net_income": 29664769, "net_profit": 23472062, "operational_expense": 32057856, "product_revenue": 25397100, "quarter": 3, "rd_expense": 8336391, "revenue": 76806233, "salaries_expense": 19447501, "service_revenue": 51409133 }, { "depreciation": 4147385, "expenses": 47430805, "income_tax": 7509511, "marketing_expense": 8049805, "net_income": 29732900, "net_profit": 22223389, "operational_expense": 24977175, "product_revenue": 27696647, "quarter": 4, "rd_expense": 5658038, "revenue": 77163705, "salaries_expense": 16015509, "service_revenue": 49467058 } ], "market_conditions": { "gdp_growth": [ -0.01579787589914502, -0.004845103988193199, -0.010928380881483702, -0.016780677360913352 ], "inflation_rate": [ 0.029431460901623453, 0.030265602556051138, 0.027452764101875658, 0.028208620780652432 ], "interest_rate": [ 0.041613515831351165, 0.044912967396699796, 0.04600581816553759, 0.04928521462370632 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 173518, "billable_hours_per_employee": 114, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 125647600, "net_revenue": 99510601, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 319970 }, { "average_project_size": 177269, "billable_hours_per_employee": 134, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 123340332, "net_revenue": 99036790, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 318446 }, { "average_project_size": 135475, "billable_hours_per_employee": 106, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 121446644, "net_revenue": 98565236, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 316930 }, { "average_project_size": 163967, "billable_hours_per_employee": 132, "client_concentration": 0.4, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 110023450, "net_revenue": 98095927, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 315421 } ], "balance_sheet": [ { "assets": 145841120, "current_assets": 56197069, "current_liabilities": 41107165, "equity": 85864099, "fixed_assets": 89644051, "liabilities": 82299788, "long_term_liabilities": 41192623, "quarter": 1 }, { "assets": 149382229, "current_assets": 68254935, "current_liabilities": 41756264, "equity": 87195894, "fixed_assets": 81127294, "liabilities": 84266075, "long_term_liabilities": 42509811, "quarter": 2 }, { "assets": 153009318, "current_assets": 72593629, "current_liabilities": 41548921, "equity": 87578995, "fixed_assets": 80415689, "liabilities": 86279340, "long_term_liabilities": 44730419, "quarter": 3 }, { "assets": 156724476, "current_assets": 77610112, "current_liabilities": 50820460, "equity": 89647971, "fixed_assets": 79114364, "liabilities": 88340706, "long_term_liabilities": 37520246, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81533, "financing_cash_flow": -94892, "investing_cash_flow": -105430, "net_cash_flow": 28065344, "operating_cash_flow": 28376846, "quarter": 1 }, { "change_in_working_capital": -78217, "financing_cash_flow": 102475, "investing_cash_flow": -281888, "net_cash_flow": 27883979, "operating_cash_flow": 28119503, "quarter": 2 }, { "change_in_working_capital": 46805, "financing_cash_flow": 184478, "investing_cash_flow": -214238, "net_cash_flow": 26491928, "operating_cash_flow": 26460654, "quarter": 3 }, { "change_in_working_capital": 52842, "financing_cash_flow": 119806, "investing_cash_flow": -420257, "net_cash_flow": 24488461, "operating_cash_flow": 24843359, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6823219747626732, "current_ratio": 1.3670869543058977, "debt_to_equity_ratio": 0.9584889256218714, "profit_margin": 0.2243255168361409, "quarter": 1, "return_on_assets": 0.15306222963729296, "return_on_equity": 0.2599778866834671 }, { "asset_turnover_ratio": 0.662975714467348, "current_ratio": 1.6346034932627114, "debt_to_equity_ratio": 0.9663995761084805, "profit_margin": 0.22294482686686432, "quarter": 2, "return_on_assets": 0.1478070058788586, "return_on_equity": 0.25321995093025823 }, { "asset_turnover_ratio": 0.6441779970550552, "current_ratio": 1.747184457569909, "debt_to_equity_ratio": 0.9851601973738109, "profit_margin": 0.21152505534507116, "quarter": 3, "return_on_assets": 0.13625978647914763, "return_on_equity": 0.23805955982938604 }, { "asset_turnover_ratio": 0.6259132555657739, "current_ratio": 1.5271430443565446, "debt_to_equity_ratio": 0.9854177960145913, "profit_margin": 0.21676945873603906, "quarter": 4, "return_on_assets": 0.1356788776247049, "return_on_equity": 0.23719667899678398 } ], "income_statement": [ { "depreciation": 6054079, "expenses": 69199337, "income_tax": 7988497, "marketing_expense": 11643254, "net_income": 30311264, "net_profit": 22322767, "operational_expense": 37557559, "product_revenue": 24872456, "quarter": 1, "rd_expense": 12713973, "revenue": 99510601, "salaries_expense": 31663988, "service_revenue": 74638145 }, { "depreciation": 6039763, "expenses": 69011764, "income_tax": 7945286, "marketing_expense": 7992889, "net_income": 30025026, "net_profit": 22079740, "operational_expense": 38961389, "product_revenue": 30053199, "quarter": 2, "rd_expense": 10926721, "revenue": 99036790, "salaries_expense": 23272501, "service_revenue": 68983591 }, { "depreciation": 5611637, "expenses": 68824700, "income_tax": 8891519, "marketing_expense": 12917454, "net_income": 29740536, "net_profit": 20849017, "operational_expense": 40892091, "product_revenue": 38149605, "quarter": 3, "rd_expense": 13042908, "revenue": 98565236, "salaries_expense": 21157480, "service_revenue": 60415631 }, { "depreciation": 3579158, "expenses": 68638144, "income_tax": 8193582, "marketing_expense": 9702310, "net_income": 29457783, "net_profit": 21264201, "operational_expense": 42326131, "product_revenue": 22427611, "quarter": 4, "rd_expense": 9051791, "revenue": 98095927, "salaries_expense": 24609752, "service_revenue": 75668316 } ], "market_conditions": { "gdp_growth": [ -0.01519145052238383, -0.02009063762666451, -0.02521314848213317, -0.015418126241477 ], "inflation_rate": [ 0.03628426627521528, 0.031214131708520734, 0.03393064898002249, 0.03136668413462866 ], "interest_rate": [ 0.045760398682590644, 0.05302156821586745, 0.054460365185434526, 0.052909236562703986 ], "year": 2002 }, "random_event": { "description": "Smith, Warner and Shepard Technology Adoption in 2002", "impact": 0.09, "type": "Technology Adoption" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 75290, "billable_hours_per_employee": 102, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 67514291, "net_revenue": 52626756, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 169218 }, { "average_project_size": 94643, "billable_hours_per_employee": 102, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 66154154, "net_revenue": 53353032, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 171553 }, { "average_project_size": 73942, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 67450684, "net_revenue": 54089332, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 173921 }, { "average_project_size": 143297, "billable_hours_per_employee": 119, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 71099051, "net_revenue": 54835793, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 176321 } ], "balance_sheet": [ { "assets": 74442416, "current_assets": 34480180, "current_liabilities": 22906915, "equity": 47016162, "fixed_assets": 39962236, "liabilities": 42328642, "long_term_liabilities": 19421727, "quarter": 1 }, { "assets": 76400957, "current_assets": 27543371, "current_liabilities": 18396432, "equity": 47509635, "fixed_assets": 48857586, "liabilities": 43319619, "long_term_liabilities": 24923187, "quarter": 2 }, { "assets": 78411026, "current_assets": 38879917, "current_liabilities": 24597412, "equity": 49647838, "fixed_assets": 39531109, "liabilities": 44333796, "long_term_liabilities": 19736384, "quarter": 3 }, { "assets": 80473980, "current_assets": 28774983, "current_liabilities": 18291028, "equity": 49663411, "fixed_assets": 51698997, "liabilities": 45371716, "long_term_liabilities": 27080688, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39449, "financing_cash_flow": 80759, "investing_cash_flow": -112847, "net_cash_flow": 17427081, "operating_cash_flow": 17557453, "quarter": 1 }, { "change_in_working_capital": 27983, "financing_cash_flow": 85920, "investing_cash_flow": -325171, "net_cash_flow": 16003695, "operating_cash_flow": 16231595, "quarter": 2 }, { "change_in_working_capital": 22996, "financing_cash_flow": 87889, "investing_cash_flow": -464418, "net_cash_flow": 17187840, "operating_cash_flow": 17682979, "quarter": 3 }, { "change_in_working_capital": 3750, "financing_cash_flow": 183174, "investing_cash_flow": -232321, "net_cash_flow": 17562045, "operating_cash_flow": 17881400, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7069458358256401, "current_ratio": 1.5052301892245201, "debt_to_equity_ratio": 0.9002998160504891, "profit_margin": 0.2831713206871425, "quarter": 1, "return_on_assets": 0.2001867859850223, "return_on_equity": 0.31696309026670444 }, { "asset_turnover_ratio": 0.6983293677852752, "current_ratio": 1.497212666021324, "debt_to_equity_ratio": 0.9118070260906025, "profit_margin": 0.2704306851764301, "quarter": 2, "return_on_assets": 0.18884968940899524, "return_on_equity": 0.3036920195240397 }, { "asset_turnover_ratio": 0.6898179345338499, "current_ratio": 1.580650720490432, "debt_to_equity_ratio": 0.8929652888409764, "profit_margin": 0.28786837300930246, "quarter": 3, "return_on_assets": 0.19857676648689687, "return_on_equity": 0.3136210684541792 }, { "asset_turnover_ratio": 0.6814102272560646, "current_ratio": 1.5731747280688653, "debt_to_equity_ratio": 0.9135843689834353, "profit_margin": 0.2655409214197012, "quarter": 4, "return_on_assets": 0.18094229961038338, "return_on_equity": 0.2931966755163072 } ], "income_statement": [ { "depreciation": 2655065, "expenses": 33029702, "income_tax": 4694666, "marketing_expense": 4238559, "net_income": 19597054, "net_profit": 14902388, "operational_expense": 20357534, "product_revenue": 18073331, "quarter": 1, "rd_expense": 6349668, "revenue": 52626756, "salaries_expense": 13654268, "service_revenue": 34553425 }, { "depreciation": 1803298, "expenses": 33485070, "income_tax": 5439665, "marketing_expense": 5648261, "net_income": 19867962, "net_profit": 14428297, "operational_expense": 18556853, "product_revenue": 20159323, "quarter": 2, "rd_expense": 4154428, "revenue": 53353032, "salaries_expense": 15978582, "service_revenue": 33193709 }, { "depreciation": 2112371, "expenses": 33946717, "income_tax": 4572007, "marketing_expense": 5686830, "net_income": 20142615, "net_profit": 15570608, "operational_expense": 19602205, "product_revenue": 17719959, "quarter": 3, "rd_expense": 3474032, "revenue": 54089332, "salaries_expense": 11285883, "service_revenue": 36369373 }, { "depreciation": 3320253, "expenses": 34414729, "income_tax": 5859917, "marketing_expense": 6712658, "net_income": 20421064, "net_profit": 14561147, "operational_expense": 18572865, "product_revenue": 12611950, "quarter": 4, "rd_expense": 3987031, "revenue": 54835793, "salaries_expense": 13685487, "service_revenue": 42223843 } ], "market_conditions": { "gdp_growth": [ -0.0058029149068165205, -0.01994166515735388, -0.0013777890256691377, -0.014421153455730884 ], "inflation_rate": [ 0.03319077401544048, 0.036579358626643306, 0.03227485177444673, 0.03375296047359437 ], "interest_rate": [ 0.04066909873558297, 0.04752523393646671, 0.04359911322007125, 0.04447036011209489 ], "year": 2003 }, "random_event": { "description": "Smith, Warner and Shepard Partnership with Major Brand in 2003", "impact": -0.07, "type": "Partnership with Major Brand" }, "year": 2003 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 2009, "industry": "Advertising", "location": "Youngmouth", "name": "Cherry-Shaw", "num_employees": 496, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.cherry-shaw.com" }

[ { "advertising_kpis": [ { "average_project_size": 140492, "billable_hours_per_employee": 118, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 1448897, "net_revenue": 1120811, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 2260 }, { "average_project_size": 166729, "billable_hours_per_employee": 81, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 1455373, "net_revenue": 1157420, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 2334 }, { "average_project_size": 154342, "billable_hours_per_employee": 149, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 1522442, "net_revenue": 1195226, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 2410 }, { "average_project_size": 141854, "billable_hours_per_employee": 97, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 1432021, "net_revenue": 1234266, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 2488 } ], "balance_sheet": [ { "assets": 1151387, "current_assets": 536093, "current_liabilities": 361007, "equity": 726639, "fixed_assets": 615294, "liabilities": 662441, "long_term_liabilities": 301434, "quarter": 1 }, { "assets": 1169757, "current_assets": 521234, "current_liabilities": 286293, "equity": 712747, "fixed_assets": 648523, "liabilities": 679463, "long_term_liabilities": 393170, "quarter": 2 }, { "assets": 1188420, "current_assets": 402751, "current_liabilities": 411745, "equity": 716203, "fixed_assets": 785669, "liabilities": 696924, "long_term_liabilities": 285179, "quarter": 3 }, { "assets": 1207381, "current_assets": 417972, "current_liabilities": 336754, "equity": 726025, "fixed_assets": 789409, "liabilities": 714833, "long_term_liabilities": 378079, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94809, "financing_cash_flow": -192151, "investing_cash_flow": -416745, "net_cash_flow": 131803, "operating_cash_flow": 300395, "quarter": 1 }, { "change_in_working_capital": 49527, "financing_cash_flow": 136498, "investing_cash_flow": -178896, "net_cash_flow": -2719, "operating_cash_flow": 289530, "quarter": 2 }, { "change_in_working_capital": 33377, "financing_cash_flow": 5493, "investing_cash_flow": -286567, "net_cash_flow": 52223, "operating_cash_flow": 291693, "quarter": 3 }, { "change_in_working_capital": 50403, "financing_cash_flow": 102800, "investing_cash_flow": -485835, "net_cash_flow": -152916, "operating_cash_flow": 313728, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9734442025140113, "current_ratio": 1.4849933657796108, "debt_to_equity_ratio": 0.9116507646850774, "profit_margin": 0.21207232976835524, "quarter": 1, "return_on_assets": 0.206440579926645, "return_on_equity": 0.32711291301457807 }, { "asset_turnover_ratio": 0.9894533651006149, "current_ratio": 1.8206313112790045, "debt_to_equity_ratio": 0.95330180274347, "profit_margin": 0.19219730089336629, "quarter": 2, "return_on_assets": 0.19017026613219667, "return_on_equity": 0.3121065399082704 }, { "asset_turnover_ratio": 1.0057269315561839, "current_ratio": 0.9781563831983388, "debt_to_equity_ratio": 0.9730816542237326, "profit_margin": 0.18800377501828106, "quarter": 3, "return_on_assets": 0.18908045977011495, "return_on_equity": 0.31374763858850074 }, { "asset_turnover_ratio": 1.0222672048011356, "current_ratio": 1.241179020887651, "debt_to_equity_ratio": 0.9845845528735236, "profit_margin": 0.1891626278290093, "quarter": 4, "return_on_assets": 0.19337475080359887, "return_on_equity": 0.32158259013119384 } ], "income_statement": [ { "depreciation": 62702, "expenses": 819703, "income_tax": 63415, "marketing_expense": 86303, "net_income": 301108, "net_profit": 237693, "operational_expense": 506666, "product_revenue": 407012, "quarter": 1, "rd_expense": 150299, "revenue": 1120811, "salaries_expense": 372278, "service_revenue": 713799 }, { "depreciation": 67077, "expenses": 852079, "income_tax": 82888, "marketing_expense": 166713, "net_income": 305341, "net_profit": 222453, "operational_expense": 539473, "product_revenue": 375074, "quarter": 2, "rd_expense": 104146, "revenue": 1157420, "salaries_expense": 365685, "service_revenue": 782346 }, { "depreciation": 66986, "expenses": 885735, "income_tax": 84784, "marketing_expense": 144024, "net_income": 309491, "net_profit": 224707, "operational_expense": 474012, "product_revenue": 293264, "quarter": 3, "rd_expense": 143689, "revenue": 1195226, "salaries_expense": 358687, "service_revenue": 901962 }, { "depreciation": 80251, "expenses": 920720, "income_tax": 80069, "marketing_expense": 111747, "net_income": 313546, "net_profit": 233477, "operational_expense": 604913, "product_revenue": 282178, "quarter": 4, "rd_expense": 174491, "revenue": 1234266, "salaries_expense": 291744, "service_revenue": 952088 } ], "market_conditions": { "gdp_growth": [ 0.02454968420613536, 0.023167255164782206, 0.010480884833965195, 0.028171938264722737 ], "inflation_rate": [ 0.01829656885326157, 0.01573926824079354, 0.020340434283260204, 0.023164502770052574 ], "interest_rate": [ 0.04259881598752592, 0.035042943812980266, 0.041305079463844506, 0.04065418360018958 ], "year": 2009 }, "random_event": { "description": "Cherry-Shaw Technology Adoption in 2009", "impact": -0.03, "type": "Technology Adoption" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 117283, "billable_hours_per_employee": 111, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 2460194, "net_revenue": 1978216, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3988 }, { "average_project_size": 113949, "billable_hours_per_employee": 87, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 2400275, "net_revenue": 2019262, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 4071 }, { "average_project_size": 115421, "billable_hours_per_employee": 84, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 2604357, "net_revenue": 2061161, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 4156 }, { "average_project_size": 131932, "billable_hours_per_employee": 158, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 2503221, "net_revenue": 2103929, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4242 } ], "balance_sheet": [ { "assets": 2223869, "current_assets": 992408, "current_liabilities": 594496, "equity": 1586497, "fixed_assets": 1231461, "liabilities": 1139383, "long_term_liabilities": 544887, "quarter": 1 }, { "assets": 2295546, "current_assets": 1008584, "current_liabilities": 536508, "equity": 1663455, "fixed_assets": 1286962, "liabilities": 1161474, "long_term_liabilities": 624966, "quarter": 2 }, { "assets": 2369533, "current_assets": 1083291, "current_liabilities": 642425, "equity": 1712852, "fixed_assets": 1286242, "liabilities": 1183993, "long_term_liabilities": 541568, "quarter": 3 }, { "assets": 2445906, "current_assets": 1077897, "current_liabilities": 527187, "equity": 1833821, "fixed_assets": 1368009, "liabilities": 1206948, "long_term_liabilities": 679761, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77664, "financing_cash_flow": 131111, "investing_cash_flow": -438036, "net_cash_flow": 305175, "operating_cash_flow": 624492, "quarter": 1 }, { "change_in_working_capital": 29629, "financing_cash_flow": -108269, "investing_cash_flow": -312597, "net_cash_flow": 653409, "operating_cash_flow": 640660, "quarter": 2 }, { "change_in_working_capital": 44619, "financing_cash_flow": -181377, "investing_cash_flow": -198089, "net_cash_flow": 36432, "operating_cash_flow": 604053, "quarter": 3 }, { "change_in_working_capital": -36521, "financing_cash_flow": 70056, "investing_cash_flow": -290042, "net_cash_flow": 757561, "operating_cash_flow": 689342, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8895380078592758, "current_ratio": 1.669326622887286, "debt_to_equity_ratio": 0.7181753258909409, "profit_margin": 0.2537695580260194, "quarter": 1, "return_on_assets": 0.22573766710179421, "return_on_equity": 0.3164273238461844 }, { "asset_turnover_ratio": 0.8796434486610157, "current_ratio": 1.8799048662834479, "debt_to_equity_ratio": 0.6982298889960955, "profit_margin": 0.26216657372842156, "quarter": 2, "return_on_assets": 0.2306131090381112, "return_on_equity": 0.31824305436576283 }, { "asset_turnover_ratio": 0.8698595883661464, "current_ratio": 1.6862528699848232, "debt_to_equity_ratio": 0.6912406909645433, "profit_margin": 0.25583251381139077, "quarter": 3, "return_on_assets": 0.22253836515465283, "return_on_equity": 0.3078561370159243 }, { "asset_turnover_ratio": 0.8601839154898021, "current_ratio": 2.044619840777561, "debt_to_equity_ratio": 0.6581602021135106, "profit_margin": 0.2827391038385801, "quarter": 4, "return_on_assets": 0.2432076294019476, "return_on_equity": 0.3243844410114182 } ], "income_statement": [ { "depreciation": 122481, "expenses": 1274140, "income_tax": 202065, "marketing_expense": 195257, "net_income": 704076, "net_profit": 502011, "operational_expense": 782244, "product_revenue": 459135, "quarter": 1, "rd_expense": 171991, "revenue": 1978216, "salaries_expense": 625684, "service_revenue": 1519081 }, { "depreciation": 111277, "expenses": 1296898, "income_tax": 192981, "marketing_expense": 244284, "net_income": 722364, "net_profit": 529383, "operational_expense": 680858, "product_revenue": 734029, "quarter": 2, "rd_expense": 178165, "revenue": 2019262, "salaries_expense": 436601, "service_revenue": 1285233 }, { "depreciation": 76741, "expenses": 1320063, "income_tax": 213786, "marketing_expense": 226870, "net_income": 741098, "net_profit": 527312, "operational_expense": 805835, "product_revenue": 532478, "quarter": 3, "rd_expense": 148415, "revenue": 2061161, "salaries_expense": 535229, "service_revenue": 1528683 }, { "depreciation": 94479, "expenses": 1343642, "income_tax": 165424, "marketing_expense": 196257, "net_income": 760287, "net_profit": 594863, "operational_expense": 837216, "product_revenue": 603157, "quarter": 4, "rd_expense": 152755, "revenue": 2103929, "salaries_expense": 619062, "service_revenue": 1500772 } ], "market_conditions": { "gdp_growth": [ 0.02858632969258853, 0.02474420031623789, 0.0306472767895151, 0.0318370063455415 ], "inflation_rate": [ 0.015917328981390404, 0.021363285904470196, 0.02164806029557966, 0.021702092267533807 ], "interest_rate": [ 0.03791895327758815, 0.032882707005714336, 0.04129181970433363, 0.0416407206494598 ], "year": 2010 }, "random_event": { "description": "Cherry-Shaw Introduction of New Service in 2010", "impact": -0.03, "type": "Introduction of New Service" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 177462, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 5769260, "net_revenue": 4857101, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 9793 }, { "average_project_size": 166414, "billable_hours_per_employee": 158, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 5952838, "net_revenue": 5047413, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 10176 }, { "average_project_size": 52101, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 6707651, "net_revenue": 5245183, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 10575 }, { "average_project_size": 193371, "billable_hours_per_employee": 159, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 6042888, "net_revenue": 5450701, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 10989 } ], "balance_sheet": [ { "assets": 6632930, "current_assets": 2286697, "current_liabilities": 1602127, "equity": 5133287, "fixed_assets": 4346233, "liabilities": 2744849, "long_term_liabilities": 1142722, "quarter": 1 }, { "assets": 6803808, "current_assets": 3264907, "current_liabilities": 1435359, "equity": 5357453, "fixed_assets": 3538901, "liabilities": 2815412, "long_term_liabilities": 1380053, "quarter": 2 }, { "assets": 6979088, "current_assets": 2234528, "current_liabilities": 1534563, "equity": 5548067, "fixed_assets": 4744560, "liabilities": 2887788, "long_term_liabilities": 1353225, "quarter": 3 }, { "assets": 7158883, "current_assets": 2423580, "current_liabilities": 1685235, "equity": 5626593, "fixed_assets": 4735303, "liabilities": 2962025, "long_term_liabilities": 1276790, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67892, "financing_cash_flow": -64232, "investing_cash_flow": -234432, "net_cash_flow": 1384606, "operating_cash_flow": 1405429, "quarter": 1 }, { "change_in_working_capital": -10234, "financing_cash_flow": -190046, "investing_cash_flow": -499885, "net_cash_flow": 1210649, "operating_cash_flow": 1652411, "quarter": 2 }, { "change_in_working_capital": -50849, "financing_cash_flow": -186637, "investing_cash_flow": -160906, "net_cash_flow": 1374613, "operating_cash_flow": 1671248, "quarter": 3 }, { "change_in_working_capital": 26947, "financing_cash_flow": -33448, "investing_cash_flow": -125722, "net_cash_flow": 1070049, "operating_cash_flow": 1668357, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7322708064158675, "current_ratio": 1.4272882237175955, "debt_to_equity_ratio": 0.5347156704855972, "profit_margin": 0.2563681504667084, "quarter": 1, "return_on_assets": 0.18773091228160105, "return_on_equity": 0.2425747868763231 }, { "asset_turnover_ratio": 0.7418511809857068, "current_ratio": 2.274627462537247, "debt_to_equity_ratio": 0.525513149625391, "profit_margin": 0.2712393457797093, "quarter": 2, "return_on_assets": 0.20121922899646785, "return_on_equity": 0.25554251245881204 }, { "asset_turnover_ratio": 0.7515570802374179, "current_ratio": 1.4561331141178302, "debt_to_equity_ratio": 0.5205034474169111, "profit_margin": 0.2777342563643633, "quarter": 3, "return_on_assets": 0.20873314679511135, "return_on_equity": 0.26257199128993935 }, { "asset_turnover_ratio": 0.7613898704588411, "current_ratio": 1.4381258400163774, "debt_to_equity_ratio": 0.5264331363580056, "profit_margin": 0.26230295883043303, "quarter": 4, "return_on_assets": 0.19971481584487413, "return_on_equity": 0.2541031490992862 } ], "income_statement": [ { "depreciation": 160223, "expenses": 3140116, "income_tax": 471779, "marketing_expense": 471825, "net_income": 1716985, "net_profit": 1245206, "operational_expense": 2196692, "product_revenue": 1565120, "quarter": 1, "rd_expense": 396242, "revenue": 4857101, "salaries_expense": 1555370, "service_revenue": 3291981 }, { "depreciation": 283354, "expenses": 3273412, "income_tax": 404944, "marketing_expense": 511605, "net_income": 1774001, "net_profit": 1369057, "operational_expense": 2000915, "product_revenue": 1074470, "quarter": 2, "rd_expense": 625093, "revenue": 5047413, "salaries_expense": 1302308, "service_revenue": 3972943 }, { "depreciation": 214481, "expenses": 3412366, "income_tax": 376050, "marketing_expense": 514717, "net_income": 1832817, "net_profit": 1456767, "operational_expense": 1900470, "product_revenue": 1704791, "quarter": 3, "rd_expense": 354026, "revenue": 5245183, "salaries_expense": 1415529, "service_revenue": 3540392 }, { "depreciation": 238622, "expenses": 3557219, "income_tax": 463747, "marketing_expense": 624329, "net_income": 1893482, "net_profit": 1429735, "operational_expense": 2077362, "product_revenue": 1245351, "quarter": 4, "rd_expense": 686566, "revenue": 5450701, "salaries_expense": 1211066, "service_revenue": 4205350 } ], "market_conditions": { "gdp_growth": [ 0.018526168338543085, 0.019723480859230987, 0.020714556969731547, 0.017154448254564317 ], "inflation_rate": [ 0.017734915290536942, 0.012062318940228158, 0.013199655789104193, 0.016522844280747385 ], "interest_rate": [ 0.02618200784514231, 0.03105311971550305, 0.028105326061961658, 0.026236879147194015 ], "year": 2011 }, "random_event": { "description": "Cherry-Shaw Technology Adoption in 2011", "impact": 0.09, "type": "Technology Adoption" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 189844, "billable_hours_per_employee": 133, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 2123079, "net_revenue": 1710356, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 3448 }, { "average_project_size": 136471, "billable_hours_per_employee": 147, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 2057522, "net_revenue": 1729136, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 3486 }, { "average_project_size": 110494, "billable_hours_per_employee": 138, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 2204956, "net_revenue": 1748122, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 3524 }, { "average_project_size": 152093, "billable_hours_per_employee": 95, "client_concentration": 0.3, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 2247828, "net_revenue": 1767317, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 3563 } ], "balance_sheet": [ { "assets": 2056533, "current_assets": 858302, "current_liabilities": 667681, "equity": 1192642, "fixed_assets": 1198231, "liabilities": 1167301, "long_term_liabilities": 499620, "quarter": 1 }, { "assets": 2117775, "current_assets": 927108, "current_liabilities": 633265, "equity": 1222481, "fixed_assets": 1190667, "liabilities": 1197281, "long_term_liabilities": 564016, "quarter": 2 }, { "assets": 2180840, "current_assets": 874845, "current_liabilities": 629606, "equity": 1275365, "fixed_assets": 1305995, "liabilities": 1228032, "long_term_liabilities": 598426, "quarter": 3 }, { "assets": 2245783, "current_assets": 1086460, "current_liabilities": 531028, "equity": 1319823, "fixed_assets": 1159323, "liabilities": 1259572, "long_term_liabilities": 728544, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10774, "financing_cash_flow": 101448, "investing_cash_flow": -391712, "net_cash_flow": 50016, "operating_cash_flow": 418212, "quarter": 1 }, { "change_in_working_capital": -17367, "financing_cash_flow": -34536, "investing_cash_flow": -434336, "net_cash_flow": 376466, "operating_cash_flow": 380369, "quarter": 2 }, { "change_in_working_capital": -99691, "financing_cash_flow": -50186, "investing_cash_flow": -463437, "net_cash_flow": 57344, "operating_cash_flow": 445254, "quarter": 3 }, { "change_in_working_capital": 60649, "financing_cash_flow": 57996, "investing_cash_flow": -432681, "net_cash_flow": 83522, "operating_cash_flow": 429421, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8316696109422995, "current_ratio": 1.2854971161377964, "debt_to_equity_ratio": 0.9787522156690776, "profit_margin": 0.17739581701119533, "quarter": 1, "return_on_assets": 0.14753471011649216, "return_on_equity": 0.25440157230753235 }, { "asset_turnover_ratio": 0.8164871150145789, "current_ratio": 1.4640126961066853, "debt_to_equity_ratio": 0.9793861826891379, "profit_margin": 0.17464618167686058, "quarter": 2, "return_on_assets": 0.14259635702565193, "return_on_equity": 0.24702797016886152 }, { "asset_turnover_ratio": 0.8015819592450615, "current_ratio": 1.3895118534448527, "debt_to_equity_ratio": 0.9628867030222721, "profit_margin": 0.18451629806157693, "quarter": 3, "return_on_assets": 0.1479049357128446, "return_on_equity": 0.2529134796705257 }, { "asset_turnover_ratio": 0.7869491397877711, "current_ratio": 2.045956145438659, "debt_to_equity_ratio": 0.9543491816705725, "profit_margin": 0.1887674933246271, "quarter": 4, "return_on_assets": 0.14855041649170914, "return_on_equity": 0.2527702578300272 } ], "income_statement": [ { "depreciation": 114802, "expenses": 1291193, "income_tax": 115753, "marketing_expense": 204093, "net_income": 419163, "net_profit": 303410, "operational_expense": 720734, "product_revenue": 479032, "quarter": 1, "rd_expense": 233200, "revenue": 1710356, "salaries_expense": 599688, "service_revenue": 1231324 }, { "depreciation": 78382, "expenses": 1309836, "income_tax": 117313, "marketing_expense": 172005, "net_income": 419300, "net_profit": 301987, "operational_expense": 801526, "product_revenue": 550576, "quarter": 2, "rd_expense": 187850, "revenue": 1729136, "salaries_expense": 398822, "service_revenue": 1178560 }, { "depreciation": 122697, "expenses": 1328748, "income_tax": 96817, "marketing_expense": 135627, "net_income": 419374, "net_profit": 322557, "operational_expense": 714581, "product_revenue": 351053, "quarter": 3, "rd_expense": 145103, "revenue": 1748122, "salaries_expense": 523837, "service_revenue": 1397069 }, { "depreciation": 95809, "expenses": 1347934, "income_tax": 85771, "marketing_expense": 246047, "net_income": 419383, "net_profit": 333612, "operational_expense": 933999, "product_revenue": 424979, "quarter": 4, "rd_expense": 146642, "revenue": 1767317, "salaries_expense": 433949, "service_revenue": 1342338 } ], "market_conditions": { "gdp_growth": [ 0.010086112070669204, 0.011425766035463934, 0.021014751568748068, 0.021737905617644104 ], "inflation_rate": [ 0.02112882480972551, 0.01325963192265596, 0.016932350969188076, 0.020812536154459882 ], "interest_rate": [ 0.028617113144989364, 0.03154442061664438, 0.026160402029628934, 0.026613849225601643 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 182904, "billable_hours_per_employee": 153, "client_concentration": 0.16, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 5724997, "net_revenue": 4834711, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 9747 }, { "average_project_size": 111454, "billable_hours_per_employee": 92, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 6105272, "net_revenue": 5004595, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 10090 }, { "average_project_size": 78551, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 6282104, "net_revenue": 5180449, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 10444 }, { "average_project_size": 129360, "billable_hours_per_employee": 88, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 6072086, "net_revenue": 5362482, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 10811 } ], "balance_sheet": [ { "assets": 6020569, "current_assets": 1849980, "current_liabilities": 1954939, "equity": 3436995, "fixed_assets": 4170589, "liabilities": 3320514, "long_term_liabilities": 1365575, "quarter": 1 }, { "assets": 6176686, "current_assets": 3073868, "current_liabilities": 1957166, "equity": 3595397, "fixed_assets": 3102818, "liabilities": 3400781, "long_term_liabilities": 1443615, "quarter": 2 }, { "assets": 6336851, "current_assets": 2761740, "current_liabilities": 1711328, "equity": 3754412, "fixed_assets": 3575111, "liabilities": 3482989, "long_term_liabilities": 1771661, "quarter": 3 }, { "assets": 6501169, "current_assets": 2555459, "current_liabilities": 1685389, "equity": 3774948, "fixed_assets": 3945710, "liabilities": 3567184, "long_term_liabilities": 1881795, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27752, "financing_cash_flow": -151462, "investing_cash_flow": -288363, "net_cash_flow": 505573, "operating_cash_flow": 930416, "quarter": 1 }, { "change_in_working_capital": -60567, "financing_cash_flow": -86812, "investing_cash_flow": -439324, "net_cash_flow": 740135, "operating_cash_flow": 1193882, "quarter": 2 }, { "change_in_working_capital": -26442, "financing_cash_flow": 60377, "investing_cash_flow": -434636, "net_cash_flow": 1237971, "operating_cash_flow": 1277387, "quarter": 3 }, { "change_in_working_capital": 23235, "financing_cash_flow": -162982, "investing_cash_flow": -202810, "net_cash_flow": 770269, "operating_cash_flow": 1050320, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8030322383150164, "current_ratio": 0.9463108567581904, "debt_to_equity_ratio": 0.9661096393797489, "profit_margin": 0.1524268979055832, "quarter": 1, "return_on_assets": 0.12240371300453495, "return_on_equity": 0.21441404482694912 }, { "asset_turnover_ratio": 0.8102395038374948, "current_ratio": 1.5705709173365978, "debt_to_equity_ratio": 0.9458707897903903, "profit_margin": 0.1637479156655034, "quarter": 2, "return_on_assets": 0.1326750299432414, "return_on_equity": 0.2279280980653875 }, { "asset_turnover_ratio": 0.8175115684430643, "current_ratio": 1.613799341797715, "debt_to_equity_ratio": 0.9277055901163751, "profit_margin": 0.17383628330285655, "quarter": 3, "return_on_assets": 0.14211317261523113, "return_on_equity": 0.2398644581361875 }, { "asset_turnover_ratio": 0.8248488848697827, "current_ratio": 1.5162428377069033, "debt_to_equity_ratio": 0.944962420674404, "profit_margin": 0.15682346346337386, "quarter": 4, "return_on_assets": 0.12935565895918102, "return_on_equity": 0.22277472431408327 } ], "income_statement": [ { "depreciation": 193476, "expenses": 3788534, "income_tax": 309237, "marketing_expense": 744685, "net_income": 1046177, "net_profit": 736940, "operational_expense": 2533181, "product_revenue": 1089977, "quarter": 1, "rd_expense": 701451, "revenue": 4834711, "salaries_expense": 1574909, "service_revenue": 3744734 }, { "depreciation": 374390, "expenses": 3916953, "income_tax": 268150, "marketing_expense": 565862, "net_income": 1087642, "net_profit": 819492, "operational_expense": 2153489, "product_revenue": 1499380, "quarter": 2, "rd_expense": 550291, "revenue": 5004595, "salaries_expense": 1656512, "service_revenue": 3505215 }, { "depreciation": 376837, "expenses": 4049726, "income_tax": 230173, "marketing_expense": 605368, "net_income": 1130723, "net_profit": 900550, "operational_expense": 2826840, "product_revenue": 1572644, "quarter": 3, "rd_expense": 507763, "revenue": 5180449, "salaries_expense": 1949647, "service_revenue": 3607805 }, { "depreciation": 209357, "expenses": 4187000, "income_tax": 334519, "marketing_expense": 652427, "net_income": 1175482, "net_profit": 840963, "operational_expense": 2653852, "product_revenue": 1641510, "quarter": 4, "rd_expense": 603673, "revenue": 5362482, "salaries_expense": 1291151, "service_revenue": 3720972 } ], "market_conditions": { "gdp_growth": [ 0.02471508068970201, 0.022378425597488733, 0.02675083488314895, 0.02282282650125614 ], "inflation_rate": [ 0.014350319600165695, 0.01326254874528451, 0.018561504795119626, 0.012022421432176328 ], "interest_rate": [ 0.021134815344005884, 0.0174220738792426, 0.023403007695647605, 0.01698147410960843 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 133899, "billable_hours_per_employee": 126, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 3351205, "net_revenue": 2721059, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 5486 }, { "average_project_size": 163091, "billable_hours_per_employee": 110, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 3635109, "net_revenue": 2815267, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 5676 }, { "average_project_size": 162053, "billable_hours_per_employee": 116, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 3539496, "net_revenue": 2912737, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 5872 }, { "average_project_size": 51593, "billable_hours_per_employee": 84, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 3788711, "net_revenue": 3013581, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 6076 } ], "balance_sheet": [ { "assets": 3296247, "current_assets": 1215912, "current_liabilities": 876067, "equity": 2293275, "fixed_assets": 2080335, "liabilities": 1574791, "long_term_liabilities": 698724, "quarter": 1 }, { "assets": 3371472, "current_assets": 1026837, "current_liabilities": 822491, "equity": 2347153, "fixed_assets": 2344635, "liabilities": 1605790, "long_term_liabilities": 783299, "quarter": 2 }, { "assets": 3448414, "current_assets": 1434764, "current_liabilities": 765435, "equity": 2419090, "fixed_assets": 2013650, "liabilities": 1637399, "long_term_liabilities": 871964, "quarter": 3 }, { "assets": 3527112, "current_assets": 1256123, "current_liabilities": 753426, "equity": 2441498, "fixed_assets": 2270989, "liabilities": 1669630, "long_term_liabilities": 916204, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74879, "financing_cash_flow": 90617, "investing_cash_flow": -439673, "net_cash_flow": 671883, "operating_cash_flow": 741249, "quarter": 1 }, { "change_in_working_capital": -39023, "financing_cash_flow": -20017, "investing_cash_flow": -441484, "net_cash_flow": 365590, "operating_cash_flow": 756702, "quarter": 2 }, { "change_in_working_capital": 95201, "financing_cash_flow": 171607, "investing_cash_flow": -290738, "net_cash_flow": 345600, "operating_cash_flow": 775229, "quarter": 3 }, { "change_in_working_capital": -69151, "financing_cash_flow": 145646, "investing_cash_flow": -386552, "net_cash_flow": 685181, "operating_cash_flow": 751973, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.82550215441986, "current_ratio": 1.3879212434665384, "debt_to_equity_ratio": 0.6866995890157089, "profit_margin": 0.21014575575171285, "quarter": 1, "return_on_assets": 0.17347577411522863, "return_on_equity": 0.24934602260958671 }, { "asset_turnover_ratio": 0.8350260657659325, "current_ratio": 1.248447703379125, "debt_to_equity_ratio": 0.6841437264635071, "profit_margin": 0.20654204379193875, "quarter": 2, "return_on_assets": 0.17246799024283754, "return_on_equity": 0.24773459591258004 }, { "asset_turnover_ratio": 0.8446598929246895, "current_ratio": 1.87444263719323, "debt_to_equity_ratio": 0.6768656808965354, "profit_margin": 0.20876412803490327, "quarter": 3, "return_on_assets": 0.17633468603247754, "return_on_equity": 0.25136518277534114 }, { "asset_turnover_ratio": 0.8544046800895464, "current_ratio": 1.667214829326304, "debt_to_equity_ratio": 0.6838547481914792, "profit_margin": 0.19379469143188785, "quarter": 4, "return_on_assets": 0.16557909133591447, "return_on_equity": 0.23920396412366507 } ], "income_statement": [ { "depreciation": 169430, "expenses": 1971643, "income_tax": 177597, "marketing_expense": 225600, "net_income": 749416, "net_profit": 571819, "operational_expense": 1040295, "product_revenue": 1069624, "quarter": 1, "rd_expense": 242135, "revenue": 2721059, "salaries_expense": 873584, "service_revenue": 1651435 }, { "depreciation": 175231, "expenses": 2052941, "income_tax": 180855, "marketing_expense": 308104, "net_income": 762326, "net_profit": 581471, "operational_expense": 1060113, "product_revenue": 868997, "quarter": 2, "rd_expense": 249041, "revenue": 2815267, "salaries_expense": 732736, "service_revenue": 1946270 }, { "depreciation": 167154, "expenses": 2137591, "income_tax": 167071, "marketing_expense": 238583, "net_income": 775146, "net_profit": 608075, "operational_expense": 1448759, "product_revenue": 621369, "quarter": 3, "rd_expense": 424513, "revenue": 2912737, "salaries_expense": 695406, "service_revenue": 2291368 }, { "depreciation": 167957, "expenses": 2225731, "income_tax": 203834, "marketing_expense": 409115, "net_income": 787850, "net_profit": 584016, "operational_expense": 1122028, "product_revenue": 722130, "quarter": 4, "rd_expense": 424248, "revenue": 3013581, "salaries_expense": 1107384, "service_revenue": 2291451 } ], "market_conditions": { "gdp_growth": [ 0.014207178121101227, 0.017315086701220603, 0.02452675694372026, 0.008446027058809442 ], "inflation_rate": [ 0.014733384248224745, 0.011979129705350113, 0.018064753855100056, 0.017771970223284264 ], "interest_rate": [ 0.02321872111012473, 0.02444509997347974, 0.023177139115697992, 0.0311721395698422 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 93162, "billable_hours_per_employee": 121, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 3273989, "net_revenue": 2939074, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 5926 }, { "average_project_size": 107014, "billable_hours_per_employee": 106, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 3323524, "net_revenue": 3013952, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 6077 }, { "average_project_size": 128767, "billable_hours_per_employee": 90, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 3798512, "net_revenue": 3090738, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 6231 }, { "average_project_size": 84807, "billable_hours_per_employee": 138, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 3903568, "net_revenue": 3169480, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 6390 } ], "balance_sheet": [ { "assets": 4186796, "current_assets": 1297745, "current_liabilities": 876641, "equity": 2804480, "fixed_assets": 2889051, "liabilities": 1963534, "long_term_liabilities": 1086893, "quarter": 1 }, { "assets": 4256518, "current_assets": 1643894, "current_liabilities": 1068758, "equity": 2905104, "fixed_assets": 2612624, "liabilities": 1981931, "long_term_liabilities": 913173, "quarter": 2 }, { "assets": 4327401, "current_assets": 1877299, "current_liabilities": 955558, "equity": 2912213, "fixed_assets": 2450102, "liabilities": 2000501, "long_term_liabilities": 1044943, "quarter": 3 }, { "assets": 4399464, "current_assets": 1956170, "current_liabilities": 850193, "equity": 3030799, "fixed_assets": 2443294, "liabilities": 2019245, "long_term_liabilities": 1169052, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75296, "financing_cash_flow": -191765, "investing_cash_flow": -119083, "net_cash_flow": 362733, "operating_cash_flow": 698984, "quarter": 1 }, { "change_in_working_capital": -1511, "financing_cash_flow": 104362, "investing_cash_flow": -142014, "net_cash_flow": 382516, "operating_cash_flow": 753388, "quarter": 2 }, { "change_in_working_capital": -88852, "financing_cash_flow": 92204, "investing_cash_flow": -328007, "net_cash_flow": 707255, "operating_cash_flow": 780040, "quarter": 3 }, { "change_in_working_capital": -48929, "financing_cash_flow": 29426, "investing_cash_flow": -312079, "net_cash_flow": 729199, "operating_cash_flow": 868257, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7019864354508794, "current_ratio": 1.4803608318570545, "debt_to_equity_ratio": 0.7001419157918759, "profit_margin": 0.19775548352984648, "quarter": 1, "return_on_assets": 0.13882166697398202, "return_on_equity": 0.20724626312186217 }, { "asset_turnover_ratio": 0.7080792328377327, "current_ratio": 1.5381349192239964, "debt_to_equity_ratio": 0.6822237689253121, "profit_margin": 0.2091994165799588, "quarter": 2, "return_on_assets": 0.14812976240203848, "return_on_equity": 0.21703766887519346 }, { "asset_turnover_ratio": 0.7142250048008031, "current_ratio": 1.9646102068110989, "debt_to_equity_ratio": 0.6869349872416612, "profit_margin": 0.1893764531319057, "quarter": 3, "return_on_assets": 0.13525739814729443, "return_on_equity": 0.20098564219032056 }, { "asset_turnover_ratio": 0.7204241243933351, "current_ratio": 2.3008540413764873, "debt_to_equity_ratio": 0.6662418062035786, "profit_margin": 0.20526395497053143, "quarter": 4, "return_on_assets": 0.1478771050291581, "return_on_equity": 0.21465626720874595 } ], "income_statement": [ { "depreciation": 117766, "expenses": 2164383, "income_tax": 193473, "marketing_expense": 329882, "net_income": 774691, "net_profit": 581218, "operational_expense": 1435102, "product_revenue": 1146177, "quarter": 1, "rd_expense": 292495, "revenue": 2939074, "salaries_expense": 865573, "service_revenue": 1792897 }, { "depreciation": 122871, "expenses": 2216822, "income_tax": 166613, "marketing_expense": 392746, "net_income": 797130, "net_profit": 630517, "operational_expense": 1383032, "product_revenue": 1140323, "quarter": 2, "rd_expense": 244897, "revenue": 3013952, "salaries_expense": 1041047, "service_revenue": 1873629 }, { "depreciation": 194727, "expenses": 2270532, "income_tax": 234893, "marketing_expense": 302924, "net_income": 820206, "net_profit": 585313, "operational_expense": 1432670, "product_revenue": 713179, "quarter": 3, "rd_expense": 259672, "revenue": 3090738, "salaries_expense": 866061, "service_revenue": 2377559 }, { "depreciation": 217677, "expenses": 2325543, "income_tax": 193357, "marketing_expense": 357599, "net_income": 843937, "net_profit": 650580, "operational_expense": 1462001, "product_revenue": 1068154, "quarter": 4, "rd_expense": 380794, "revenue": 3169480, "salaries_expense": 1159097, "service_revenue": 2101326 } ], "market_conditions": { "gdp_growth": [ 0.020594670264508924, 0.01496939265142742, 0.011823401857018068, 0.0052467054442329394 ], "inflation_rate": [ 0.010082794830248926, 0.009263754520424067, 0.010638595362923692, 0.014391109462895652 ], "interest_rate": [ 0.02752103706959294, 0.027381518407679696, 0.023710761164023108, 0.0229564138273214 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 51484, "billable_hours_per_employee": 125, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 4351057, "net_revenue": 3889082, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 7841 }, { "average_project_size": 132124, "billable_hours_per_employee": 150, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 5127563, "net_revenue": 3961667, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 7987 }, { "average_project_size": 56061, "billable_hours_per_employee": 149, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 4678782, "net_revenue": 4035607, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 8136 }, { "average_project_size": 52825, "billable_hours_per_employee": 131, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 5090090, "net_revenue": 4110928, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 8288 } ], "balance_sheet": [ { "assets": 4071597, "current_assets": 1837972, "current_liabilities": 1046384, "equity": 3172916, "fixed_assets": 2233625, "liabilities": 1946132, "long_term_liabilities": 899748, "quarter": 1 }, { "assets": 4207776, "current_assets": 1511213, "current_liabilities": 1006584, "equity": 3257507, "fixed_assets": 2696563, "liabilities": 1987401, "long_term_liabilities": 980817, "quarter": 2 }, { "assets": 4348509, "current_assets": 1729672, "current_liabilities": 898529, "equity": 3286040, "fixed_assets": 2618837, "liabilities": 2029544, "long_term_liabilities": 1131015, "quarter": 3 }, { "assets": 4493949, "current_assets": 1368471, "current_liabilities": 994722, "equity": 3427336, "fixed_assets": 3125478, "liabilities": 2072581, "long_term_liabilities": 1077859, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24536, "financing_cash_flow": -22994, "investing_cash_flow": -253474, "net_cash_flow": 727259, "operating_cash_flow": 1179790, "quarter": 1 }, { "change_in_working_capital": -29365, "financing_cash_flow": 157035, "investing_cash_flow": -232317, "net_cash_flow": 918609, "operating_cash_flow": 1209718, "quarter": 2 }, { "change_in_working_capital": -59422, "financing_cash_flow": -182287, "investing_cash_flow": -295780, "net_cash_flow": 850222, "operating_cash_flow": 1126560, "quarter": 3 }, { "change_in_working_capital": 6255, "financing_cash_flow": -6872, "investing_cash_flow": -333833, "net_cash_flow": 1270542, "operating_cash_flow": 1234052, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9551736087829911, "current_ratio": 1.7564985703145308, "debt_to_equity_ratio": 0.6133575550061836, "profit_margin": 0.2693311686408258, "quarter": 1, "return_on_assets": 0.2572580243083979, "return_on_equity": 0.3301225119101798 }, { "asset_turnover_ratio": 0.9415109074247299, "current_ratio": 1.5013282547705904, "debt_to_equity_ratio": 0.6100987657125526, "profit_margin": 0.2617918164247525, "quarter": 2, "return_on_assets": 0.24647985063843703, "return_on_equity": 0.31838212473526534 }, { "asset_turnover_ratio": 0.9280438421537129, "current_ratio": 1.925004090018241, "debt_to_equity_ratio": 0.617626078806101, "profit_margin": 0.23963557402888835, "quarter": 3, "return_on_assets": 0.22239231883848004, "return_on_equity": 0.2942980000243454 }, { "asset_turnover_ratio": 0.9147696157655549, "current_ratio": 1.3757321140982104, "debt_to_equity_ratio": 0.6047206926895992, "profit_margin": 0.24470581824833712, "quarter": 4, "return_on_assets": 0.22384944733462708, "return_on_equity": 0.29351309588555075 } ], "income_statement": [ { "depreciation": 132339, "expenses": 2557481, "income_tax": 284150, "marketing_expense": 467163, "net_income": 1331601, "net_profit": 1047451, "operational_expense": 1667260, "product_revenue": 1146194, "quarter": 1, "rd_expense": 278128, "revenue": 3889082, "salaries_expense": 910292, "service_revenue": 2742888 }, { "depreciation": 172586, "expenses": 2617893, "income_tax": 306642, "marketing_expense": 321821, "net_income": 1343774, "net_profit": 1037132, "operational_expense": 1658306, "product_revenue": 1414625, "quarter": 2, "rd_expense": 487391, "revenue": 3961667, "salaries_expense": 1070093, "service_revenue": 2547042 }, { "depreciation": 159485, "expenses": 2679734, "income_tax": 388798, "marketing_expense": 363701, "net_income": 1355873, "net_profit": 967075, "operational_expense": 1427321, "product_revenue": 1254089, "quarter": 3, "rd_expense": 436235, "revenue": 4035607, "salaries_expense": 939141, "service_revenue": 2781518 }, { "depreciation": 228084, "expenses": 2743034, "income_tax": 361926, "marketing_expense": 418769, "net_income": 1367894, "net_profit": 1005968, "operational_expense": 1709363, "product_revenue": 1462309, "quarter": 4, "rd_expense": 535683, "revenue": 4110928, "salaries_expense": 1281672, "service_revenue": 2648619 } ], "market_conditions": { "gdp_growth": [ 0.0224641025780859, 0.007256506195484372, 0.0029091011778492985, 0.00627280064400657 ], "inflation_rate": [ 0.014837867048669892, 0.010567690676186665, 0.0147876000899879, 0.01167036077660139 ], "interest_rate": [ 0.0320323405413438, 0.026616826431480656, 0.03163842633476461, 0.031390963624994106 ], "year": 2016 }, "random_event": { "description": "Cherry-Shaw Data Privacy Regulation Impact in 2016", "impact": 0.08, "type": "Data Privacy Regulation Impact" }, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 95746, "billable_hours_per_employee": 98, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 4374151, "net_revenue": 3676836, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 7413 }, { "average_project_size": 115788, "billable_hours_per_employee": 96, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 4813802, "net_revenue": 3719181, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 7498 }, { "average_project_size": 199202, "billable_hours_per_employee": 92, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 4338488, "net_revenue": 3762014, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 7585 }, { "average_project_size": 105909, "billable_hours_per_employee": 131, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 4312401, "net_revenue": 3805341, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 7672 } ], "balance_sheet": [ { "assets": 3832747, "current_assets": 1368597, "current_liabilities": 969810, "equity": 2542173, "fixed_assets": 2464150, "liabilities": 1889148, "long_term_liabilities": 919338, "quarter": 1 }, { "assets": 3891060, "current_assets": 1890795, "current_liabilities": 967048, "equity": 2558336, "fixed_assets": 2000265, "liabilities": 1926853, "long_term_liabilities": 959805, "quarter": 2 }, { "assets": 3950261, "current_assets": 1219122, "current_liabilities": 1003646, "equity": 2579901, "fixed_assets": 2731139, "liabilities": 1965310, "long_term_liabilities": 961664, "quarter": 3 }, { "assets": 4010363, "current_assets": 1348123, "current_liabilities": 979590, "equity": 2585826, "fixed_assets": 2662240, "liabilities": 2004535, "long_term_liabilities": 1024945, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59543, "financing_cash_flow": 58645, "investing_cash_flow": -359793, "net_cash_flow": 388192, "operating_cash_flow": 840785, "quarter": 1 }, { "change_in_working_capital": -47450, "financing_cash_flow": -129304, "investing_cash_flow": -205949, "net_cash_flow": 504501, "operating_cash_flow": 829205, "quarter": 2 }, { "change_in_working_capital": 66355, "financing_cash_flow": -76555, "investing_cash_flow": -103999, "net_cash_flow": 906898, "operating_cash_flow": 866907, "quarter": 3 }, { "change_in_working_capital": 29482, "financing_cash_flow": 112139, "investing_cash_flow": -107711, "net_cash_flow": 731273, "operating_cash_flow": 845061, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9593213431515307, "current_ratio": 1.4112011631144246, "debt_to_equity_ratio": 0.7431233043541883, "profit_margin": 0.16279594738519748, "quarter": 1, "return_on_assets": 0.1561736269051936, "return_on_equity": 0.23545761834462092 }, { "asset_turnover_ratio": 0.9558272038981666, "current_ratio": 1.9552235256161017, "debt_to_equity_ratio": 0.7531665113573823, "profit_margin": 0.15974726693860825, "quarter": 2, "return_on_assets": 0.15269078348830395, "return_on_equity": 0.2322325918096763 }, { "asset_turnover_ratio": 0.9523456804499754, "current_ratio": 1.2146932284889294, "debt_to_equity_ratio": 0.761777293004654, "profit_margin": 0.1581466735636816, "quarter": 3, "return_on_assets": 0.15061030144590445, "return_on_equity": 0.23060962416774908 }, { "asset_turnover_ratio": 0.9488769470494317, "current_ratio": 1.3762114762298512, "debt_to_equity_ratio": 0.7752010382755838, "profit_margin": 0.15241682677058377, "quarter": 4, "return_on_assets": 0.14462481326503362, "return_on_equity": 0.22429892807946086 } ], "income_statement": [ { "depreciation": 242211, "expenses": 2927500, "income_tax": 150762, "marketing_expense": 572434, "net_income": 749336, "net_profit": 598574, "operational_expense": 1519741, "product_revenue": 744760, "quarter": 1, "rd_expense": 463322, "revenue": 3676836, "salaries_expense": 1411120, "service_revenue": 2932076 }, { "depreciation": 235076, "expenses": 2967500, "income_tax": 157552, "marketing_expense": 580068, "net_income": 751681, "net_profit": 594129, "operational_expense": 1825674, "product_revenue": 1389002, "quarter": 2, "rd_expense": 572769, "revenue": 3719181, "salaries_expense": 1406103, "service_revenue": 2330179 }, { "depreciation": 271957, "expenses": 3008048, "income_tax": 159016, "marketing_expense": 429365, "net_income": 753966, "net_profit": 594950, "operational_expense": 2104035, "product_revenue": 1465597, "quarter": 3, "rd_expense": 509610, "revenue": 3762014, "salaries_expense": 1081767, "service_revenue": 2296417 }, { "depreciation": 265063, "expenses": 3049150, "income_tax": 176193, "marketing_expense": 495551, "net_income": 756191, "net_profit": 579998, "operational_expense": 1545667, "product_revenue": 1101211, "quarter": 4, "rd_expense": 528679, "revenue": 3805341, "salaries_expense": 1161705, "service_revenue": 2704130 } ], "market_conditions": { "gdp_growth": [ 0.014916967824398794, 0.006166413625662946, 0.00878890076344459, 0.006355284941552973 ], "inflation_rate": [ 0.015080456693742883, 0.01417154384271699, 0.01267899281297613, 0.01634473340094633 ], "interest_rate": [ 0.03286530588483045, 0.02671486392254486, 0.027868515787312143, 0.03180959276937638 ], "year": 2017 }, "random_event": { "description": "Cherry-Shaw Expansion to New Market in 2017", "impact": -0.1, "type": "Expansion to New Market" }, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 105608, "billable_hours_per_employee": 116, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 3706646, "net_revenue": 2869719, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 5786 }, { "average_project_size": 106375, "billable_hours_per_employee": 114, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 3405255, "net_revenue": 2942933, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 5933 }, { "average_project_size": 171812, "billable_hours_per_employee": 136, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 3781067, "net_revenue": 3018015, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 6085 }, { "average_project_size": 79849, "billable_hours_per_employee": 121, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 3972761, "net_revenue": 3095012, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 6240 } ], "balance_sheet": [ { "assets": 3342301, "current_assets": 1668843, "current_liabilities": 1141137, "equity": 1808531, "fixed_assets": 1673458, "liabilities": 1984966, "long_term_liabilities": 843829, "quarter": 1 }, { "assets": 3426562, "current_assets": 1055178, "current_liabilities": 1058759, "equity": 1864787, "fixed_assets": 2371384, "liabilities": 2000103, "long_term_liabilities": 941344, "quarter": 2 }, { "assets": 3512947, "current_assets": 1104671, "current_liabilities": 1013444, "equity": 1974966, "fixed_assets": 2408276, "liabilities": 2015356, "long_term_liabilities": 1001912, "quarter": 3 }, { "assets": 3601509, "current_assets": 1291484, "current_liabilities": 997866, "equity": 2037433, "fixed_assets": 2310025, "liabilities": 2030725, "long_term_liabilities": 1032859, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29986, "financing_cash_flow": -17391, "investing_cash_flow": -491914, "net_cash_flow": 213581, "operating_cash_flow": 651141, "quarter": 1 }, { "change_in_working_capital": 4544, "financing_cash_flow": -77196, "investing_cash_flow": -105811, "net_cash_flow": 377899, "operating_cash_flow": 581464, "quarter": 2 }, { "change_in_working_capital": -23576, "financing_cash_flow": -6717, "investing_cash_flow": -344635, "net_cash_flow": 452988, "operating_cash_flow": 650314, "quarter": 3 }, { "change_in_working_capital": 40037, "financing_cash_flow": 140118, "investing_cash_flow": -370314, "net_cash_flow": 48598, "operating_cash_flow": 605012, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8586057928355345, "current_ratio": 1.462438778165987, "debt_to_equity_ratio": 1.097557078092662, "profit_margin": 0.1572265437835551, "quarter": 1, "return_on_assets": 0.13499562128007023, "return_on_equity": 0.24948203818458184 }, { "asset_turnover_ratio": 0.8588588211741098, "current_ratio": 0.996617738314385, "debt_to_equity_ratio": 1.0725637834240587, "profit_margin": 0.14894256851922894, "quarter": 2, "return_on_assets": 0.12792063882106905, "return_on_equity": 0.23505526368427065 }, { "asset_turnover_ratio": 0.8591120219007005, "current_ratio": 1.090016813953213, "debt_to_equity_ratio": 1.020450984978982, "profit_margin": 0.15817515817515818, "quarter": 3, "return_on_assets": 0.13589017995432326, "return_on_equity": 0.24171302189506047 }, { "asset_turnover_ratio": 0.8593653382512719, "current_ratio": 1.2942459207949766, "debt_to_equity_ratio": 0.9967076217966432, "profit_margin": 0.15077453657691794, "quarter": 4, "return_on_assets": 0.12957041062510186, "return_on_equity": 0.2290377155960466 } ], "income_statement": [ { "depreciation": 199945, "expenses": 2292406, "income_tax": 126117, "marketing_expense": 437975, "net_income": 577313, "net_profit": 451196, "operational_expense": 1507489, "product_revenue": 932861, "quarter": 1, "rd_expense": 392928, "revenue": 2869719, "salaries_expense": 1115935, "service_revenue": 1936858 }, { "depreciation": 143136, "expenses": 2348791, "income_tax": 155814, "marketing_expense": 465082, "net_income": 594142, "net_profit": 438328, "operational_expense": 1486517, "product_revenue": 791079, "quarter": 2, "rd_expense": 457333, "revenue": 2942933, "salaries_expense": 788514, "service_revenue": 2151854 }, { "depreciation": 172939, "expenses": 2406563, "income_tax": 134077, "marketing_expense": 337038, "net_income": 611452, "net_profit": 477375, "operational_expense": 1339561, "product_revenue": 921193, "quarter": 3, "rd_expense": 327609, "revenue": 3018015, "salaries_expense": 897391, "service_revenue": 2096822 }, { "depreciation": 138363, "expenses": 2465757, "income_tax": 162606, "marketing_expense": 264520, "net_income": 629255, "net_profit": 466649, "operational_expense": 1307758, "product_revenue": 787900, "quarter": 4, "rd_expense": 384786, "revenue": 3095012, "salaries_expense": 826210, "service_revenue": 2307112 } ], "market_conditions": { "gdp_growth": [ 0.02344617056435996, 0.03045924700812449, 0.01960360511002169, 0.01131457189076195 ], "inflation_rate": [ 0.017592666604970417, 0.012092164474645598, 0.01657615123604118, 0.0201642965667512 ], "interest_rate": [ 0.03412851123179447, 0.043104455647839574, 0.044064102722954794, 0.04104424552619384 ], "year": 2018 }, "random_event": { "description": "Cherry-Shaw Data Privacy Regulation Impact in 2018", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 2018 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 1990, "industry": "Advertising", "location": "Port Mariochester", "name": "Rodriguez, Brooks and Owens", "num_employees": 661, "region": "Latin America", "revenue_size": "Medium", "website": "www.rodriguez,brooksandowens.com" }

[ { "advertising_kpis": [ { "average_project_size": 54742, "billable_hours_per_employee": 159, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 16631359, "net_revenue": 14239334, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 21542 }, { "average_project_size": 143384, "billable_hours_per_employee": 107, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 16956229, "net_revenue": 14543516, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 22002 }, { "average_project_size": 196184, "billable_hours_per_employee": 141, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 17475395, "net_revenue": 14854197, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 22472 }, { "average_project_size": 146328, "billable_hours_per_employee": 127, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 18088322, "net_revenue": 15171515, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 22952 } ], "balance_sheet": [ { "assets": 20580558, "current_assets": 7535599, "current_liabilities": 4538447, "equity": 13953173, "fixed_assets": 13044959, "liabilities": 9166125, "long_term_liabilities": 4627678, "quarter": 1 }, { "assets": 21121423, "current_assets": 6846331, "current_liabilities": 4975823, "equity": 14383342, "fixed_assets": 14275092, "liabilities": 9356729, "long_term_liabilities": 4380906, "quarter": 2 }, { "assets": 21676502, "current_assets": 8000445, "current_liabilities": 5362623, "equity": 14814950, "fixed_assets": 13676057, "liabilities": 9551295, "long_term_liabilities": 4188672, "quarter": 3 }, { "assets": 22246169, "current_assets": 10156877, "current_liabilities": 4518132, "equity": 15165023, "fixed_assets": 12089292, "liabilities": 9749908, "long_term_liabilities": 5231776, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74561, "financing_cash_flow": 194701, "investing_cash_flow": -412424, "net_cash_flow": 2735496, "operating_cash_flow": 3096598, "quarter": 1 }, { "change_in_working_capital": 41430, "financing_cash_flow": -25485, "investing_cash_flow": -496937, "net_cash_flow": 3348621, "operating_cash_flow": 3598516, "quarter": 2 }, { "change_in_working_capital": 56175, "financing_cash_flow": -166414, "investing_cash_flow": -365521, "net_cash_flow": 3204013, "operating_cash_flow": 3720085, "quarter": 3 }, { "change_in_working_capital": -36813, "financing_cash_flow": -122860, "investing_cash_flow": -199418, "net_cash_flow": 3276682, "operating_cash_flow": 3444530, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6918827954033122, "current_ratio": 1.6603915392203545, "debt_to_equity_ratio": 0.6569204724975459, "profit_margin": 0.1782906419640132, "quarter": 1, "return_on_assets": 0.12335622775631254, "return_on_equity": 0.1819471456420701 }, { "asset_turnover_ratio": 0.6885670534603658, "current_ratio": 1.375919320281288, "debt_to_equity_ratio": 0.6505253785942099, "profit_margin": 0.18005604696965988, "quarter": 2, "return_on_assets": 0.12398066171961994, "return_on_equity": 0.18206116492258892 }, { "asset_turnover_ratio": 0.6852672539139387, "current_ratio": 1.4918902559437797, "debt_to_equity_ratio": 0.6447065295529179, "profit_margin": 0.18107629783016882, "quarter": 3, "return_on_assets": 0.12408565736298227, "return_on_equity": 0.1815559958015383 }, { "asset_turnover_ratio": 0.6819832664221871, "current_ratio": 2.2480257327585824, "debt_to_equity_ratio": 0.6429207525765045, "profit_margin": 0.17590609771008367, "quarter": 4, "return_on_assets": 0.11996501509990327, "return_on_equity": 0.1759814014129751 } ], "income_statement": [ { "depreciation": 557858, "expenses": 10974286, "income_tax": 726308, "marketing_expense": 1523006, "net_income": 3265048, "net_profit": 2538740, "operational_expense": 5655627, "product_revenue": 4188127, "quarter": 1, "rd_expense": 1288473, "revenue": 14239334, "salaries_expense": 4946844, "service_revenue": 10051207 }, { "depreciation": 979868, "expenses": 11194890, "income_tax": 729978, "marketing_expense": 1363146, "net_income": 3348626, "net_profit": 2618648, "operational_expense": 7378505, "product_revenue": 4199035, "quarter": 2, "rd_expense": 2195969, "revenue": 14543516, "salaries_expense": 4295854, "service_revenue": 10344481 }, { "depreciation": 1030342, "expenses": 11419930, "income_tax": 744524, "marketing_expense": 1263107, "net_income": 3434267, "net_profit": 2689743, "operational_expense": 6716013, "product_revenue": 5940515, "quarter": 3, "rd_expense": 1949360, "revenue": 14854197, "salaries_expense": 5192345, "service_revenue": 8913682 }, { "depreciation": 775768, "expenses": 11649493, "income_tax": 853260, "marketing_expense": 1819011, "net_income": 3522022, "net_profit": 2668762, "operational_expense": 6047323, "product_revenue": 3229191, "quarter": 4, "rd_expense": 2194960, "revenue": 15171515, "salaries_expense": 3508867, "service_revenue": 11942324 } ], "market_conditions": { "gdp_growth": [ -0.006593121670474973, -0.008313612116194488, 0.0009637806192761191, 0.0014205437520632882 ], "inflation_rate": [ 0.02206759389914862, 0.026895436957179806, 0.030765289448369232, 0.027128508601710347 ], "interest_rate": [ 0.05267718723670728, 0.054915499317105966, 0.050710736561626946, 0.0535939784882856 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 115961, "billable_hours_per_employee": 120, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 24728144, "net_revenue": 19680088, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 29773 }, { "average_project_size": 78781, "billable_hours_per_employee": 80, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 22668022, "net_revenue": 20136656, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 30464 }, { "average_project_size": 176185, "billable_hours_per_employee": 128, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 23585613, "net_revenue": 20603817, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 31171 }, { "average_project_size": 174176, "billable_hours_per_employee": 102, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 26686267, "net_revenue": 21081816, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 31894 } ], "balance_sheet": [ { "assets": 23422036, "current_assets": 9119599, "current_liabilities": 5998512, "equity": 16341482, "fixed_assets": 14302437, "liabilities": 12037998, "long_term_liabilities": 6039486, "quarter": 1 }, { "assets": 24030268, "current_assets": 7706817, "current_liabilities": 6517028, "equity": 16509972, "fixed_assets": 16323451, "liabilities": 12217497, "long_term_liabilities": 5700469, "quarter": 2 }, { "assets": 24654294, "current_assets": 9190291, "current_liabilities": 6354468, "equity": 17224939, "fixed_assets": 15464003, "liabilities": 12399673, "long_term_liabilities": 6045205, "quarter": 3 }, { "assets": 25294525, "current_assets": 10986569, "current_liabilities": 5143965, "equity": 17560169, "fixed_assets": 14307956, "liabilities": 12584565, "long_term_liabilities": 7440600, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86394, "financing_cash_flow": -18736, "investing_cash_flow": -307636, "net_cash_flow": 5735211, "operating_cash_flow": 6156723, "quarter": 1 }, { "change_in_working_capital": -59334, "financing_cash_flow": 96935, "investing_cash_flow": -175261, "net_cash_flow": 5777544, "operating_cash_flow": 5885391, "quarter": 2 }, { "change_in_working_capital": 61269, "financing_cash_flow": 88237, "investing_cash_flow": -240579, "net_cash_flow": 5582870, "operating_cash_flow": 5994445, "quarter": 3 }, { "change_in_working_capital": -68097, "financing_cash_flow": 55177, "investing_cash_flow": -292527, "net_cash_flow": 5516225, "operating_cash_flow": 5707852, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8402381415518275, "current_ratio": 1.5203102035971587, "debt_to_equity_ratio": 0.736652771150132, "profit_margin": 0.25190151588753057, "quarter": 1, "return_on_assets": 0.21165726156342685, "return_on_equity": 0.3033656310975957 }, { "asset_turnover_ratio": 0.8379705128548712, "current_ratio": 1.182566194283652, "debt_to_equity_ratio": 0.740007130236199, "profit_margin": 0.23326618878526803, "quarter": 2, "return_on_assets": 0.19547018784809225, "return_on_equity": 0.28450690285846636 }, { "asset_turnover_ratio": 0.835709065528301, "current_ratio": 1.4462722921887403, "debt_to_equity_ratio": 0.7198674549732803, "profit_margin": 0.24123287447175443, "quarter": 3, "return_on_assets": 0.20160050009949584, "return_on_equity": 0.2885535908138775 }, { "asset_turnover_ratio": 0.8334537217045981, "current_ratio": 2.135817214930506, "debt_to_equity_ratio": 0.7166539798107866, "profit_margin": 0.23006599621209103, "quarter": 4, "return_on_assets": 0.19174936078064325, "return_on_equity": 0.2762051435837548 } ], "income_statement": [ { "depreciation": 1199279, "expenses": 13176492, "income_tax": 1546152, "marketing_expense": 2158621, "net_income": 6503596, "net_profit": 4957444, "operational_expense": 7141849, "product_revenue": 6505768, "quarter": 1, "rd_expense": 2438520, "revenue": 19680088, "salaries_expense": 5792502, "service_revenue": 13174320 }, { "depreciation": 1188190, "expenses": 13511792, "income_tax": 1927663, "marketing_expense": 2095508, "net_income": 6624864, "net_profit": 4697201, "operational_expense": 6924568, "product_revenue": 6980960, "quarter": 2, "rd_expense": 1562503, "revenue": 20136656, "salaries_expense": 4873689, "service_revenue": 13155696 }, { "depreciation": 1024127, "expenses": 13855624, "income_tax": 1777875, "marketing_expense": 1996931, "net_income": 6748193, "net_profit": 4970318, "operational_expense": 6941036, "product_revenue": 6138699, "quarter": 3, "rd_expense": 1458411, "revenue": 20603817, "salaries_expense": 5078515, "service_revenue": 14465118 }, { "depreciation": 857643, "expenses": 14208207, "income_tax": 2023400, "marketing_expense": 1896935, "net_income": 6873609, "net_profit": 4850209, "operational_expense": 9818596, "product_revenue": 7471595, "quarter": 4, "rd_expense": 1554264, "revenue": 21081816, "salaries_expense": 5713205, "service_revenue": 13610221 } ], "market_conditions": { "gdp_growth": [ -0.0011611785579455497, -0.0040925160339478645, -0.0075358120368627666, -0.010577425238915602 ], "inflation_rate": [ 0.031615242256471984, 0.02865114293900087, 0.03464694368127965, 0.031755629361392375 ], "interest_rate": [ 0.04999211066376405, 0.041279428171939365, 0.04412296037818797, 0.04522684668436938 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 167048, "billable_hours_per_employee": 116, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 12148370, "net_revenue": 10928958, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 16534 }, { "average_project_size": 164990, "billable_hours_per_employee": 92, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 14220479, "net_revenue": 11363338, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 17191 }, { "average_project_size": 151197, "billable_hours_per_employee": 114, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 14718731, "net_revenue": 11814984, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 17874 }, { "average_project_size": 142375, "billable_hours_per_employee": 120, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 13539604, "net_revenue": 12284581, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 18585 } ], "balance_sheet": [ { "assets": 12521159, "current_assets": 5242992, "current_liabilities": 3161578, "equity": 9246258, "fixed_assets": 7278167, "liabilities": 5700419, "long_term_liabilities": 2538841, "quarter": 1 }, { "assets": 12834047, "current_assets": 6120540, "current_liabilities": 2570210, "equity": 9711529, "fixed_assets": 6713507, "liabilities": 5791704, "long_term_liabilities": 3221494, "quarter": 2 }, { "assets": 13154754, "current_assets": 6007191, "current_liabilities": 3224198, "equity": 9746879, "fixed_assets": 7147563, "liabilities": 5884451, "long_term_liabilities": 2660253, "quarter": 3 }, { "assets": 13483475, "current_assets": 4843058, "current_liabilities": 2900121, "equity": 10092060, "fixed_assets": 8640417, "liabilities": 5978683, "long_term_liabilities": 3078562, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70105, "financing_cash_flow": -69748, "investing_cash_flow": -451359, "net_cash_flow": 2742813, "operating_cash_flow": 3055122, "quarter": 1 }, { "change_in_working_capital": -85388, "financing_cash_flow": -151700, "investing_cash_flow": -498285, "net_cash_flow": 3289092, "operating_cash_flow": 3461871, "quarter": 2 }, { "change_in_working_capital": 29586, "financing_cash_flow": -90651, "investing_cash_flow": -344609, "net_cash_flow": 2998979, "operating_cash_flow": 3215980, "quarter": 3 }, { "change_in_working_capital": 42061, "financing_cash_flow": -164494, "investing_cash_flow": -342528, "net_cash_flow": 3008852, "operating_cash_flow": 3214686, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8728391676840778, "current_ratio": 1.6583465598508087, "debt_to_equity_ratio": 0.616510917173196, "profit_margin": 0.22193497312369578, "quarter": 1, "return_on_assets": 0.1937135372212748, "return_on_equity": 0.26232428296939153 }, { "asset_turnover_ratio": 0.8854056713365628, "current_ratio": 2.3813384898510237, "debt_to_equity_ratio": 0.5963740622099775, "profit_margin": 0.23489453539092123, "quarter": 2, "return_on_assets": 0.20797695380108863, "return_on_equity": 0.2748471430193948 }, { "asset_turnover_ratio": 0.8981531695689634, "current_ratio": 1.8631582179506345, "debt_to_equity_ratio": 0.603726690359037, "profit_margin": 0.2096131488624953, "quarter": 3, "return_on_assets": 0.1882647140341811, "return_on_equity": 0.2540891294536436 }, { "asset_turnover_ratio": 0.9110841975084316, "current_ratio": 1.669950322762395, "debt_to_equity_ratio": 0.5924145318200645, "profit_margin": 0.21061100903644983, "quarter": 4, "return_on_assets": 0.19188436215441493, "return_on_equity": 0.25636668826780656 } ], "income_statement": [ { "depreciation": 629604, "expenses": 7608832, "income_tax": 894608, "marketing_expense": 1427993, "net_income": 3320126, "net_profit": 2425518, "operational_expense": 4340323, "product_revenue": 2836771, "quarter": 1, "rd_expense": 763356, "revenue": 10928958, "salaries_expense": 3147547, "service_revenue": 8092187 }, { "depreciation": 792685, "expenses": 7950526, "income_tax": 743626, "marketing_expense": 851507, "net_income": 3412812, "net_profit": 2669186, "operational_expense": 4167705, "product_revenue": 3505026, "quarter": 2, "rd_expense": 1136081, "revenue": 11363338, "salaries_expense": 3004601, "service_revenue": 7858312 }, { "depreciation": 739404, "expenses": 8307566, "income_tax": 1030842, "marketing_expense": 1115644, "net_income": 3507418, "net_profit": 2476576, "operational_expense": 5167490, "product_revenue": 3386128, "quarter": 3, "rd_expense": 1140469, "revenue": 11814984, "salaries_expense": 3127050, "service_revenue": 8428856 }, { "depreciation": 627418, "expenses": 8680639, "income_tax": 1016674, "marketing_expense": 1611042, "net_income": 3603942, "net_profit": 2587268, "operational_expense": 5897310, "product_revenue": 4857178, "quarter": 4, "rd_expense": 905443, "revenue": 12284581, "salaries_expense": 3837793, "service_revenue": 7427403 } ], "market_conditions": { "gdp_growth": [ 0.000608074447927643, -0.0015606267475150887, 0.002096938174777723, 0.0032990049222498333 ], "inflation_rate": [ 0.025635648794035935, 0.03042048871593863, 0.026898001256869735, 0.03248750785438925 ], "interest_rate": [ 0.05688143411365453, 0.05953918858248965, 0.059144691487925574, 0.05835092820983072 ], "year": 1992 }, "random_event": { "description": "Rodriguez, Brooks and Owens Partnership with Major Brand in 1992", "impact": 0.02, "type": "Partnership with Major Brand" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 176136, "billable_hours_per_employee": 150, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 20611776, "net_revenue": 18216280, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 27559 }, { "average_project_size": 59655, "billable_hours_per_employee": 138, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 24141906, "net_revenue": 19071054, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 28852 }, { "average_project_size": 174792, "billable_hours_per_employee": 154, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 25120032, "net_revenue": 19965938, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 30206 }, { "average_project_size": 76778, "billable_hours_per_employee": 91, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 23760086, "net_revenue": 20902813, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 31623 } ], "balance_sheet": [ { "assets": 25088244, "current_assets": 11002696, "current_liabilities": 8197263, "equity": 15864132, "fixed_assets": 14085548, "liabilities": 14345217, "long_term_liabilities": 6147954, "quarter": 1 }, { "assets": 25780040, "current_assets": 11081404, "current_liabilities": 7631791, "equity": 16533083, "fixed_assets": 14698636, "liabilities": 14648902, "long_term_liabilities": 7017111, "quarter": 2 }, { "assets": 26490912, "current_assets": 10202373, "current_liabilities": 6402547, "equity": 17709952, "fixed_assets": 16288539, "liabilities": 14959015, "long_term_liabilities": 8556468, "quarter": 3 }, { "assets": 27221387, "current_assets": 11133450, "current_liabilities": 6625728, "equity": 18553712, "fixed_assets": 16087937, "liabilities": 15275694, "long_term_liabilities": 8649966, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54446, "financing_cash_flow": 157075, "investing_cash_flow": -463176, "net_cash_flow": 5871503, "operating_cash_flow": 6194284, "quarter": 1 }, { "change_in_working_capital": -19645, "financing_cash_flow": -100455, "investing_cash_flow": -104763, "net_cash_flow": 5827914, "operating_cash_flow": 6343711, "quarter": 2 }, { "change_in_working_capital": -20009, "financing_cash_flow": -76590, "investing_cash_flow": -484400, "net_cash_flow": 6769501, "operating_cash_flow": 7185913, "quarter": 3 }, { "change_in_working_capital": 89342, "financing_cash_flow": 95920, "investing_cash_flow": -447055, "net_cash_flow": 7319986, "operating_cash_flow": 7524332, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7260882826235268, "current_ratio": 1.342240208713567, "debt_to_equity_ratio": 0.9042547679255316, "profit_margin": 0.2811279251307073, "quarter": 1, "return_on_assets": 0.20412369235567066, "return_on_equity": 0.3228102867525308 }, { "asset_turnover_ratio": 0.7397604503328932, "current_ratio": 1.452005695648636, "debt_to_equity_ratio": 0.8860357139681692, "profit_margin": 0.2832536156627735, "quarter": 2, "return_on_assets": 0.20953982228111362, "return_on_equity": 0.32673549149907494 }, { "asset_turnover_ratio": 0.753690095682625, "current_ratio": 1.5934866233703555, "debt_to_equity_ratio": 0.844667167929083, "profit_margin": 0.30942973978983607, "quarter": 3, "return_on_assets": 0.23321413018925133, "return_on_equity": 0.3488465129662689 }, { "asset_turnover_ratio": 0.7678819966080347, "current_ratio": 1.6803361079718335, "debt_to_equity_ratio": 0.8233227938430865, "profit_margin": 0.3161306088324093, "quarter": 4, "return_on_assets": 0.24275100309914407, "return_on_equity": 0.35615616971956876 } ], "income_statement": [ { "depreciation": 1073179, "expenses": 10961842, "income_tax": 2133333, "marketing_expense": 1248054, "net_income": 7254438, "net_profit": 5121105, "operational_expense": 5712644, "product_revenue": 6952478, "quarter": 1, "rd_expense": 1443553, "revenue": 18216280, "salaries_expense": 5288636, "service_revenue": 11263802 }, { "depreciation": 941766, "expenses": 11462490, "income_tax": 2206619, "marketing_expense": 1927541, "net_income": 7608564, "net_profit": 5401945, "operational_expense": 6885680, "product_revenue": 3825962, "quarter": 2, "rd_expense": 1695242, "revenue": 19071054, "salaries_expense": 4470405, "service_revenue": 15245092 }, { "depreciation": 1007858, "expenses": 11986004, "income_tax": 1801879, "marketing_expense": 1957995, "net_income": 7979934, "net_profit": 6178055, "operational_expense": 7203558, "product_revenue": 4870564, "quarter": 3, "rd_expense": 1618604, "revenue": 19965938, "salaries_expense": 4242061, "service_revenue": 15095374 }, { "depreciation": 916313, "expenses": 12533428, "income_tax": 1761366, "marketing_expense": 1772628, "net_income": 8369385, "net_profit": 6608019, "operational_expense": 6902776, "product_revenue": 8036502, "quarter": 4, "rd_expense": 2411197, "revenue": 20902813, "salaries_expense": 4788173, "service_revenue": 12866311 } ], "market_conditions": { "gdp_growth": [ 0.003756981927847203, 0.004819347649268084, -0.00329976413419982, -0.001433139266313636 ], "inflation_rate": [ 0.02821356034115413, 0.03179033679810415, 0.03367287031506673, 0.028063550150774958 ], "interest_rate": [ 0.057142097125092335, 0.055897747406477766, 0.05431776169075772, 0.06021187371954508 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 116951, "billable_hours_per_employee": 101, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 8997475, "net_revenue": 7948115, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 12024 }, { "average_project_size": 156836, "billable_hours_per_employee": 144, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 9325789, "net_revenue": 8286739, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 12537 }, { "average_project_size": 141402, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 9779906, "net_revenue": 8639791, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 13071 }, { "average_project_size": 62526, "billable_hours_per_employee": 156, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 11560475, "net_revenue": 9007885, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 13628 } ], "balance_sheet": [ { "assets": 8591239, "current_assets": 3552554, "current_liabilities": 2146164, "equity": 6366209, "fixed_assets": 5038685, "liabilities": 4315208, "long_term_liabilities": 2169044, "quarter": 1 }, { "assets": 8833131, "current_assets": 4252912, "current_liabilities": 2218946, "equity": 6698376, "fixed_assets": 4580219, "liabilities": 4360879, "long_term_liabilities": 2141933, "quarter": 2 }, { "assets": 9081834, "current_assets": 4201985, "current_liabilities": 2365705, "equity": 6966018, "fixed_assets": 4879849, "liabilities": 4407034, "long_term_liabilities": 2041329, "quarter": 3 }, { "assets": 9337539, "current_assets": 2899474, "current_liabilities": 2321639, "equity": 7035891, "fixed_assets": 6438065, "liabilities": 4453677, "long_term_liabilities": 2132038, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57054, "financing_cash_flow": 2126, "investing_cash_flow": -473747, "net_cash_flow": 2499075, "operating_cash_flow": 2480206, "quarter": 1 }, { "change_in_working_capital": 93526, "financing_cash_flow": 26233, "investing_cash_flow": -452830, "net_cash_flow": 2409217, "operating_cash_flow": 2507698, "quarter": 2 }, { "change_in_working_capital": -86096, "financing_cash_flow": 1993, "investing_cash_flow": -244424, "net_cash_flow": 2621752, "operating_cash_flow": 2784489, "quarter": 3 }, { "change_in_working_capital": -26363, "financing_cash_flow": 188133, "investing_cash_flow": -364032, "net_cash_flow": 2396950, "operating_cash_flow": 2634740, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9251418800012431, "current_ratio": 1.6553040680954485, "debt_to_equity_ratio": 0.6778300869481351, "profit_margin": 0.2629778255598969, "quarter": 1, "return_on_assets": 0.243291799937122, "return_on_equity": 0.32832381092106777 }, { "asset_turnover_ratio": 0.9381428850087246, "current_ratio": 1.9166360965972133, "debt_to_equity_ratio": 0.6510352658614565, "profit_margin": 0.26863691495532804, "quarter": 2, "return_on_assets": 0.25201981041603483, "return_on_equity": 0.3323378681638654 }, { "asset_turnover_ratio": 0.9513266813729474, "current_ratio": 1.7762083607212227, "debt_to_equity_ratio": 0.6326475182808887, "profit_margin": 0.26519368350461253, "quarter": 3, "return_on_assets": 0.2522858268495108, "return_on_equity": 0.32891359166743467 }, { "asset_turnover_ratio": 0.9646958368795032, "current_ratio": 1.2488909774517054, "debt_to_equity_ratio": 0.6329940301803993, "profit_margin": 0.2389050259855671, "quarter": 4, "return_on_assets": 0.2304706839778661, "return_on_equity": 0.3058644598104206 } ], "income_statement": [ { "depreciation": 390028, "expenses": 5255543, "income_tax": 602394, "marketing_expense": 654342, "net_income": 2692572, "net_profit": 2090178, "operational_expense": 3436945, "product_revenue": 2669416, "quarter": 1, "rd_expense": 570902, "revenue": 7948115, "salaries_expense": 1688302, "service_revenue": 5278699 }, { "depreciation": 281574, "expenses": 5485262, "income_tax": 575353, "marketing_expense": 979689, "net_income": 2801477, "net_profit": 2226124, "operational_expense": 3645949, "product_revenue": 2967849, "quarter": 2, "rd_expense": 723834, "revenue": 8286739, "salaries_expense": 2656676, "service_revenue": 5318890 }, { "depreciation": 493271, "expenses": 5725023, "income_tax": 623550, "marketing_expense": 736554, "net_income": 2914768, "net_profit": 2291218, "operational_expense": 3481328, "product_revenue": 2700101, "quarter": 3, "rd_expense": 705775, "revenue": 8639791, "salaries_expense": 1730144, "service_revenue": 5939690 }, { "depreciation": 482711, "expenses": 5975264, "income_tax": 880592, "marketing_expense": 1098669, "net_income": 3032621, "net_profit": 2152029, "operational_expense": 4045514, "product_revenue": 3104046, "quarter": 4, "rd_expense": 1080769, "revenue": 9007885, "salaries_expense": 2545835, "service_revenue": 5903839 } ], "market_conditions": { "gdp_growth": [ -0.012511863336864404, -0.016987400894425207, -0.008827755430764176, -0.025323072877674685 ], "inflation_rate": [ 0.03204477463112797, 0.03004278647906366, 0.03212786843180927, 0.026245800138921693 ], "interest_rate": [ 0.05329075611926747, 0.05441378909256169, 0.054934267504221035, 0.05515515501477933 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 191170, "billable_hours_per_employee": 86, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 17902681, "net_revenue": 14165086, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 21430 }, { "average_project_size": 144887, "billable_hours_per_employee": 133, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 16733885, "net_revenue": 14597478, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 22084 }, { "average_project_size": 90720, "billable_hours_per_employee": 80, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 16650926, "net_revenue": 15043068, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 22758 }, { "average_project_size": 185542, "billable_hours_per_employee": 119, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 17658142, "net_revenue": 15502261, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 23453 } ], "balance_sheet": [ { "assets": 20691047, "current_assets": 6896564, "current_liabilities": 6961383, "equity": 13221542, "fixed_assets": 13794483, "liabilities": 11648438, "long_term_liabilities": 4687055, "quarter": 1 }, { "assets": 21120369, "current_assets": 7290912, "current_liabilities": 5988219, "equity": 13474133, "fixed_assets": 13829457, "liabilities": 11782952, "long_term_liabilities": 5794733, "quarter": 2 }, { "assets": 21558598, "current_assets": 8490896, "current_liabilities": 5987567, "equity": 13702593, "fixed_assets": 13067702, "liabilities": 11919018, "long_term_liabilities": 5931451, "quarter": 3 }, { "assets": 22005921, "current_assets": 10776304, "current_liabilities": 6782346, "equity": 14098343, "fixed_assets": 11229617, "liabilities": 12056656, "long_term_liabilities": 5274310, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55158, "financing_cash_flow": -61771, "investing_cash_flow": -306182, "net_cash_flow": 4661688, "operating_cash_flow": 4991516, "quarter": 1 }, { "change_in_working_capital": -87160, "financing_cash_flow": -130554, "investing_cash_flow": -228780, "net_cash_flow": 4639472, "operating_cash_flow": 4994173, "quarter": 2 }, { "change_in_working_capital": 77628, "financing_cash_flow": 120113, "investing_cash_flow": -378612, "net_cash_flow": 4317344, "operating_cash_flow": 4689290, "quarter": 3 }, { "change_in_working_capital": -16540, "financing_cash_flow": 119834, "investing_cash_flow": -293593, "net_cash_flow": 4271296, "operating_cash_flow": 4704044, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.684599769165862, "current_ratio": 0.9906887754918814, "debt_to_equity_ratio": 0.8810196269088734, "profit_margin": 0.2950164227735716, "quarter": 1, "return_on_assets": 0.20196817493092545, "return_on_equity": 0.31607001664404955 }, { "asset_turnover_ratio": 0.6911563903073853, "current_ratio": 1.217542644983425, "debt_to_equity_ratio": 0.8744868408230793, "profit_margin": 0.28338566429077683, "quarter": 2, "return_on_assets": 0.1958638127960738, "return_on_equity": 0.30701166449819073 }, { "asset_turnover_ratio": 0.6977758015618641, "current_ratio": 1.418087847701746, "debt_to_equity_ratio": 0.8698366798167325, "profit_margin": 0.2700920450535755, "quarter": 3, "return_on_assets": 0.18846369323274176, "return_on_equity": 0.29651417071206887 }, { "asset_turnover_ratio": 0.7044586318382221, "current_ratio": 1.5888755896558506, "debt_to_equity_ratio": 0.855182484920391, "profit_margin": 0.2676434102096462, "quarter": 4, "return_on_assets": 0.18854371057680339, "return_on_equity": 0.29429543599556346 } ], "income_statement": [ { "depreciation": 812583, "expenses": 8749319, "income_tax": 1236834, "marketing_expense": 967455, "net_income": 5415767, "net_profit": 4178933, "operational_expense": 5272115, "product_revenue": 4371469, "quarter": 1, "rd_expense": 1004483, "revenue": 14165086, "salaries_expense": 3243204, "service_revenue": 9793617 }, { "depreciation": 857457, "expenses": 9046907, "income_tax": 1413855, "marketing_expense": 1792090, "net_income": 5550571, "net_profit": 4136716, "operational_expense": 5743022, "product_revenue": 5547569, "quarter": 2, "rd_expense": 1720906, "revenue": 14597478, "salaries_expense": 4205347, "service_revenue": 9049909 }, { "depreciation": 626277, "expenses": 9354617, "income_tax": 1625438, "marketing_expense": 1632726, "net_income": 5688451, "net_profit": 4063013, "operational_expense": 6288861, "product_revenue": 4462249, "quarter": 3, "rd_expense": 1074572, "revenue": 15043068, "salaries_expense": 3847777, "service_revenue": 10580819 }, { "depreciation": 554966, "expenses": 9672793, "income_tax": 1680390, "marketing_expense": 1441202, "net_income": 5829468, "net_profit": 4149078, "operational_expense": 6201391, "product_revenue": 3710248, "quarter": 4, "rd_expense": 1060249, "revenue": 15502261, "salaries_expense": 3107300, "service_revenue": 11792013 } ], "market_conditions": { "gdp_growth": [ -0.02240603815829246, -0.0208613520393718, -0.006458834404172508, -0.01115644940899784 ], "inflation_rate": [ 0.029084486198422778, 0.025231112412591405, 0.03162773678601382, 0.026381158487481023 ], "interest_rate": [ 0.05803772149143584, 0.057906210529309145, 0.05585297263609499, 0.0550146344010707 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 188493, "billable_hours_per_employee": 142, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 13677371, "net_revenue": 10708802, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 16201 }, { "average_project_size": 150878, "billable_hours_per_employee": 113, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 12808954, "net_revenue": 10888552, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 16473 }, { "average_project_size": 62429, "billable_hours_per_employee": 147, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 13359321, "net_revenue": 11071319, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 16749 }, { "average_project_size": 147351, "billable_hours_per_employee": 157, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 13497201, "net_revenue": 11257155, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 17030 } ], "balance_sheet": [ { "assets": 16046235, "current_assets": 7773083, "current_liabilities": 3450124, "equity": 11538175, "fixed_assets": 8273152, "liabilities": 6995169, "long_term_liabilities": 3545045, "quarter": 1 }, { "assets": 16492410, "current_assets": 7906570, "current_liabilities": 3819233, "equity": 11990919, "fixed_assets": 8585840, "liabilities": 7173748, "long_term_liabilities": 3354515, "quarter": 2 }, { "assets": 16950992, "current_assets": 6241185, "current_liabilities": 4085715, "equity": 12367196, "fixed_assets": 10709807, "liabilities": 7356886, "long_term_liabilities": 3271171, "quarter": 3 }, { "assets": 17422325, "current_assets": 6997131, "current_liabilities": 4444393, "equity": 12622260, "fixed_assets": 10425194, "liabilities": 7544700, "long_term_liabilities": 3100307, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17027, "financing_cash_flow": 81458, "investing_cash_flow": -355364, "net_cash_flow": 2942595, "operating_cash_flow": 3145855, "quarter": 1 }, { "change_in_working_capital": -73360, "financing_cash_flow": -125060, "investing_cash_flow": -394002, "net_cash_flow": 2907014, "operating_cash_flow": 3129390, "quarter": 2 }, { "change_in_working_capital": 87515, "financing_cash_flow": 147070, "investing_cash_flow": -438729, "net_cash_flow": 2984301, "operating_cash_flow": 3255319, "quarter": 3 }, { "change_in_working_capital": 28941, "financing_cash_flow": 153837, "investing_cash_flow": -315383, "net_cash_flow": 2735843, "operating_cash_flow": 3218204, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6673716295442513, "current_ratio": 2.252986559323665, "debt_to_equity_ratio": 0.6062630355320491, "profit_margin": 0.2322490414894215, "quarter": 1, "return_on_assets": 0.15499642127888566, "return_on_equity": 0.215554799610857 }, { "asset_turnover_ratio": 0.6602159417574508, "current_ratio": 2.0701983880009416, "debt_to_equity_ratio": 0.5982650704253777, "profit_margin": 0.2454189501046604, "quarter": 2, "return_on_assets": 0.1620295032684732, "return_on_equity": 0.22285673016388485 }, { "asset_turnover_ratio": 0.6531369373544628, "current_ratio": 1.527562495181382, "debt_to_equity_ratio": 0.5948709796464776, "profit_margin": 0.2504751240570342, "quarter": 3, "return_on_assets": 0.16359455541009046, "return_on_equity": 0.22422948581068822 }, { "asset_turnover_ratio": 0.646133911518698, "current_ratio": 1.5743726983639836, "debt_to_equity_ratio": 0.597729725104696, "profit_margin": 0.2438124908113995, "quarter": 4, "return_on_assets": 0.15753551836508617, "return_on_equity": 0.2174440234950001 } ], "income_statement": [ { "depreciation": 658746, "expenses": 7269267, "income_tax": 952426, "marketing_expense": 1192956, "net_income": 3439535, "net_profit": 2487109, "operational_expense": 4938520, "product_revenue": 3314609, "quarter": 1, "rd_expense": 1380264, "revenue": 10708802, "salaries_expense": 2443142, "service_revenue": 7394193 }, { "depreciation": 457133, "expenses": 7432488, "income_tax": 783807, "marketing_expense": 939833, "net_income": 3456064, "net_profit": 2672257, "operational_expense": 4167440, "product_revenue": 3807539, "quarter": 2, "rd_expense": 1201134, "revenue": 10888552, "salaries_expense": 2511111, "service_revenue": 7081013 }, { "depreciation": 482229, "expenses": 7599374, "income_tax": 698855, "marketing_expense": 1396042, "net_income": 3471945, "net_profit": 2773090, "operational_expense": 4305593, "product_revenue": 4124427, "quarter": 3, "rd_expense": 1503103, "revenue": 11071319, "salaries_expense": 3635535, "service_revenue": 6946892 }, { "depreciation": 473569, "expenses": 7770008, "income_tax": 742512, "marketing_expense": 1326965, "net_income": 3487147, "net_profit": 2744635, "operational_expense": 4744375, "product_revenue": 2287792, "quarter": 4, "rd_expense": 1225125, "revenue": 11257155, "salaries_expense": 3108113, "service_revenue": 8969363 } ], "market_conditions": { "gdp_growth": [ -0.0006504473716256749, 0.003312686455562831, 0.01325125873488924, 0.00397455870674719 ], "inflation_rate": [ 0.030513247725267725, 0.03744813131121077, 0.03592502661632199, 0.030498250685322133 ], "interest_rate": [ 0.04857262706605694, 0.05553517742942816, 0.052812072946731, 0.05171860376365271 ], "year": 1996 }, "random_event": { "description": "Rodriguez, Brooks and Owens New Ad Campaign Launch in 1996", "impact": -0.02, "type": "New Ad Campaign Launch" }, "year": 1996 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 2001, "industry": "Advertising", "location": "Davisfort", "name": "Smith, Perez and Young", "num_employees": 963, "region": "Latin America", "revenue_size": "Large", "website": "www.smith,perezandyoung.com" }

[ { "advertising_kpis": [ { "average_project_size": 127743, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 122148656, "net_revenue": 94466280, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 98096 }, { "average_project_size": 168059, "billable_hours_per_employee": 118, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 114693741, "net_revenue": 91762899, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 95289 }, { "average_project_size": 118385, "billable_hours_per_employee": 104, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 103463585, "net_revenue": 89136883, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 92562 }, { "average_project_size": 166980, "billable_hours_per_employee": 97, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 99949432, "net_revenue": 86586016, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 89913 } ], "balance_sheet": [ { "assets": 127265575, "current_assets": 39603302, "current_liabilities": 26638132, "equity": 83444869, "fixed_assets": 87662273, "liabilities": 66019284, "long_term_liabilities": 39381152, "quarter": 1 }, { "assets": 130040159, "current_assets": 51294992, "current_liabilities": 28924948, "equity": 82234072, "fixed_assets": 78745167, "liabilities": 67357402, "long_term_liabilities": 38432454, "quarter": 2 }, { "assets": 132875233, "current_assets": 56384160, "current_liabilities": 40334371, "equity": 82191865, "fixed_assets": 76491073, "liabilities": 68722642, "long_term_liabilities": 28388271, "quarter": 3 }, { "assets": 135772116, "current_assets": 51786707, "current_liabilities": 28551235, "equity": 84902867, "fixed_assets": 83985409, "liabilities": 70115553, "long_term_liabilities": 41564318, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71590, "financing_cash_flow": 71107, "investing_cash_flow": -275247, "net_cash_flow": 27757813, "operating_cash_flow": 27820009, "quarter": 1 }, { "change_in_working_capital": 16688, "financing_cash_flow": -9859, "investing_cash_flow": -345692, "net_cash_flow": 23603484, "operating_cash_flow": 23606520, "quarter": 2 }, { "change_in_working_capital": -15378, "financing_cash_flow": -192942, "investing_cash_flow": -143294, "net_cash_flow": 24150344, "operating_cash_flow": 24377647, "quarter": 3 }, { "change_in_working_capital": 96075, "financing_cash_flow": 192545, "investing_cash_flow": -319225, "net_cash_flow": 24871621, "operating_cash_flow": 24890220, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7422767704463678, "current_ratio": 1.4867146840476653, "debt_to_equity_ratio": 0.7911724805991367, "profit_margin": 0.23498943750087334, "quarter": 1, "return_on_assets": 0.17442720075715684, "return_on_equity": 0.26602687817749465 }, { "asset_turnover_ratio": 0.7056504675605634, "current_ratio": 1.7733823410849348, "debt_to_equity_ratio": 0.8190935990619558, "profit_margin": 0.21306339722331571, "quarter": 2, "return_on_assets": 0.15034828587067475, "return_on_equity": 0.23775199895245366 }, { "asset_turnover_ratio": 0.6708314332739496, "current_ratio": 1.3979184155369622, "debt_to_equity_ratio": 0.8361246213357003, "profit_margin": 0.20237721348187596, "quarter": 3, "return_on_assets": 0.1357609961820349, "return_on_equity": 0.21947760888501558 }, { "asset_turnover_ratio": 0.6377304747905674, "current_ratio": 1.8138167053018897, "debt_to_equity_ratio": 0.8258325717080909, "profit_margin": 0.2222795884268425, "quarter": 4, "return_on_assets": 0.14175446746370218, "return_on_equity": 0.22668614947949872 } ], "income_statement": [ { "depreciation": 5621431, "expenses": 66495291, "income_tax": 5772411, "marketing_expense": 12843923, "net_income": 27970989, "net_profit": 22198578, "operational_expense": 39118097, "product_revenue": 25840520, "quarter": 1, "rd_expense": 10857040, "revenue": 94466280, "salaries_expense": 27109308, "service_revenue": 68625760 }, { "depreciation": 4055205, "expenses": 65012034, "income_tax": 7199550, "marketing_expense": 8168592, "net_income": 26750865, "net_profit": 19551315, "operational_expense": 41967831, "product_revenue": 20377605, "quarter": 2, "rd_expense": 9614207, "revenue": 91762899, "salaries_expense": 32172656, "service_revenue": 71385294 }, { "depreciation": 6338373, "expenses": 63561863, "income_tax": 7535746, "marketing_expense": 9351095, "net_income": 25575020, "net_profit": 18039274, "operational_expense": 40475826, "product_revenue": 19397276, "quarter": 3, "rd_expense": 11903015, "revenue": 89136883, "salaries_expense": 25202413, "service_revenue": 69739607 }, { "depreciation": 5643916, "expenses": 62144040, "income_tax": 5195672, "marketing_expense": 11161659, "net_income": 24441976, "net_profit": 19246304, "operational_expense": 34916438, "product_revenue": 28823894, "quarter": 4, "rd_expense": 8059543, "revenue": 86586016, "salaries_expense": 27547194, "service_revenue": 57762122 } ], "market_conditions": { "gdp_growth": [ 0.05347677774661572, 0.05560367694820115, 0.060580438202175374, 0.06307002280105656 ], "inflation_rate": [ 0.006253202861384877, 0.008428885812769366, 0.004472658502599021, 0.008360327099414405 ], "interest_rate": [ 0.018611160827788263, 0.018972117102143173, 0.018498648611681424, 0.011835311135130634 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 71625, "billable_hours_per_employee": 103, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 99803669, "net_revenue": 83412037, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 86617 }, { "average_project_size": 148863, "billable_hours_per_employee": 124, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 95511009, "net_revenue": 82317773, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 85481 }, { "average_project_size": 199330, "billable_hours_per_employee": 153, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 102320588, "net_revenue": 81237865, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 84359 }, { "average_project_size": 92625, "billable_hours_per_employee": 129, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 96926687, "net_revenue": 80172125, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 83252 } ], "balance_sheet": [ { "assets": 104928371, "current_assets": 52247802, "current_liabilities": 25857671, "equity": 58467625, "fixed_assets": 52680569, "liabilities": 59799425, "long_term_liabilities": 33941754, "quarter": 1 }, { "assets": 108485998, "current_assets": 50228470, "current_liabilities": 35296739, "equity": 60469323, "fixed_assets": 58257528, "liabilities": 61407539, "long_term_liabilities": 26110800, "quarter": 2 }, { "assets": 112164248, "current_assets": 55592159, "current_liabilities": 32247693, "equity": 61382480, "fixed_assets": 56572089, "liabilities": 63058898, "long_term_liabilities": 30811205, "quarter": 3 }, { "assets": 115967210, "current_assets": 57025668, "current_liabilities": 37569420, "equity": 64888259, "fixed_assets": 58941542, "liabilities": 64754665, "long_term_liabilities": 27185245, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63832, "financing_cash_flow": -145611, "investing_cash_flow": -211414, "net_cash_flow": 18777214, "operating_cash_flow": 19211759, "quarter": 1 }, { "change_in_working_capital": 91395, "financing_cash_flow": -179086, "investing_cash_flow": -286777, "net_cash_flow": 17718987, "operating_cash_flow": 17816100, "quarter": 2 }, { "change_in_working_capital": -95560, "financing_cash_flow": 123249, "investing_cash_flow": -378555, "net_cash_flow": 16709973, "operating_cash_flow": 17147324, "quarter": 3 }, { "change_in_working_capital": 37568, "financing_cash_flow": 25945, "investing_cash_flow": -292971, "net_cash_flow": 17746570, "operating_cash_flow": 18188938, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7949426471130482, "current_ratio": 2.0205919550913922, "debt_to_equity_ratio": 1.022778417970629, "profit_margin": 0.15991311901422572, "quarter": 1, "return_on_assets": 0.12712175813727253, "return_on_equity": 0.22813786262055283 }, { "asset_turnover_ratio": 0.7587870740701487, "current_ratio": 1.4230342922047274, "debt_to_equity_ratio": 1.0155155697708076, "profit_margin": 0.16267281671966513, "quarter": 2, "return_on_assets": 0.12343403062946427, "return_on_equity": 0.22144888243580965 }, { "asset_turnover_ratio": 0.7242759297062287, "current_ratio": 1.7239111957559259, "debt_to_equity_ratio": 1.0273110177366571, "profit_margin": 0.15112570966753003, "quarter": 3, "return_on_assets": 0.1094567138719639, "return_on_equity": 0.20001032868010546 }, { "asset_turnover_ratio": 0.6913344297926974, "current_ratio": 1.5178745905579591, "debt_to_equity_ratio": 0.9979411683706909, "profit_margin": 0.17057941273229318, "quarter": 4, "return_on_assets": 0.1179274210356531, "return_on_equity": 0.21075791230583024 } ], "income_statement": [ { "depreciation": 5873080, "expenses": 65907765, "income_tax": 4165593, "marketing_expense": 11312844, "net_income": 17504272, "net_profit": 13338679, "operational_expense": 43469278, "product_revenue": 24041061, "quarter": 1, "rd_expense": 7177352, "revenue": 83412037, "salaries_expense": 31584321, "service_revenue": 59370976 }, { "depreciation": 4425236, "expenses": 64877071, "income_tax": 4049838, "marketing_expense": 9831038, "net_income": 17440702, "net_profit": 13390864, "operational_expense": 39243985, "product_revenue": 27080373, "quarter": 2, "rd_expense": 12768272, "revenue": 82317773, "salaries_expense": 32174739, "service_revenue": 55237400 }, { "depreciation": 4870194, "expenses": 63862496, "income_tax": 5098239, "marketing_expense": 7687084, "net_income": 17375369, "net_profit": 12277130, "operational_expense": 38831065, "product_revenue": 22800867, "quarter": 3, "rd_expense": 10820530, "revenue": 81237865, "salaries_expense": 25093327, "service_revenue": 58436998 }, { "depreciation": 4513224, "expenses": 62863787, "income_tax": 3632624, "marketing_expense": 7386662, "net_income": 17308338, "net_profit": 13675714, "operational_expense": 38209506, "product_revenue": 28721434, "quarter": 4, "rd_expense": 10827092, "revenue": 80172125, "salaries_expense": 20389131, "service_revenue": 51450691 } ], "market_conditions": { "gdp_growth": [ 0.05978116125518364, 0.056497803919523484, 0.050439402678622146, 0.05154502128653231 ], "inflation_rate": [ 0.01116385257005531, 0.013616536963132215, 0.004793998934279766, 0.008165919147474018 ], "interest_rate": [ 0.013862809449377123, 0.018508215472092693, 0.015872228776899908, 0.01583074199956572 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 92102, "billable_hours_per_employee": 100, "client_concentration": 0.3, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 49053137, "net_revenue": 39970578, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 41506 }, { "average_project_size": 143149, "billable_hours_per_employee": 102, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 47916763, "net_revenue": 40063195, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 41602 }, { "average_project_size": 140261, "billable_hours_per_employee": 118, "client_concentration": 0.29, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 52090683, "net_revenue": 40156028, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 41699 }, { "average_project_size": 56839, "billable_hours_per_employee": 102, "client_concentration": 0.26, "client_retention_rate": 0.6, "employee_utilization_rate": 0.78, "gross_billings": 47549695, "net_revenue": 40249075, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 41796 } ], "balance_sheet": [ { "assets": 51384882, "current_assets": 15711848, "current_liabilities": 12605257, "equity": 35613766, "fixed_assets": 35673034, "liabilities": 26581917, "long_term_liabilities": 13976660, "quarter": 1 }, { "assets": 52290592, "current_assets": 18414836, "current_liabilities": 12572060, "equity": 34887435, "fixed_assets": 33875756, "liabilities": 26980920, "long_term_liabilities": 14408860, "quarter": 2 }, { "assets": 53212267, "current_assets": 22643681, "current_liabilities": 12640951, "equity": 36461606, "fixed_assets": 30568586, "liabilities": 27385912, "long_term_liabilities": 14744961, "quarter": 3 }, { "assets": 54150187, "current_assets": 24365934, "current_liabilities": 12165700, "equity": 36970145, "fixed_assets": 29784253, "liabilities": 27796982, "long_term_liabilities": 15631282, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30221, "financing_cash_flow": -188580, "investing_cash_flow": -499608, "net_cash_flow": 12846283, "operating_cash_flow": 13424763, "quarter": 1 }, { "change_in_working_capital": -46063, "financing_cash_flow": -164840, "investing_cash_flow": -244286, "net_cash_flow": 11212401, "operating_cash_flow": 11316421, "quarter": 2 }, { "change_in_working_capital": 48046, "financing_cash_flow": -1378, "investing_cash_flow": -476183, "net_cash_flow": 11898044, "operating_cash_flow": 12434429, "quarter": 3 }, { "change_in_working_capital": 19946, "financing_cash_flow": 28055, "investing_cash_flow": -328658, "net_cash_flow": 11600532, "operating_cash_flow": 12212241, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7778664938843296, "current_ratio": 1.2464520160120496, "debt_to_equity_ratio": 0.7463944419694339, "profit_margin": 0.2704689684497432, "quarter": 1, "return_on_assets": 0.21038874819251313, "return_on_equity": 0.3035568044109685 }, { "asset_turnover_ratio": 0.7661644947527081, "current_ratio": 1.4647429299573818, "debt_to_equity_ratio": 0.7733706992216539, "profit_margin": 0.23906638000289293, "quarter": 2, "return_on_assets": 0.18316417224727538, "return_on_equity": 0.2745333097718419 }, { "asset_turnover_ratio": 0.7546385497915359, "current_ratio": 1.7912956865349767, "debt_to_equity_ratio": 0.751089022244385, "profit_margin": 0.26484818169765195, "quarter": 3, "return_on_assets": 0.19986464775124127, "return_on_equity": 0.2916835588646315 }, { "asset_turnover_ratio": 0.7432859834814606, "current_ratio": 2.002838636494406, "debt_to_equity_ratio": 0.7518764668085559, "profit_margin": 0.26378096887940905, "quarter": 4, "return_on_assets": 0.19606469687722408, "return_on_equity": 0.28717604434605276 } ], "income_statement": [ { "depreciation": 2613962, "expenses": 26327746, "income_tax": 2832031, "marketing_expense": 4174112, "net_income": 13642832, "net_profit": 10810801, "operational_expense": 15186893, "product_revenue": 9119677, "quarter": 1, "rd_expense": 2832812, "revenue": 39970578, "salaries_expense": 9512093, "service_revenue": 30850901 }, { "depreciation": 1738658, "expenses": 26451906, "income_tax": 4033526, "marketing_expense": 4840139, "net_income": 13611289, "net_profit": 9577763, "operational_expense": 17375618, "product_revenue": 11815615, "quarter": 2, "rd_expense": 3759998, "revenue": 40063195, "salaries_expense": 9312160, "service_revenue": 28247580 }, { "depreciation": 1799178, "expenses": 26576652, "income_tax": 2944125, "marketing_expense": 3718355, "net_income": 13579376, "net_profit": 10635251, "operational_expense": 13663667, "product_revenue": 11787108, "quarter": 3, "rd_expense": 2727161, "revenue": 40156028, "salaries_expense": 13033643, "service_revenue": 28368920 }, { "depreciation": 1595301, "expenses": 26701986, "income_tax": 2930149, "marketing_expense": 3663966, "net_income": 13547089, "net_profit": 10616940, "operational_expense": 18137879, "product_revenue": 8150563, "quarter": 4, "rd_expense": 4675996, "revenue": 40249075, "salaries_expense": 9990280, "service_revenue": 32098512 } ], "market_conditions": { "gdp_growth": [ 0.038788724293967375, 0.037243714328125135, 0.040722823395330336, 0.04234132454276261 ], "inflation_rate": [ 0.010420080592245005, 0.010526698060302736, 0.0014749921741782504, 0.007123545998299236 ], "interest_rate": [ 0.011828039822083077, 0.0084541752163204, 0.0073070540921925595, 0.011940228900115238 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 136907, "billable_hours_per_employee": 134, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 43990077, "net_revenue": 38368113, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 39842 }, { "average_project_size": 89981, "billable_hours_per_employee": 81, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 48277013, "net_revenue": 38219596, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 39688 }, { "average_project_size": 199287, "billable_hours_per_employee": 135, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 43161718, "net_revenue": 38071654, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 39534 }, { "average_project_size": 57019, "billable_hours_per_employee": 134, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 47290715, "net_revenue": 37924285, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 39381 } ], "balance_sheet": [ { "assets": 38775636, "current_assets": 18613172, "current_liabilities": 10467140, "equity": 26720238, "fixed_assets": 20162464, "liabilities": 22443986, "long_term_liabilities": 11976846, "quarter": 1 }, { "assets": 39804689, "current_assets": 13968282, "current_liabilities": 12409832, "equity": 27076456, "fixed_assets": 25836407, "liabilities": 22980896, "long_term_liabilities": 10571064, "quarter": 2 }, { "assets": 40861051, "current_assets": 15589757, "current_liabilities": 10410410, "equity": 27512460, "fixed_assets": 25271294, "liabilities": 23530650, "long_term_liabilities": 13120240, "quarter": 3 }, { "assets": 41945448, "current_assets": 12730886, "current_liabilities": 9989418, "equity": 29242578, "fixed_assets": 29214562, "liabilities": 24093556, "long_term_liabilities": 14104138, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20902, "financing_cash_flow": 178314, "investing_cash_flow": -365164, "net_cash_flow": 11936022, "operating_cash_flow": 12022327, "quarter": 1 }, { "change_in_working_capital": 18200, "financing_cash_flow": -2745, "investing_cash_flow": -132026, "net_cash_flow": 11761237, "operating_cash_flow": 11876682, "quarter": 2 }, { "change_in_working_capital": 32080, "financing_cash_flow": 170902, "investing_cash_flow": -406879, "net_cash_flow": 11315419, "operating_cash_flow": 11588112, "quarter": 3 }, { "change_in_working_capital": -76951, "financing_cash_flow": 78253, "investing_cash_flow": -182880, "net_cash_flow": 13340021, "operating_cash_flow": 13486968, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9894902304116946, "current_ratio": 1.7782481174418228, "debt_to_equity_ratio": 0.8399620542302055, "profit_margin": 0.2707609832154112, "quarter": 1, "return_on_assets": 0.2679153476683142, "return_on_equity": 0.38879099804425393 }, { "asset_turnover_ratio": 0.9601782342778762, "current_ratio": 1.1255818773372597, "debt_to_equity_ratio": 0.8487409135080307, "profit_margin": 0.2682567078940343, "quarter": 2, "return_on_assets": 0.2575742521188898, "return_on_equity": 0.3786560176117583 }, { "asset_turnover_ratio": 0.9317345753049768, "current_ratio": 1.4975161400943864, "debt_to_equity_ratio": 0.8552724838127889, "profit_margin": 0.2674446190333627, "quarter": 3, "return_on_assets": 0.24918739853265154, "return_on_equity": 0.3700890069444899 }, { "asset_turnover_ratio": 0.9041335069302395, "current_ratio": 1.2744372094550454, "debt_to_equity_ratio": 0.8239203807543918, "profit_margin": 0.3003533487842948, "quarter": 4, "return_on_assets": 0.2715595265545859, "return_on_equity": 0.3895240016116226 } ], "income_statement": [ { "depreciation": 1633739, "expenses": 24528261, "income_tax": 3451264, "marketing_expense": 2681255, "net_income": 13839852, "net_profit": 10388588, "operational_expense": 14577911, "product_revenue": 13854620, "quarter": 1, "rd_expense": 3640377, "revenue": 38368113, "salaries_expense": 10072351, "service_revenue": 24513493 }, { "depreciation": 1624019, "expenses": 24205946, "income_tax": 3760987, "marketing_expense": 2993333, "net_income": 14013650, "net_profit": 10252663, "operational_expense": 13181079, "product_revenue": 14895990, "quarter": 2, "rd_expense": 3686514, "revenue": 38219596, "salaries_expense": 11526286, "service_revenue": 23323606 }, { "depreciation": 1406053, "expenses": 23887867, "income_tax": 4001728, "marketing_expense": 4215259, "net_income": 14183787, "net_profit": 10182059, "operational_expense": 12154788, "product_revenue": 8331494, "quarter": 3, "rd_expense": 2965506, "revenue": 38071654, "salaries_expense": 7302695, "service_revenue": 29740160 }, { "depreciation": 2096282, "expenses": 23573967, "income_tax": 2959632, "marketing_expense": 2362887, "net_income": 14350318, "net_profit": 11390686, "operational_expense": 15675823, "product_revenue": 12388672, "quarter": 4, "rd_expense": 4457277, "revenue": 37924285, "salaries_expense": 11374671, "service_revenue": 25535613 } ], "market_conditions": { "gdp_growth": [ 0.04969858125183388, 0.06457212192981333, 0.06017002879712939, 0.05968224039493429 ], "inflation_rate": [ 0.005780712603547289, 0.006119798645726836, 0.004880889048693432, 0.005440633284433008 ], "interest_rate": [ 0.014281996002861704, 0.015581221169962854, 0.012166102115096965, 0.011294255275716134 ], "year": 2004 }, "random_event": { "description": "Smith, Perez and Young Award Nomination in 2004", "impact": 0.03, "type": "Award Nomination" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 151890, "billable_hours_per_employee": 158, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 100006803, "net_revenue": 85316198, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 88594 }, { "average_project_size": 154454, "billable_hours_per_employee": 149, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 98740180, "net_revenue": 83449829, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 86656 }, { "average_project_size": 57304, "billable_hours_per_employee": 154, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 102037690, "net_revenue": 81624288, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 84760 }, { "average_project_size": 75099, "billable_hours_per_employee": 141, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 103166728, "net_revenue": 79838683, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 82906 } ], "balance_sheet": [ { "assets": 111679118, "current_assets": 36861021, "current_liabilities": 36087003, "equity": 68136827, "fixed_assets": 74818097, "liabilities": 64411182, "long_term_liabilities": 28324179, "quarter": 1 }, { "assets": 113383999, "current_assets": 48794777, "current_liabilities": 32494625, "equity": 68190600, "fixed_assets": 64589222, "liabilities": 65553704, "long_term_liabilities": 33059079, "quarter": 2 }, { "assets": 115114906, "current_assets": 57493061, "current_liabilities": 39268110, "equity": 69750522, "fixed_assets": 57621845, "liabilities": 66716492, "long_term_liabilities": 27448382, "quarter": 3 }, { "assets": 116872237, "current_assets": 47395004, "current_liabilities": 27929545, "equity": 70515804, "fixed_assets": 69477233, "liabilities": 67899906, "long_term_liabilities": 39970361, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33732, "financing_cash_flow": 83330, "investing_cash_flow": -262469, "net_cash_flow": 25558689, "operating_cash_flow": 25573046, "quarter": 1 }, { "change_in_working_capital": -23929, "financing_cash_flow": -29535, "investing_cash_flow": -404544, "net_cash_flow": 24650761, "operating_cash_flow": 24795139, "quarter": 2 }, { "change_in_working_capital": -86075, "financing_cash_flow": -38460, "investing_cash_flow": -132384, "net_cash_flow": 25274172, "operating_cash_flow": 25449747, "quarter": 3 }, { "change_in_working_capital": -66532, "financing_cash_flow": -106254, "investing_cash_flow": -129333, "net_cash_flow": 25494972, "operating_cash_flow": 25858239, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7639404709482036, "current_ratio": 1.0214486639414195, "debt_to_equity_ratio": 0.9453211256814175, "profit_margin": 0.24460643452489525, "quarter": 1, "return_on_assets": 0.1868647547879094, "return_on_equity": 0.3062791726418373 }, { "asset_turnover_ratio": 0.7359929949198564, "current_ratio": 1.5016260997011044, "debt_to_equity_ratio": 0.9613305059641651, "profit_margin": 0.24398258503321799, "quarter": 2, "return_on_assets": 0.17956947346688662, "return_on_equity": 0.2985793496464322 }, { "asset_turnover_ratio": 0.7090679290482155, "current_ratio": 1.464115818153713, "debt_to_equity_ratio": 0.9565016875429262, "profit_margin": 0.26159012866366443, "quarter": 3, "return_on_assets": 0.18548517079100077, "return_on_equity": 0.30612112121540824 }, { "asset_turnover_ratio": 0.6831278757845629, "current_ratio": 1.6969486613548483, "debt_to_equity_ratio": 0.9629033797870332, "profit_margin": 0.26983752975985337, "quarter": 4, "return_on_assets": 0.18433353851180242, "return_on_equity": 0.3055126904601414 } ], "income_statement": [ { "depreciation": 4704155, "expenses": 57175882, "income_tax": 7271425, "marketing_expense": 11134872, "net_income": 28140316, "net_profit": 20868891, "operational_expense": 38207376, "product_revenue": 19262120, "quarter": 1, "rd_expense": 10500097, "revenue": 85316198, "salaries_expense": 22678928, "service_revenue": 66054078 }, { "depreciation": 4434834, "expenses": 55589374, "income_tax": 7500150, "marketing_expense": 9544448, "net_income": 27860455, "net_profit": 20360305, "operational_expense": 35417327, "product_revenue": 22471114, "quarter": 2, "rd_expense": 9036769, "revenue": 83449829, "salaries_expense": 26592038, "service_revenue": 60978715 }, { "depreciation": 4097639, "expenses": 54046889, "income_tax": 6225291, "marketing_expense": 5822735, "net_income": 27577399, "net_profit": 21352108, "operational_expense": 34113947, "product_revenue": 22714990, "quarter": 3, "rd_expense": 9392860, "revenue": 81624288, "salaries_expense": 18983612, "service_revenue": 58909298 }, { "depreciation": 4314766, "expenses": 52547204, "income_tax": 5748006, "marketing_expense": 7308279, "net_income": 27291479, "net_profit": 21543473, "operational_expense": 35538094, "product_revenue": 15989443, "quarter": 4, "rd_expense": 5703798, "revenue": 79838683, "salaries_expense": 20473632, "service_revenue": 63849240 } ], "market_conditions": { "gdp_growth": [ 0.045494113514418386, 0.04136701989263373, 0.0350421975977718, 0.038352471962697185 ], "inflation_rate": [ 0.007295937957896902, 0.002357200568649903, 0.002251093965498909, 0.004021278218538368 ], "interest_rate": [ 0.014421734822339596, 0.02116185128512104, 0.01853808856697087, 0.016141231410914024 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 62889, "billable_hours_per_employee": 150, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 115144371, "net_revenue": 89112025, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 92536 }, { "average_project_size": 135904, "billable_hours_per_employee": 133, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 115504301, "net_revenue": 89223064, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 92651 }, { "average_project_size": 123745, "billable_hours_per_employee": 112, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 100315845, "net_revenue": 89334242, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 92767 }, { "average_project_size": 185168, "billable_hours_per_employee": 155, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 107406173, "net_revenue": 89445558, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 92882 } ], "balance_sheet": [ { "assets": 131716103, "current_assets": 63956604, "current_liabilities": 31231700, "equity": 81775288, "fixed_assets": 67759499, "liabilities": 71780798, "long_term_liabilities": 40549098, "quarter": 1 }, { "assets": 135714978, "current_assets": 57075097, "current_liabilities": 39633682, "equity": 82525920, "fixed_assets": 78639881, "liabilities": 73666933, "long_term_liabilities": 34033251, "quarter": 2 }, { "assets": 139835258, "current_assets": 56682182, "current_liabilities": 44141126, "equity": 85536340, "fixed_assets": 83153076, "liabilities": 75602628, "long_term_liabilities": 31461502, "quarter": 3 }, { "assets": 144080629, "current_assets": 47388169, "current_liabilities": 37053999, "equity": 87906225, "fixed_assets": 96692460, "liabilities": 77589186, "long_term_liabilities": 40535187, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22574, "financing_cash_flow": -153489, "investing_cash_flow": -117747, "net_cash_flow": 27334680, "operating_cash_flow": 27422208, "quarter": 1 }, { "change_in_working_capital": 34860, "financing_cash_flow": -130677, "investing_cash_flow": -268756, "net_cash_flow": 26078446, "operating_cash_flow": 26325294, "quarter": 2 }, { "change_in_working_capital": -66771, "financing_cash_flow": 100208, "investing_cash_flow": -116037, "net_cash_flow": 25874554, "operating_cash_flow": 26161176, "quarter": 3 }, { "change_in_working_capital": 39854, "financing_cash_flow": -126126, "investing_cash_flow": -245900, "net_cash_flow": 26073858, "operating_cash_flow": 26274933, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6765461699090809, "current_ratio": 2.0478105258439343, "debt_to_equity_ratio": 0.8777810479860371, "profit_margin": 0.24508457753036136, "quarter": 1, "return_on_assets": 0.16581103223195118, "return_on_equity": 0.26707314072681715 }, { "asset_turnover_ratio": 0.6574297495741406, "current_ratio": 1.440065472594749, "debt_to_equity_ratio": 0.8926520661629703, "profit_margin": 0.229513245588607, "quarter": 2, "return_on_assets": 0.15088883557126612, "return_on_equity": 0.24813870599685528 }, { "asset_turnover_ratio": 0.6388534857210333, "current_ratio": 1.284112734233377, "debt_to_equity_ratio": 0.8838655944362361, "profit_margin": 0.23847194002049069, "quarter": 3, "return_on_assets": 0.15234863012874764, "return_on_equity": 0.24906034090305945 }, { "asset_turnover_ratio": 0.6208021065760339, "current_ratio": 1.2788948636825948, "debt_to_equity_ratio": 0.8826358542867698, "profit_margin": 0.23941694231478772, "quarter": 4, "return_on_assets": 0.148630542139013, "return_on_equity": 0.2436093917125892 } ], "income_statement": [ { "depreciation": 5582225, "expenses": 60063259, "income_tax": 7208783, "marketing_expense": 7930325, "net_income": 29048766, "net_profit": 21839983, "operational_expense": 39524709, "product_revenue": 31495373, "quarter": 1, "rd_expense": 9419949, "revenue": 89112025, "salaries_expense": 25022984, "service_revenue": 57616652 }, { "depreciation": 5847419, "expenses": 60294922, "income_tax": 8450267, "marketing_expense": 11308431, "net_income": 28928142, "net_profit": 20477875, "operational_expense": 37173080, "product_revenue": 28878726, "quarter": 2, "rd_expense": 11129814, "revenue": 89223064, "salaries_expense": 26307258, "service_revenue": 60344338 }, { "depreciation": 4857466, "expenses": 60527479, "income_tax": 7503053, "marketing_expense": 7836768, "net_income": 28806763, "net_profit": 21303710, "operational_expense": 39476794, "product_revenue": 30787949, "quarter": 3, "rd_expense": 6842846, "revenue": 89334242, "salaries_expense": 24390152, "service_revenue": 58546293 }, { "depreciation": 4860151, "expenses": 60760932, "income_tax": 7269844, "marketing_expense": 9461574, "net_income": 28684626, "net_profit": 21414782, "operational_expense": 42426448, "product_revenue": 23254881, "quarter": 4, "rd_expense": 9617958, "revenue": 89445558, "salaries_expense": 19197228, "service_revenue": 66190677 } ], "market_conditions": { "gdp_growth": [ 0.05568623312590582, 0.04271491703691238, 0.047595983206165336, 0.05547102953671511 ], "inflation_rate": [ 0.0013931319123685372, 0.009868357705699996, 0.010935840935470155, 0.004245987063414959 ], "interest_rate": [ 0.017640442358868, 0.014956916602469648, 0.017999337324985928, 0.019571992532132716 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 137247, "billable_hours_per_employee": 119, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 64540118, "net_revenue": 55820832, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 57966 }, { "average_project_size": 142127, "billable_hours_per_employee": 155, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 62346065, "net_revenue": 54896261, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 57005 }, { "average_project_size": 92706, "billable_hours_per_employee": 94, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 66605952, "net_revenue": 53987004, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 56061 }, { "average_project_size": 94213, "billable_hours_per_employee": 94, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 61465374, "net_revenue": 53092807, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 55133 } ], "balance_sheet": [ { "assets": 75247162, "current_assets": 32445036, "current_liabilities": 21604628, "equity": 47368265, "fixed_assets": 42802126, "liabilities": 43188731, "long_term_liabilities": 21584103, "quarter": 1 }, { "assets": 76314296, "current_assets": 31258225, "current_liabilities": 19345560, "equity": 48118450, "fixed_assets": 45056071, "liabilities": 43575782, "long_term_liabilities": 24230222, "quarter": 2 }, { "assets": 77396564, "current_assets": 35448663, "current_liabilities": 18842639, "equity": 47774256, "fixed_assets": 41947901, "liabilities": 43966301, "long_term_liabilities": 25123662, "quarter": 3 }, { "assets": 78494180, "current_assets": 33321845, "current_liabilities": 20323958, "equity": 48323172, "fixed_assets": 45172335, "liabilities": 44360321, "long_term_liabilities": 24036363, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70440, "financing_cash_flow": 8761, "investing_cash_flow": -261423, "net_cash_flow": 18395682, "operating_cash_flow": 18405092, "quarter": 1 }, { "change_in_working_capital": 34990, "financing_cash_flow": -106596, "investing_cash_flow": -475980, "net_cash_flow": 17917752, "operating_cash_flow": 18445018, "quarter": 2 }, { "change_in_working_capital": -48671, "financing_cash_flow": -118722, "investing_cash_flow": -432572, "net_cash_flow": 16453693, "operating_cash_flow": 16501811, "quarter": 3 }, { "change_in_working_capital": 19763, "financing_cash_flow": -58164, "investing_cash_flow": -107712, "net_cash_flow": 15550047, "operating_cash_flow": 15845299, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7418330541157153, "current_ratio": 1.5017632333220456, "debt_to_equity_ratio": 0.911765102648366, "profit_margin": 0.2742673917866362, "quarter": 1, "return_on_assets": 0.2034606168934318, "return_on_equity": 0.32320867145967874 }, { "asset_turnover_ratio": 0.7193443938734625, "current_ratio": 1.615782897987962, "debt_to_equity_ratio": 0.9055940496836452, "profit_margin": 0.28016363445954906, "quarter": 2, "return_on_assets": 0.20153413981569063, "return_on_equity": 0.31962658813822975 }, { "asset_turnover_ratio": 0.6975374772451138, "current_ratio": 1.8813003316573649, "debt_to_equity_ratio": 0.9202927409272476, "profit_margin": 0.2656934435554157, "quarter": 3, "return_on_assets": 0.18533113433821172, "return_on_equity": 0.30024524086780124 }, { "asset_turnover_ratio": 0.6763916382080811, "current_ratio": 1.639535222420751, "debt_to_equity_ratio": 0.9179927385561527, "profit_margin": 0.2672549032866166, "quarter": 4, "return_on_assets": 0.18076898185317689, "return_on_equity": 0.2936337250377521 } ], "income_statement": [ { "depreciation": 3095258, "expenses": 34636119, "income_tax": 5874879, "marketing_expense": 5360006, "net_income": 21184713, "net_profit": 15309834, "operational_expense": 21770725, "product_revenue": 11550474, "quarter": 1, "rd_expense": 4573710, "revenue": 55820832, "salaries_expense": 15976266, "service_revenue": 44270358 }, { "depreciation": 3065082, "expenses": 34068549, "income_tax": 5447776, "marketing_expense": 3587894, "net_income": 20827712, "net_profit": 15379936, "operational_expense": 20024372, "product_revenue": 11319487, "quarter": 2, "rd_expense": 5793160, "revenue": 54896261, "salaries_expense": 12693666, "service_revenue": 43576774 }, { "depreciation": 2157818, "expenses": 33510279, "income_tax": 6132732, "marketing_expense": 5968029, "net_income": 20476725, "net_profit": 14343993, "operational_expense": 23326822, "product_revenue": 11680325, "quarter": 3, "rd_expense": 3380555, "revenue": 53987004, "salaries_expense": 10418885, "service_revenue": 42306679 }, { "depreciation": 1655986, "expenses": 32961158, "income_tax": 5942336, "marketing_expense": 4582468, "net_income": 20131649, "net_profit": 14189313, "operational_expense": 21465415, "product_revenue": 18950169, "quarter": 4, "rd_expense": 4438390, "revenue": 53092807, "salaries_expense": 11626953, "service_revenue": 34142638 } ], "market_conditions": { "gdp_growth": [ 0.03444105564027637, 0.044428611865339765, 0.04623365852656928, 0.033126133748804694 ], "inflation_rate": [ 0.004191102342963026, 0.011507325256142951, 0.007864772369310186, 0.0063029428448698925 ], "interest_rate": [ 0.010394291817919878, 0.018674457954942058, 0.019107767389792293, 0.01587229753160764 ], "year": 2007 }, "random_event": { "description": "Smith, Perez and Young Senior Leadership Change in 2007", "impact": -0.04, "type": "Senior Leadership Change" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 187922, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 67513306, "net_revenue": 53858468, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 55928 }, { "average_project_size": 191743, "billable_hours_per_employee": 88, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 60898127, "net_revenue": 54084136, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 56162 }, { "average_project_size": 122034, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 61425528, "net_revenue": 54310751, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 56397 }, { "average_project_size": 198742, "billable_hours_per_employee": 99, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 61674291, "net_revenue": 54538315, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 56634 } ], "balance_sheet": [ { "assets": 72932943, "current_assets": 27829787, "current_liabilities": 16342707, "equity": 45882386, "fixed_assets": 45103156, "liabilities": 36652048, "long_term_liabilities": 20309341, "quarter": 1 }, { "assets": 74565252, "current_assets": 26394872, "current_liabilities": 21318486, "equity": 47346907, "fixed_assets": 48170380, "liabilities": 37155121, "long_term_liabilities": 15836635, "quarter": 2 }, { "assets": 76234094, "current_assets": 28012559, "current_liabilities": 19978841, "equity": 48022085, "fixed_assets": 48221535, "liabilities": 37665098, "long_term_liabilities": 17686257, "quarter": 3 }, { "assets": 77940285, "current_assets": 31333295, "current_liabilities": 17346840, "equity": 49198584, "fixed_assets": 46606990, "liabilities": 38182075, "long_term_liabilities": 20835235, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29285, "financing_cash_flow": -167316, "investing_cash_flow": -235039, "net_cash_flow": 12100519, "operating_cash_flow": 12416768, "quarter": 1 }, { "change_in_working_capital": -74763, "financing_cash_flow": -197646, "investing_cash_flow": -381214, "net_cash_flow": 11785999, "operating_cash_flow": 12441886, "quarter": 2 }, { "change_in_working_capital": -12677, "financing_cash_flow": -131417, "investing_cash_flow": -413704, "net_cash_flow": 12218100, "operating_cash_flow": 12362092, "quarter": 3 }, { "change_in_working_capital": 61341, "financing_cash_flow": -3878, "investing_cash_flow": -176047, "net_cash_flow": 12185312, "operating_cash_flow": 12635434, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7384655792650517, "current_ratio": 1.7028872266999586, "debt_to_equity_ratio": 0.7988261116150324, "profit_margin": 0.17827263486217246, "quarter": 1, "return_on_assets": 0.13164820457060125, "return_on_equity": 0.20926311460785846 }, { "asset_turnover_ratio": 0.7253262685949214, "current_ratio": 1.2381213187465563, "debt_to_equity_ratio": 0.7847423063981772, "profit_margin": 0.18372810836804346, "quarter": 2, "return_on_assets": 0.13326282327859632, "return_on_equity": 0.20987170291820753 }, { "asset_turnover_ratio": 0.7124207575681295, "current_ratio": 1.402111313664291, "debt_to_equity_ratio": 0.7843286687781257, "profit_margin": 0.17405557511071795, "quarter": 3, "return_on_assets": 0.12400080467933415, "return_on_equity": 0.19684878322130328 }, { "asset_turnover_ratio": 0.6997448751951574, "current_ratio": 1.806282585185544, "debt_to_equity_ratio": 0.7760807709425133, "profit_margin": 0.17309618018085085, "quarter": 4, "return_on_assets": 0.12112316499740795, "return_on_equity": 0.19188304281277688 } ], "income_statement": [ { "depreciation": 2815277, "expenses": 41122418, "income_tax": 3134559, "marketing_expense": 6440911, "net_income": 12736050, "net_profit": 9601491, "operational_expense": 24923151, "product_revenue": 12348746, "quarter": 1, "rd_expense": 6106450, "revenue": 53858468, "salaries_expense": 17223698, "service_revenue": 41509722 }, { "depreciation": 2505110, "expenses": 41232815, "income_tax": 2914545, "marketing_expense": 7282625, "net_income": 12851321, "net_profit": 9936776, "operational_expense": 21674594, "product_revenue": 12108989, "quarter": 2, "rd_expense": 4483541, "revenue": 54084136, "salaries_expense": 17545656, "service_revenue": 41975147 }, { "depreciation": 2909003, "expenses": 41343509, "income_tax": 3514153, "marketing_expense": 7099461, "net_income": 12967242, "net_profit": 9453089, "operational_expense": 26408260, "product_revenue": 11420023, "quarter": 3, "rd_expense": 7441682, "revenue": 54310751, "salaries_expense": 15064200, "service_revenue": 42890728 }, { "depreciation": 3195060, "expenses": 41454499, "income_tax": 3643442, "marketing_expense": 6361718, "net_income": 13083816, "net_profit": 9440374, "operational_expense": 26858893, "product_revenue": 21247928, "quarter": 4, "rd_expense": 5281166, "revenue": 54538315, "salaries_expense": 17671235, "service_revenue": 33290387 } ], "market_conditions": { "gdp_growth": [ 0.04305918273402081, 0.03643323511029689, 0.04771095535520953, 0.0502763590006007 ], "inflation_rate": [ 0.010489587193161301, 0.010331321547579818, 0.008108812598653637, 0.008470855576143521 ], "interest_rate": [ 0.010102641536398827, 0.01887938288573727, 0.015275455560976465, 0.018987688884410978 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1996, "industry": "Advertising", "location": "West Christine", "name": "King, Porter and Bush", "num_employees": 556, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.king,porterandbush.com" }

[ { "advertising_kpis": [ { "average_project_size": 87966, "billable_hours_per_employee": 115, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 42360561, "net_revenue": 32824156, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 59036 }, { "average_project_size": 174059, "billable_hours_per_employee": 128, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 42561373, "net_revenue": 32821246, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 59031 }, { "average_project_size": 90625, "billable_hours_per_employee": 136, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 36849017, "net_revenue": 32818338, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 59026 }, { "average_project_size": 102589, "billable_hours_per_employee": 144, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 40676085, "net_revenue": 32815429, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 59021 } ], "balance_sheet": [ { "assets": 35800321, "current_assets": 17594891, "current_liabilities": 8674719, "equity": 21884298, "fixed_assets": 18205430, "liabilities": 20415703, "long_term_liabilities": 11740984, "quarter": 1 }, { "assets": 36883837, "current_assets": 11964933, "current_liabilities": 9886062, "equity": 22435969, "fixed_assets": 24918904, "liabilities": 20677944, "long_term_liabilities": 10791882, "quarter": 2 }, { "assets": 38000146, "current_assets": 15457458, "current_liabilities": 11532603, "equity": 23605877, "fixed_assets": 22542688, "liabilities": 20943554, "long_term_liabilities": 9410951, "quarter": 3 }, { "assets": 39150241, "current_assets": 17274850, "current_liabilities": 9424945, "equity": 24272661, "fixed_assets": 21875391, "liabilities": 21212575, "long_term_liabilities": 11787630, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97881, "financing_cash_flow": -87010, "investing_cash_flow": -453530, "net_cash_flow": 8437094, "operating_cash_flow": 8434222, "quarter": 1 }, { "change_in_working_capital": -13284, "financing_cash_flow": 172472, "investing_cash_flow": -212851, "net_cash_flow": 7362571, "operating_cash_flow": 7927876, "quarter": 2 }, { "change_in_working_capital": 34153, "financing_cash_flow": 106623, "investing_cash_flow": -351903, "net_cash_flow": 8187367, "operating_cash_flow": 8692177, "quarter": 3 }, { "change_in_working_capital": -80609, "financing_cash_flow": 183545, "investing_cash_flow": -111576, "net_cash_flow": 8200439, "operating_cash_flow": 8645303, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9168676448459778, "current_ratio": 2.028295210484628, "debt_to_equity_ratio": 0.9328927526028022, "profit_margin": 0.19801514470014095, "quarter": 1, "return_on_assets": 0.18155367936505373, "return_on_equity": 0.2970019874523734 }, { "asset_turnover_ratio": 0.8898544367821601, "current_ratio": 1.2102830227040857, "debt_to_equity_ratio": 0.9216425642235466, "profit_margin": 0.18981838776017218, "quarter": 2, "return_on_assets": 0.1689107345312257, "return_on_equity": 0.27768250170072883 }, { "asset_turnover_ratio": 0.8636371554993499, "current_ratio": 1.3403268975789768, "debt_to_equity_ratio": 0.887217789027707, "profit_margin": 0.19956175111609856, "quarter": 3, "return_on_assets": 0.1723489430803766, "return_on_equity": 0.2774429859140586 }, { "asset_turnover_ratio": 0.8381922604256765, "current_ratio": 1.832886027451619, "debt_to_equity_ratio": 0.8739286969813487, "profit_margin": 0.19304928178753963, "quarter": 4, "return_on_assets": 0.16181241387505124, "return_on_equity": 0.26099301596969526 } ], "income_statement": [ { "depreciation": 1934542, "expenses": 24621926, "income_tax": 1702550, "marketing_expense": 4862720, "net_income": 8202230, "net_profit": 6499680, "operational_expense": 15998923, "product_revenue": 7182067, "quarter": 1, "rd_expense": 3434544, "revenue": 32824156, "salaries_expense": 8700555, "service_revenue": 25642089 }, { "depreciation": 1697800, "expenses": 24515280, "income_tax": 2075890, "marketing_expense": 4302840, "net_income": 8305966, "net_profit": 6230076, "operational_expense": 14767783, "product_revenue": 11381858, "quarter": 2, "rd_expense": 3125213, "revenue": 32821246, "salaries_expense": 7588098, "service_revenue": 21439388 }, { "depreciation": 2142892, "expenses": 24409097, "income_tax": 1859956, "marketing_expense": 4204907, "net_income": 8409241, "net_profit": 6549285, "operational_expense": 14365710, "product_revenue": 9515240, "quarter": 3, "rd_expense": 4726972, "revenue": 32818338, "salaries_expense": 8891216, "service_revenue": 23303098 }, { "depreciation": 2310308, "expenses": 24303373, "income_tax": 2177061, "marketing_expense": 3383032, "net_income": 8512056, "net_profit": 6334995, "operational_expense": 16882310, "product_revenue": 8463684, "quarter": 4, "rd_expense": 4103783, "revenue": 32815429, "salaries_expense": 9983773, "service_revenue": 24351745 } ], "market_conditions": { "gdp_growth": [ 0.06782733991845069, 0.06869517929781034, 0.054075974456325185, 0.05052422949966071 ], "inflation_rate": [ 0.012998542315437608, 0.012473645497874303, 0.005824218945247467, 0.006023957472045194 ], "interest_rate": [ 0.015006759396732485, 0.007681616998067886, 0.0070204434116110884, 0.01447116540539662 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 96170, "billable_hours_per_employee": 156, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 25575788, "net_revenue": 20144765, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 36232 }, { "average_project_size": 182047, "billable_hours_per_employee": 158, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 23225207, "net_revenue": 19808810, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 35627 }, { "average_project_size": 97228, "billable_hours_per_employee": 136, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 24787863, "net_revenue": 19478458, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 35033 }, { "average_project_size": 163422, "billable_hours_per_employee": 107, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 23836770, "net_revenue": 19153615, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 34449 } ], "balance_sheet": [ { "assets": 29019430, "current_assets": 11996838, "current_liabilities": 8722360, "equity": 16222092, "fixed_assets": 17022592, "liabilities": 16866901, "long_term_liabilities": 8144541, "quarter": 1 }, { "assets": 29880512, "current_assets": 11935912, "current_liabilities": 7980117, "equity": 16754990, "fixed_assets": 17944600, "liabilities": 17254408, "long_term_liabilities": 9274291, "quarter": 2 }, { "assets": 30767145, "current_assets": 14515801, "current_liabilities": 8442436, "equity": 16729722, "fixed_assets": 16251344, "liabilities": 17650818, "long_term_liabilities": 9208382, "quarter": 3 }, { "assets": 31680087, "current_assets": 10001876, "current_liabilities": 8669853, "equity": 17364920, "fixed_assets": 21678211, "liabilities": 18056335, "long_term_liabilities": 9386482, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87754, "financing_cash_flow": -105493, "investing_cash_flow": -272678, "net_cash_flow": 4342230, "operating_cash_flow": 4869830, "quarter": 1 }, { "change_in_working_capital": 86606, "financing_cash_flow": 82961, "investing_cash_flow": -137487, "net_cash_flow": 4594655, "operating_cash_flow": 4926749, "quarter": 2 }, { "change_in_working_capital": -76751, "financing_cash_flow": 45044, "investing_cash_flow": -451010, "net_cash_flow": 4611129, "operating_cash_flow": 4548578, "quarter": 3 }, { "change_in_working_capital": 426, "financing_cash_flow": -63250, "investing_cash_flow": -395834, "net_cash_flow": 4539419, "operating_cash_flow": 4819972, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6941819670475954, "current_ratio": 1.3754119297988159, "debt_to_equity_ratio": 1.0397488190795614, "profit_margin": 0.20201590835137564, "quarter": 1, "return_on_assets": 0.1402358006342647, "return_on_equity": 0.25086548639965794 }, { "asset_turnover_ratio": 0.662934088947338, "current_ratio": 1.4957063912722082, "debt_to_equity_ratio": 1.0298071201474903, "profit_margin": 0.20843685208753074, "quarter": 2, "return_on_assets": 0.13817989464169825, "return_on_equity": 0.24642724346597641 }, { "asset_turnover_ratio": 0.6330928007782327, "current_ratio": 1.7193853764482194, "debt_to_equity_ratio": 1.0550574600103935, "profit_margin": 0.18550724087091494, "quarter": 3, "return_on_assets": 0.11744329868760979, "return_on_equity": 0.21598655375146103 }, { "asset_turnover_ratio": 0.6045947727353148, "current_ratio": 1.1536384757619305, "debt_to_equity_ratio": 1.039816768519521, "profit_margin": 0.19532438132436097, "quarter": 4, "return_on_assets": 0.11809209993646798, "return_on_equity": 0.21544401010773445 } ], "income_statement": [ { "depreciation": 800267, "expenses": 14759668, "income_tax": 1315534, "marketing_expense": 1688882, "net_income": 5385097, "net_profit": 4069563, "operational_expense": 8890695, "product_revenue": 4050845, "quarter": 1, "rd_expense": 2469583, "revenue": 20144765, "salaries_expense": 5955083, "service_revenue": 16093920 }, { "depreciation": 797863, "expenses": 14587008, "income_tax": 1092916, "marketing_expense": 2885592, "net_income": 5221802, "net_profit": 4128886, "operational_expense": 8470843, "product_revenue": 6182012, "quarter": 2, "rd_expense": 2055998, "revenue": 19808810, "salaries_expense": 4929426, "service_revenue": 13626798 }, { "depreciation": 935183, "expenses": 14416368, "income_tax": 1448695, "marketing_expense": 2719177, "net_income": 5062090, "net_profit": 3613395, "operational_expense": 7451503, "product_revenue": 7297729, "quarter": 3, "rd_expense": 2258677, "revenue": 19478458, "salaries_expense": 5174639, "service_revenue": 12180729 }, { "depreciation": 1078804, "expenses": 14247724, "income_tax": 1164723, "marketing_expense": 1730684, "net_income": 4905891, "net_profit": 3741168, "operational_expense": 9097963, "product_revenue": 6329699, "quarter": 4, "rd_expense": 2023693, "revenue": 19153615, "salaries_expense": 5821706, "service_revenue": 12823916 } ], "market_conditions": { "gdp_growth": [ 0.058927008413867096, 0.05583835838040192, 0.05988254258047583, 0.06562536540210681 ], "inflation_rate": [ 0.008411820136650004, 0.007854269705548934, 0.011149770696916307, 0.01136583015336213 ], "interest_rate": [ 0.011452138272084961, 0.01898602309789458, 0.010189192448278754, 0.012740980047935451 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 181930, "billable_hours_per_employee": 157, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 36441944, "net_revenue": 31173497, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 56067 }, { "average_project_size": 197031, "billable_hours_per_employee": 130, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 38040326, "net_revenue": 30449597, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 54765 }, { "average_project_size": 53547, "billable_hours_per_employee": 81, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 34716667, "net_revenue": 29742508, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 53494 }, { "average_project_size": 132179, "billable_hours_per_employee": 134, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 32324254, "net_revenue": 29051838, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 52252 } ], "balance_sheet": [ { "assets": 37126853, "current_assets": 14047642, "current_liabilities": 11510778, "equity": 23109845, "fixed_assets": 23079211, "liabilities": 21242180, "long_term_liabilities": 9731402, "quarter": 1 }, { "assets": 37978224, "current_assets": 15454328, "current_liabilities": 11007151, "equity": 23747531, "fixed_assets": 22523896, "liabilities": 21601530, "long_term_liabilities": 10594379, "quarter": 2 }, { "assets": 38849118, "current_assets": 12000931, "current_liabilities": 10550766, "equity": 24387930, "fixed_assets": 26848187, "liabilities": 21966959, "long_term_liabilities": 11416193, "quarter": 3 }, { "assets": 39739984, "current_assets": 18143638, "current_liabilities": 10552619, "equity": 24819719, "fixed_assets": 21596346, "liabilities": 22338570, "long_term_liabilities": 11785951, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7567, "financing_cash_flow": -30564, "investing_cash_flow": -488349, "net_cash_flow": 9315941, "operating_cash_flow": 9324077, "quarter": 1 }, { "change_in_working_capital": -78582, "financing_cash_flow": 47107, "investing_cash_flow": -252178, "net_cash_flow": 8297416, "operating_cash_flow": 8423709, "quarter": 2 }, { "change_in_working_capital": 29266, "financing_cash_flow": 9484, "investing_cash_flow": -296855, "net_cash_flow": 8855085, "operating_cash_flow": 9232707, "quarter": 3 }, { "change_in_working_capital": -62769, "financing_cash_flow": -150765, "investing_cash_flow": -266522, "net_cash_flow": 8585627, "operating_cash_flow": 8892721, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8396482459744165, "current_ratio": 1.2203903159282543, "debt_to_equity_ratio": 0.9191831446727574, "profit_margin": 0.23177290632488232, "quarter": 1, "return_on_assets": 0.19460771426008017, "return_on_equity": 0.3126447624378268 }, { "asset_turnover_ratio": 0.8017646375459789, "current_ratio": 1.4040261644452774, "debt_to_equity_ratio": 0.9096326687603861, "profit_margin": 0.24206681618807632, "quarter": 2, "return_on_assets": 0.19408061314294212, "return_on_equity": 0.3103832983732077 }, { "asset_turnover_ratio": 0.7655903024619504, "current_ratio": 1.1374464185823097, "debt_to_equity_ratio": 0.900730771328276, "profit_margin": 0.25235837542684697, "quarter": 3, "return_on_assets": 0.19320312497184622, "return_on_equity": 0.3077658087422754 }, { "asset_turnover_ratio": 0.7310480547752611, "current_ratio": 1.7193492913939183, "debt_to_equity_ratio": 0.9000331550893063, "profit_margin": 0.2553471831971526, "quarter": 4, "return_on_assets": 0.18667106156862065, "return_on_equity": 0.2988875498550165 } ], "income_statement": [ { "depreciation": 2098905, "expenses": 21023976, "income_tax": 2924349, "marketing_expense": 4168203, "net_income": 10149521, "net_profit": 7225172, "operational_expense": 11089204, "product_revenue": 11594534, "quarter": 1, "rd_expense": 2871603, "revenue": 31173497, "salaries_expense": 6655321, "service_revenue": 19578963 }, { "depreciation": 1052872, "expenses": 20524938, "income_tax": 2553822, "marketing_expense": 2188319, "net_income": 9924659, "net_profit": 7370837, "operational_expense": 10679439, "product_revenue": 8771160, "quarter": 2, "rd_expense": 2177442, "revenue": 30449597, "salaries_expense": 8553903, "service_revenue": 21678437 }, { "depreciation": 1726936, "expenses": 20037746, "income_tax": 2198991, "marketing_expense": 3883358, "net_income": 9704762, "net_profit": 7505771, "operational_expense": 13880394, "product_revenue": 6207016, "quarter": 3, "rd_expense": 3991314, "revenue": 29742508, "salaries_expense": 9794309, "service_revenue": 23535492 }, { "depreciation": 1474416, "expenses": 19562118, "income_tax": 2071415, "marketing_expense": 3534854, "net_income": 9489720, "net_profit": 7418305, "operational_expense": 10680484, "product_revenue": 9241204, "quarter": 4, "rd_expense": 3001935, "revenue": 29051838, "salaries_expense": 6868861, "service_revenue": 19810634 } ], "market_conditions": { "gdp_growth": [ 0.06140895468170333, 0.05155241106424215, 0.0614289015538275, 0.05874037661044243 ], "inflation_rate": [ 0.008496096711759358, 0.004812403617917087, 0.013156461782997522, 0.01411633600255277 ], "interest_rate": [ 0.02061928777824197, 0.01597394171818169, 0.015180252535423575, 0.018165511226048044 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 144360, "billable_hours_per_employee": 135, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 60468398, "net_revenue": 54812012, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 98583 }, { "average_project_size": 142501, "billable_hours_per_employee": 100, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 63931609, "net_revenue": 55810886, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 100379 }, { "average_project_size": 131351, "billable_hours_per_employee": 153, "client_concentration": 0.4, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 68714896, "net_revenue": 56827964, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 102209 }, { "average_project_size": 121068, "billable_hours_per_employee": 137, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 73014822, "net_revenue": 57863576, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 104071 } ], "balance_sheet": [ { "assets": 60215347, "current_assets": 29842504, "current_liabilities": 12936283, "equity": 45375072, "fixed_assets": 30372843, "liabilities": 30018178, "long_term_liabilities": 17081895, "quarter": 1 }, { "assets": 61236857, "current_assets": 26346599, "current_liabilities": 15175496, "equity": 47496748, "fixed_assets": 34890258, "liabilities": 30280921, "long_term_liabilities": 15105425, "quarter": 2 }, { "assets": 62275697, "current_assets": 30823055, "current_liabilities": 12297814, "equity": 48138734, "fixed_assets": 31452642, "liabilities": 30545963, "long_term_liabilities": 18248149, "quarter": 3 }, { "assets": 63332160, "current_assets": 28905067, "current_liabilities": 16910027, "equity": 49483134, "fixed_assets": 34427093, "liabilities": 30813325, "long_term_liabilities": 13903298, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18138, "financing_cash_flow": 67852, "investing_cash_flow": -373003, "net_cash_flow": 16885180, "operating_cash_flow": 17088128, "quarter": 1 }, { "change_in_working_capital": 19047, "financing_cash_flow": 183867, "investing_cash_flow": -441097, "net_cash_flow": 18836053, "operating_cash_flow": 18768309, "quarter": 2 }, { "change_in_working_capital": 69626, "financing_cash_flow": -179668, "investing_cash_flow": -267374, "net_cash_flow": 18142265, "operating_cash_flow": 18324061, "quarter": 3 }, { "change_in_working_capital": 30978, "financing_cash_flow": 139627, "investing_cash_flow": -224622, "net_cash_flow": 19210315, "operating_cash_flow": 19720174, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.910266480736215, "current_ratio": 2.3068839789605717, "debt_to_equity_ratio": 0.6615565921305866, "profit_margin": 0.2769083353480985, "quarter": 1, "return_on_assets": 0.2520603759038373, "return_on_equity": 0.3344987088946107 }, { "asset_turnover_ratio": 0.9113937052647885, "current_ratio": 1.7361277021851542, "debt_to_equity_ratio": 0.6375367214614356, "profit_margin": 0.296372503385809, "quarter": 2, "return_on_assets": 0.27011203399939354, "return_on_equity": 0.34825146344756064 }, { "asset_turnover_ratio": 0.9125223279315525, "current_ratio": 2.506384874580149, "debt_to_equity_ratio": 0.6345402228484032, "profit_margin": 0.2887486871780238, "quarter": 3, "return_on_assets": 0.2634896242108699, "return_on_equity": 0.34086895596381905 }, { "asset_turnover_ratio": 0.9136523371380354, "current_ratio": 1.7093448165399145, "debt_to_equity_ratio": 0.6227035862360698, "profit_margin": 0.2931775077295603, "quarter": 4, "return_on_assets": 0.2678623151334172, "return_on_equity": 0.34282992261565326 } ], "income_statement": [ { "depreciation": 1910225, "expenses": 33136481, "income_tax": 6497628, "marketing_expense": 4974457, "net_income": 21675531, "net_profit": 15177903, "operational_expense": 16670226, "product_revenue": 13282702, "quarter": 1, "rd_expense": 4375906, "revenue": 54812012, "salaries_expense": 11488987, "service_revenue": 41529310 }, { "depreciation": 2227497, "expenses": 33584840, "income_tax": 5685234, "marketing_expense": 4722864, "net_income": 22226046, "net_profit": 16540812, "operational_expense": 22998939, "product_revenue": 11980187, "quarter": 2, "rd_expense": 6330503, "revenue": 55810886, "salaries_expense": 15832578, "service_revenue": 43830699 }, { "depreciation": 1915061, "expenses": 34039266, "income_tax": 6379698, "marketing_expense": 3998776, "net_income": 22788698, "net_profit": 16409000, "operational_expense": 22169811, "product_revenue": 15608166, "quarter": 3, "rd_expense": 5958872, "revenue": 56827964, "salaries_expense": 16450241, "service_revenue": 41219798 }, { "depreciation": 2755875, "expenses": 34499840, "income_tax": 6399437, "marketing_expense": 6142977, "net_income": 23363736, "net_profit": 16964299, "operational_expense": 22848191, "product_revenue": 21898759, "quarter": 4, "rd_expense": 3878793, "revenue": 57863576, "salaries_expense": 13543612, "service_revenue": 35964817 } ], "market_conditions": { "gdp_growth": [ 0.04016001369342301, 0.0463195839596381, 0.04142406064354821, 0.04631811246410188 ], "inflation_rate": [ 0.011602288802558607, 0.01203102907840971, 0.005751784129310619, 0.00890382737531984 ], "interest_rate": [ 0.01397722300157162, 0.011240091420494933, 0.017332718012149445, 0.01076295628341174 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 83423, "billable_hours_per_employee": 130, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 98129301, "net_revenue": 82847189, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 149006 }, { "average_project_size": 87952, "billable_hours_per_employee": 85, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 93216113, "net_revenue": 82220486, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 147879 }, { "average_project_size": 188219, "billable_hours_per_employee": 146, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 103110450, "net_revenue": 81598524, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 146760 }, { "average_project_size": 101847, "billable_hours_per_employee": 84, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 97068169, "net_revenue": 80981267, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 145650 } ], "balance_sheet": [ { "assets": 91570277, "current_assets": 36960786, "current_liabilities": 21275228, "equity": 60482662, "fixed_assets": 54609491, "liabilities": 48851467, "long_term_liabilities": 27576239, "quarter": 1 }, { "assets": 93490261, "current_assets": 35843328, "current_liabilities": 27102313, "equity": 62359461, "fixed_assets": 57646933, "liabilities": 49653397, "long_term_liabilities": 22551084, "quarter": 2 }, { "assets": 95450502, "current_assets": 31146607, "current_liabilities": 22361809, "equity": 61566517, "fixed_assets": 64303895, "liabilities": 50468490, "long_term_liabilities": 28106681, "quarter": 3 }, { "assets": 97451843, "current_assets": 47274297, "current_liabilities": 21262781, "equity": 63483759, "fixed_assets": 50177546, "liabilities": 51296965, "long_term_liabilities": 30034184, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65858, "financing_cash_flow": 62934, "investing_cash_flow": -438772, "net_cash_flow": 22851113, "operating_cash_flow": 22902498, "quarter": 1 }, { "change_in_working_capital": 71457, "financing_cash_flow": -53444, "investing_cash_flow": -102262, "net_cash_flow": 23198518, "operating_cash_flow": 23651277, "quarter": 2 }, { "change_in_working_capital": 7308, "financing_cash_flow": 35221, "investing_cash_flow": -163966, "net_cash_flow": 19603149, "operating_cash_flow": 19740590, "quarter": 3 }, { "change_in_working_capital": -26492, "financing_cash_flow": -111361, "investing_cash_flow": -244683, "net_cash_flow": 22102203, "operating_cash_flow": 22468671, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9047388706708838, "current_ratio": 1.737268620576005, "debt_to_equity_ratio": 0.8076937321310361, "profit_margin": 0.2144170757561853, "quarter": 1, "return_on_assets": 0.1939914629722044, "return_on_equity": 0.2937015569850414 }, { "asset_turnover_ratio": 0.8794550910495372, "current_ratio": 1.3225191517786692, "debt_to_equity_ratio": 0.7962448071833078, "profit_margin": 0.22527958543081344, "quarter": 2, "return_on_assets": 0.19812327831665802, "return_on_equity": 0.2970294595714995 }, { "asset_turnover_ratio": 0.8548778926275317, "current_ratio": 1.3928482709068841, "debt_to_equity_ratio": 0.8197392423547364, "profit_margin": 0.20324515918939906, "quarter": 3, "return_on_assets": 0.17374979337458069, "return_on_equity": 0.26937539766948326 }, { "asset_turnover_ratio": 0.8309875370956299, "current_ratio": 2.2233355552126506, "debt_to_equity_ratio": 0.8080328860173513, "profit_margin": 0.2139862914221878, "quarter": 4, "return_on_assets": 0.17781994128115156, "return_on_equity": 0.2729655784875625 } ], "income_statement": [ { "depreciation": 5138646, "expenses": 59347871, "income_tax": 5735466, "marketing_expense": 6169679, "net_income": 23499318, "net_profit": 17763852, "operational_expense": 38954865, "product_revenue": 18092844, "quarter": 1, "rd_expense": 8452087, "revenue": 82847189, "salaries_expense": 27950115, "service_revenue": 64754345 }, { "depreciation": 5128680, "expenses": 58832922, "income_tax": 4864967, "marketing_expense": 9107707, "net_income": 23387564, "net_profit": 18522597, "operational_expense": 30738831, "product_revenue": 31946857, "quarter": 2, "rd_expense": 7099480, "revenue": 82220486, "salaries_expense": 22707260, "service_revenue": 50273629 }, { "depreciation": 3156085, "expenses": 58322442, "income_tax": 6691577, "marketing_expense": 10976551, "net_income": 23276082, "net_profit": 16584505, "operational_expense": 39545848, "product_revenue": 20108243, "quarter": 3, "rd_expense": 6925484, "revenue": 81598524, "salaries_expense": 23244461, "service_revenue": 61490281 }, { "depreciation": 5139790, "expenses": 57816391, "income_tax": 5835995, "marketing_expense": 10726368, "net_income": 23164876, "net_profit": 17328881, "operational_expense": 40185050, "product_revenue": 30343077, "quarter": 4, "rd_expense": 9262641, "revenue": 80981267, "salaries_expense": 22907049, "service_revenue": 50638190 } ], "market_conditions": { "gdp_growth": [ 0.03225991350124446, 0.04565001698854776, 0.04291565478308052, 0.0487837812159774 ], "inflation_rate": [ 0.002591826819604636, 0.0030146853251433936, 0.01057135678459439, 0.011469563595026332 ], "interest_rate": [ 0.01043252428823532, 0.008912969264683317, 0.01336418509504876, 0.009504531752208452 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 195299, "billable_hours_per_employee": 148, "client_concentration": 0.1, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 102419953, "net_revenue": 84059442, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 151186 }, { "average_project_size": 135859, "billable_hours_per_employee": 144, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 100392059, "net_revenue": 84220699, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 151476 }, { "average_project_size": 98434, "billable_hours_per_employee": 80, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 100721636, "net_revenue": 84382267, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 151767 }, { "average_project_size": 79901, "billable_hours_per_employee": 136, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 109849032, "net_revenue": 84544144, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 152058 } ], "balance_sheet": [ { "assets": 108742147, "current_assets": 38152532, "current_liabilities": 26998773, "equity": 78966742, "fixed_assets": 70589615, "liabilities": 51025229, "long_term_liabilities": 24026456, "quarter": 1 }, { "assets": 111438889, "current_assets": 45937416, "current_liabilities": 26747370, "equity": 80260623, "fixed_assets": 65501473, "liabilities": 52038817, "long_term_liabilities": 25291447, "quarter": 2 }, { "assets": 114202508, "current_assets": 54464558, "current_liabilities": 29793052, "equity": 82347325, "fixed_assets": 59737950, "liabilities": 53072540, "long_term_liabilities": 23279488, "quarter": 3 }, { "assets": 117034663, "current_assets": 54035940, "current_liabilities": 26300108, "equity": 85589673, "fixed_assets": 62998723, "liabilities": 54126797, "long_term_liabilities": 27826689, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76850, "financing_cash_flow": 104839, "investing_cash_flow": -499617, "net_cash_flow": 24485705, "operating_cash_flow": 24594125, "quarter": 1 }, { "change_in_working_capital": -33225, "financing_cash_flow": -100013, "investing_cash_flow": -198434, "net_cash_flow": 25721610, "operating_cash_flow": 25827536, "quarter": 2 }, { "change_in_working_capital": -3500, "financing_cash_flow": -1452, "investing_cash_flow": -402442, "net_cash_flow": 24243810, "operating_cash_flow": 24717090, "quarter": 3 }, { "change_in_working_capital": -26712, "financing_cash_flow": -95742, "investing_cash_flow": -116317, "net_cash_flow": 26599578, "operating_cash_flow": 27188721, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7730162068622758, "current_ratio": 1.4131209592376661, "debt_to_equity_ratio": 0.6461610002854113, "profit_margin": 0.25279520651588433, "quarter": 1, "return_on_assets": 0.19541479165387454, "return_on_equity": 0.2690984009445394 }, { "asset_turnover_ratio": 0.7557568076616413, "current_ratio": 1.7174554358054643, "debt_to_equity_ratio": 0.6483729512042288, "profit_margin": 0.24768912212424168, "quarter": 2, "return_on_assets": 0.18719274022913132, "return_on_equity": 0.25991015544446994 }, { "asset_turnover_ratio": 0.7388827835549812, "current_ratio": 1.8280959600916349, "debt_to_equity_ratio": 0.6444962237692603, "profit_margin": 0.25144331569096146, "quarter": 3, "return_on_assets": 0.18578713700403146, "return_on_equity": 0.2576569062808051 }, { "asset_turnover_ratio": 0.7223855038570923, "current_ratio": 2.05459004198766, "debt_to_equity_ratio": 0.6323986890334304, "profit_margin": 0.2682835963186285, "quarter": 4, "return_on_assets": 0.19380418090322524, "return_on_equity": 0.26500635187611943 } ], "income_statement": [ { "depreciation": 3344301, "expenses": 54955191, "income_tax": 7854427, "marketing_expense": 7204374, "net_income": 29104251, "net_profit": 21249824, "operational_expense": 28515180, "product_revenue": 28681267, "quarter": 1, "rd_expense": 7253438, "revenue": 84059442, "salaries_expense": 17160629, "service_revenue": 55378175 }, { "depreciation": 4966985, "expenses": 55344751, "income_tax": 8015397, "marketing_expense": 9302011, "net_income": 28875948, "net_profit": 20860551, "operational_expense": 35707554, "product_revenue": 30616398, "quarter": 2, "rd_expense": 7725038, "revenue": 84220699, "salaries_expense": 24167988, "service_revenue": 53604301 }, { "depreciation": 3499733, "expenses": 55737072, "income_tax": 7427838, "marketing_expense": 8451741, "net_income": 28645195, "net_profit": 21217357, "operational_expense": 30177252, "product_revenue": 16877770, "quarter": 3, "rd_expense": 6274207, "revenue": 84382267, "salaries_expense": 26455074, "service_revenue": 67504497 }, { "depreciation": 4506914, "expenses": 56132175, "income_tax": 5730162, "marketing_expense": 7471117, "net_income": 28411969, "net_profit": 22681807, "operational_expense": 30365846, "product_revenue": 26747902, "quarter": 4, "rd_expense": 9971492, "revenue": 84544144, "salaries_expense": 17097959, "service_revenue": 57796242 } ], "market_conditions": { "gdp_growth": [ 0.026776812888043337, 0.03678456729122265, 0.041916088375222614, 0.02659238568537385 ], "inflation_rate": [ 0.0005278372814598231, 0.008622811592916047, 0.009063722207322364, 0.008890467444298542 ], "interest_rate": [ 0.010864406587446668, 0.013710320316169358, 0.015670008019158115, 0.01138613963732043 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 68098, "billable_hours_per_employee": 147, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 49520931, "net_revenue": 42562552, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 76551 }, { "average_project_size": 172004, "billable_hours_per_employee": 97, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 55461675, "net_revenue": 42934449, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 77220 }, { "average_project_size": 84267, "billable_hours_per_employee": 148, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 48194056, "net_revenue": 43309595, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 77895 }, { "average_project_size": 168311, "billable_hours_per_employee": 142, "client_concentration": 0.4, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 54512189, "net_revenue": 43688020, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 78576 } ], "balance_sheet": [ { "assets": 62396302, "current_assets": 24059875, "current_liabilities": 14865814, "equity": 43588719, "fixed_assets": 38336427, "liabilities": 30611312, "long_term_liabilities": 15745498, "quarter": 1 }, { "assets": 64062185, "current_assets": 20095561, "current_liabilities": 16916474, "equity": 44142996, "fixed_assets": 43966624, "liabilities": 31251982, "long_term_liabilities": 14335508, "quarter": 2 }, { "assets": 65772544, "current_assets": 24019937, "current_liabilities": 16979855, "equity": 46460839, "fixed_assets": 41752607, "liabilities": 31906060, "long_term_liabilities": 14926205, "quarter": 3 }, { "assets": 67528567, "current_assets": 30889712, "current_liabilities": 18673108, "equity": 47033611, "fixed_assets": 36638855, "liabilities": 32573828, "long_term_liabilities": 13900720, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38640, "financing_cash_flow": -12838, "investing_cash_flow": -349747, "net_cash_flow": 13585303, "operating_cash_flow": 13718945, "quarter": 1 }, { "change_in_working_capital": 44313, "financing_cash_flow": -18122, "investing_cash_flow": -458757, "net_cash_flow": 13375777, "operating_cash_flow": 13494423, "quarter": 2 }, { "change_in_working_capital": 16192, "financing_cash_flow": 153034, "investing_cash_flow": -287510, "net_cash_flow": 13868262, "operating_cash_flow": 14213391, "quarter": 3 }, { "change_in_working_capital": 77007, "financing_cash_flow": -139044, "investing_cash_flow": -200615, "net_cash_flow": 14078627, "operating_cash_flow": 14785511, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6821326045892913, "current_ratio": 1.6184700683057114, "debt_to_equity_ratio": 0.7022760177925853, "profit_margin": 0.277326627407116, "quarter": 1, "return_on_assets": 0.18917353467517994, "return_on_equity": 0.2707977951818222 }, { "asset_turnover_ratio": 0.6701995724935077, "current_ratio": 1.1879284654709958, "debt_to_equity_ratio": 0.7079714752483044, "profit_margin": 0.26395571071611984, "quarter": 2, "return_on_assets": 0.1769030044791635, "return_on_equity": 0.25672913093619654 }, { "asset_turnover_ratio": 0.6584752902366069, "current_ratio": 1.4146137879269287, "debt_to_equity_ratio": 0.6867301729097057, "profit_margin": 0.2907982630638776, "quarter": 3, "return_on_assets": 0.19148347067128801, "return_on_equity": 0.27107463556566425 }, { "asset_turnover_ratio": 0.6469561245094984, "current_ratio": 1.6542351707064513, "debt_to_equity_ratio": 0.6925648978982286, "profit_margin": 0.27648018839031846, "quarter": 4, "return_on_assets": 0.17887055118465642, "return_on_equity": 0.25681362207124603 } ], "income_statement": [ { "depreciation": 1915216, "expenses": 26596380, "income_tax": 4162443, "marketing_expense": 5257394, "net_income": 15966172, "net_profit": 11803729, "operational_expense": 16649453, "product_revenue": 15447507, "quarter": 1, "rd_expense": 4808737, "revenue": 42562552, "salaries_expense": 10710975, "service_revenue": 27115045 }, { "depreciation": 2161630, "expenses": 26761475, "income_tax": 4840181, "marketing_expense": 4023981, "net_income": 16172974, "net_profit": 11332793, "operational_expense": 16333753, "product_revenue": 14664315, "quarter": 2, "rd_expense": 3211626, "revenue": 42934449, "salaries_expense": 9751742, "service_revenue": 28270134 }, { "depreciation": 1619036, "expenses": 26927595, "income_tax": 3787645, "marketing_expense": 4261417, "net_income": 16382000, "net_profit": 12594355, "operational_expense": 18210825, "product_revenue": 13307625, "quarter": 3, "rd_expense": 4159068, "revenue": 43309595, "salaries_expense": 11971207, "service_revenue": 30001970 }, { "depreciation": 2706639, "expenses": 27094747, "income_tax": 4514401, "marketing_expense": 4653025, "net_income": 16593273, "net_profit": 12078872, "operational_expense": 16955523, "product_revenue": 14327450, "quarter": 4, "rd_expense": 3160795, "revenue": 43688020, "salaries_expense": 9540080, "service_revenue": 29360570 } ], "market_conditions": { "gdp_growth": [ 0.04847664273704195, 0.04387728082160006, 0.049067026595409666, 0.05431816363373168 ], "inflation_rate": [ 0.011176288947622015, 0.005705847752627735, 0.008823921455244937, 0.0027950525022992856 ], "interest_rate": [ 0.01843268407683997, 0.01616218280828289, 0.0187992263358815, 0.018794584995143325 ], "year": 2002 }, "random_event": { "description": "King, Porter and Bush Senior Leadership Change in 2002", "impact": 0.05, "type": "Senior Leadership Change" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 115443, "billable_hours_per_employee": 96, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 96210620, "net_revenue": 86564373, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 155691 }, { "average_project_size": 184216, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 104318412, "net_revenue": 87287533, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 156992 }, { "average_project_size": 140990, "billable_hours_per_employee": 139, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 101077988, "net_revenue": 88016736, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 158303 }, { "average_project_size": 150495, "billable_hours_per_employee": 147, "client_concentration": 0.38, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 103977997, "net_revenue": 88752030, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 159626 } ], "balance_sheet": [ { "assets": 109514707, "current_assets": 34996187, "current_liabilities": 28278709, "equity": 73595836, "fixed_assets": 74518520, "liabilities": 56243014, "long_term_liabilities": 27964305, "quarter": 1 }, { "assets": 111461925, "current_assets": 48332665, "current_liabilities": 26752789, "equity": 73682627, "fixed_assets": 63129260, "liabilities": 57729374, "long_term_liabilities": 30976585, "quarter": 2 }, { "assets": 113443766, "current_assets": 52434947, "current_liabilities": 23806166, "equity": 73966077, "fixed_assets": 61008819, "liabilities": 59255015, "long_term_liabilities": 35448849, "quarter": 3 }, { "assets": 115460844, "current_assets": 49045046, "current_liabilities": 28146637, "equity": 75905653, "fixed_assets": 66415798, "liabilities": 60820975, "long_term_liabilities": 32674338, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15558, "financing_cash_flow": -156151, "investing_cash_flow": -417685, "net_cash_flow": 26026100, "operating_cash_flow": 26161020, "quarter": 1 }, { "change_in_working_capital": -85742, "financing_cash_flow": 39790, "investing_cash_flow": -229603, "net_cash_flow": 25581906, "operating_cash_flow": 25584613, "quarter": 2 }, { "change_in_working_capital": 12818, "financing_cash_flow": 142230, "investing_cash_flow": -151024, "net_cash_flow": 24819663, "operating_cash_flow": 25068188, "quarter": 3 }, { "change_in_working_capital": 72358, "financing_cash_flow": -127522, "investing_cash_flow": -190524, "net_cash_flow": 25497390, "operating_cash_flow": 25568492, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7904360553144703, "current_ratio": 1.2375454268439199, "debt_to_equity_ratio": 0.764214622142481, "profit_margin": 0.23478646347961188, "quarter": 1, "return_on_assets": 0.18558368603405934, "return_on_equity": 0.27615887127092353 }, { "asset_turnover_ratio": 0.7831152476507112, "current_ratio": 1.806640234780755, "debt_to_equity_ratio": 0.7834869134076884, "profit_margin": 0.2285558465720414, "quarter": 2, "return_on_assets": 0.17898556839028215, "return_on_equity": 0.27075685018667967 }, { "asset_turnover_ratio": 0.775862254079259, "current_ratio": 2.202578399226486, "debt_to_equity_ratio": 0.8011106902425013, "profit_margin": 0.22469960712926232, "quarter": 3, "return_on_assets": 0.1743359436780334, "return_on_equity": 0.26738373592532155 }, { "asset_turnover_ratio": 0.7686764354502726, "current_ratio": 1.742483338240373, "debt_to_equity_ratio": 0.8012706906032414, "profit_margin": 0.23960898697190364, "quarter": 4, "return_on_assets": 0.1841817820074137, "return_on_equity": 0.280160741124248 } ], "income_statement": [ { "depreciation": 5836877, "expenses": 59974289, "income_tax": 6265941, "marketing_expense": 7599989, "net_income": 26590084, "net_profit": 20324143, "operational_expense": 34723053, "product_revenue": 32632601, "quarter": 1, "rd_expense": 11571195, "revenue": 86564373, "salaries_expense": 26017260, "service_revenue": 53931772 }, { "depreciation": 5634537, "expenses": 60415734, "income_tax": 6921723, "marketing_expense": 10333849, "net_income": 26871799, "net_profit": 19950076, "operational_expense": 32412914, "product_revenue": 23699421, "quarter": 2, "rd_expense": 9160294, "revenue": 87287533, "salaries_expense": 25968287, "service_revenue": 63588112 }, { "depreciation": 5290862, "expenses": 60860429, "income_tax": 7378981, "marketing_expense": 6697898, "net_income": 27156307, "net_profit": 19777326, "operational_expense": 38148281, "product_revenue": 27281599, "quarter": 3, "rd_expense": 10470868, "revenue": 88016736, "salaries_expense": 27166038, "service_revenue": 60735137 }, { "depreciation": 4302708, "expenses": 61308397, "income_tax": 6177849, "marketing_expense": 11254275, "net_income": 27443633, "net_profit": 21265784, "operational_expense": 37904547, "product_revenue": 18744684, "quarter": 4, "rd_expense": 8640644, "revenue": 88752030, "salaries_expense": 21732263, "service_revenue": 70007346 } ], "market_conditions": { "gdp_growth": [ 0.04548993086100085, 0.04171793249502488, 0.04694328525681699, 0.05022282465044567 ], "inflation_rate": [ 0.008496920712003211, 0.0029777978845027895, 0.010315836642191371, 0.010863629885130122 ], "interest_rate": [ 0.013504971530265867, 0.015352532080492629, 0.014176062794011714, 0.01405416859227255 ], "year": 2003 }, "random_event": { "description": "King, Porter and Bush New Ad Campaign Launch in 2003", "impact": 0.02, "type": "New Ad Campaign Launch" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 121655, "billable_hours_per_employee": 134, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 70816662, "net_revenue": 57817027, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 103987 }, { "average_project_size": 100742, "billable_hours_per_employee": 154, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 62763883, "net_revenue": 56817366, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 102190 }, { "average_project_size": 60597, "billable_hours_per_employee": 106, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 69923663, "net_revenue": 55834990, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 100423 }, { "average_project_size": 143726, "billable_hours_per_employee": 107, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 68159855, "net_revenue": 54869599, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 98686 } ], "balance_sheet": [ { "assets": 66446534, "current_assets": 31447577, "current_liabilities": 19911242, "equity": 44614770, "fixed_assets": 34998957, "liabilities": 36270345, "long_term_liabilities": 16359103, "quarter": 1 }, { "assets": 68263129, "current_assets": 21858989, "current_liabilities": 17718089, "equity": 45179160, "fixed_assets": 46404140, "liabilities": 37153424, "long_term_liabilities": 19435335, "quarter": 2 }, { "assets": 70129388, "current_assets": 32112737, "current_liabilities": 21249136, "equity": 47483954, "fixed_assets": 38016651, "liabilities": 38058004, "long_term_liabilities": 16808868, "quarter": 3 }, { "assets": 72046668, "current_assets": 26158883, "current_liabilities": 17308471, "equity": 47549353, "fixed_assets": 45887785, "liabilities": 38984607, "long_term_liabilities": 21676136, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92585, "financing_cash_flow": 82484, "investing_cash_flow": -286324, "net_cash_flow": 16862098, "operating_cash_flow": 16981946, "quarter": 1 }, { "change_in_working_capital": -62470, "financing_cash_flow": -21075, "investing_cash_flow": -118146, "net_cash_flow": 16613176, "operating_cash_flow": 17041137, "quarter": 2 }, { "change_in_working_capital": 78890, "financing_cash_flow": -107611, "investing_cash_flow": -419448, "net_cash_flow": 17854768, "operating_cash_flow": 17965381, "quarter": 3 }, { "change_in_working_capital": 22268, "financing_cash_flow": -138900, "investing_cash_flow": -216370, "net_cash_flow": 17163480, "operating_cash_flow": 17777551, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8701285608064975, "current_ratio": 1.579388016076546, "debt_to_equity_ratio": 0.8129672079448129, "profit_margin": 0.2497288731224454, "quarter": 1, "return_on_assets": 0.21729622496186182, "return_on_equity": 0.323627825493665 }, { "asset_turnover_ratio": 0.8323287671152607, "current_ratio": 1.2337103058913408, "debt_to_equity_ratio": 0.8223575648595502, "profit_margin": 0.2476259635126345, "quarter": 2, "return_on_assets": 0.2061062129161996, "return_on_equity": 0.3114147097909744 }, { "asset_turnover_ratio": 0.7961710716768269, "current_ratio": 1.511249069138623, "debt_to_equity_ratio": 0.8014918892390469, "profit_margin": 0.27603783935485615, "quarter": 3, "return_on_assets": 0.2197733423825116, "return_on_equity": 0.3245848060589057 }, { "asset_turnover_ratio": 0.7615841304416743, "current_ratio": 1.511334132287017, "debt_to_equity_ratio": 0.8198767078912724, "profit_margin": 0.2640313081201851, "quarter": 4, "return_on_assets": 0.20108205420408895, "return_on_equity": 0.3046790563059817 } ], "income_statement": [ { "depreciation": 2543365, "expenses": 38003305, "income_tax": 5375141, "marketing_expense": 5067492, "net_income": 19813722, "net_profit": 14438581, "operational_expense": 24179564, "product_revenue": 12654736, "quarter": 1, "rd_expense": 7571044, "revenue": 57817027, "salaries_expense": 13498826, "service_revenue": 45162291 }, { "depreciation": 2971682, "expenses": 36871645, "income_tax": 5876266, "marketing_expense": 6710976, "net_income": 19945721, "net_profit": 14069455, "operational_expense": 22161638, "product_revenue": 12607785, "quarter": 2, "rd_expense": 4681562, "revenue": 56817366, "salaries_expense": 12668718, "service_revenue": 44209581 }, { "depreciation": 2552811, "expenses": 35773683, "income_tax": 4648737, "marketing_expense": 5290832, "net_income": 20061307, "net_profit": 15412570, "operational_expense": 21267941, "product_revenue": 21813716, "quarter": 3, "rd_expense": 5732820, "revenue": 55834990, "salaries_expense": 12201497, "service_revenue": 34021274 }, { "depreciation": 3290259, "expenses": 34708417, "income_tax": 5673890, "marketing_expense": 4122304, "net_income": 20161182, "net_profit": 14487292, "operational_expense": 19199858, "product_revenue": 20394545, "quarter": 4, "rd_expense": 3494758, "revenue": 54869599, "salaries_expense": 16794016, "service_revenue": 34475054 } ], "market_conditions": { "gdp_growth": [ 0.05213927382545146, 0.05651700246696843, 0.05679602764871109, 0.047071002963832397 ], "inflation_rate": [ 0.013462500091403266, 0.00870288954110848, 0.006230212908439953, 0.011035986715458069 ], "interest_rate": [ 0.012774960654385423, 0.012390339536529803, 0.009269149817579765, 0.012524115369435856 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 142666, "billable_hours_per_employee": 115, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 57570961, "net_revenue": 46703090, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 83998 }, { "average_project_size": 77602, "billable_hours_per_employee": 112, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 56579216, "net_revenue": 47252275, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 84986 }, { "average_project_size": 65965, "billable_hours_per_employee": 94, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 60262691, "net_revenue": 47807919, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 85985 }, { "average_project_size": 126546, "billable_hours_per_employee": 96, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 61243918, "net_revenue": 48370096, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 86997 } ], "balance_sheet": [ { "assets": 59675699, "current_assets": 28265870, "current_liabilities": 14547533, "equity": 43347030, "fixed_assets": 31409829, "liabilities": 28851909, "long_term_liabilities": 14304376, "quarter": 1 }, { "assets": 61298062, "current_assets": 19596212, "current_liabilities": 16416031, "equity": 44527721, "fixed_assets": 41701850, "liabilities": 29534512, "long_term_liabilities": 13118481, "quarter": 2 }, { "assets": 62964531, "current_assets": 25718419, "current_liabilities": 18091828, "equity": 44980336, "fixed_assets": 37246112, "liabilities": 30233264, "long_term_liabilities": 12141436, "quarter": 3 }, { "assets": 64676306, "current_assets": 21242480, "current_liabilities": 16535367, "equity": 47488262, "fixed_assets": 43433826, "liabilities": 30948547, "long_term_liabilities": 14413180, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15809, "financing_cash_flow": 96055, "investing_cash_flow": -162958, "net_cash_flow": 14475853, "operating_cash_flow": 14586236, "quarter": 1 }, { "change_in_working_capital": -7529, "financing_cash_flow": 90226, "investing_cash_flow": -458378, "net_cash_flow": 15039611, "operating_cash_flow": 15368727, "quarter": 2 }, { "change_in_working_capital": -23995, "financing_cash_flow": -76672, "investing_cash_flow": -119907, "net_cash_flow": 13848094, "operating_cash_flow": 14004374, "quarter": 3 }, { "change_in_working_capital": 5407, "financing_cash_flow": -24860, "investing_cash_flow": -211988, "net_cash_flow": 15225279, "operating_cash_flow": 15548201, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7826148798022458, "current_ratio": 1.9430009198123146, "debt_to_equity_ratio": 0.6656029028978456, "profit_margin": 0.26814585501730187, "quarter": 1, "return_on_assets": 0.20985493609383613, "return_on_equity": 0.2889065294669554 }, { "asset_turnover_ratio": 0.7708608308040799, "current_ratio": 1.1937241102919458, "debt_to_equity_ratio": 0.6632837103879626, "profit_margin": 0.27012817901360303, "quarter": 2, "return_on_assets": 0.20823123249801928, "return_on_equity": 0.2866567323308552 }, { "asset_turnover_ratio": 0.7592833336597076, "current_ratio": 1.4215489446395355, "debt_to_equity_ratio": 0.6721440231126775, "profit_margin": 0.256214226768582, "quarter": 3, "return_on_assets": 0.19453919223189323, "return_on_equity": 0.27232053135396767 }, { "asset_turnover_ratio": 0.7478796949225888, "current_ratio": 1.2846693998385401, "debt_to_equity_ratio": 0.6517094055790039, "profit_margin": 0.28448368181861783, "quarter": 4, "return_on_assets": 0.21275956916896274, "return_on_equity": 0.2897664058541456 } ], "income_statement": [ { "depreciation": 2062996, "expenses": 30641333, "income_tax": 3538517, "marketing_expense": 3467180, "net_income": 16061757, "net_profit": 12523240, "operational_expense": 19081584, "product_revenue": 15655305, "quarter": 1, "rd_expense": 4523004, "revenue": 46703090, "salaries_expense": 15131418, "service_revenue": 31047785 }, { "depreciation": 2604556, "expenses": 30744433, "income_tax": 3743671, "marketing_expense": 5201073, "net_income": 16507842, "net_profit": 12764171, "operational_expense": 18545212, "product_revenue": 11198584, "quarter": 2, "rd_expense": 5511410, "revenue": 47252275, "salaries_expense": 13373994, "service_revenue": 36053691 }, { "depreciation": 1755305, "expenses": 30847880, "income_tax": 4710970, "marketing_expense": 4784612, "net_income": 16960039, "net_profit": 12249069, "operational_expense": 18022107, "product_revenue": 11847933, "quarter": 3, "rd_expense": 6123282, "revenue": 47807919, "salaries_expense": 14571933, "service_revenue": 35959986 }, { "depreciation": 1787698, "expenses": 30951676, "income_tax": 3657917, "marketing_expense": 6121061, "net_income": 17418420, "net_profit": 13760503, "operational_expense": 21355176, "product_revenue": 11998307, "quarter": 4, "rd_expense": 5402479, "revenue": 48370096, "salaries_expense": 13073901, "service_revenue": 36371789 } ], "market_conditions": { "gdp_growth": [ 0.035754146711447776, 0.04314401685470343, 0.04104619661733053, 0.03528484520646846 ], "inflation_rate": [ 0.00948469072979382, 0.006390763782739652, 0.010612522985731388, 0.0037518029829389727 ], "interest_rate": [ 0.007490836186199788, 0.012372703909897524, 0.016831152799080935, 0.01438910852873019 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 2010, "industry": "Advertising", "location": "South Tammybury", "name": "Young-Lyons", "num_employees": 384, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.young-lyons.com" }

[ { "advertising_kpis": [ { "average_project_size": 146069, "billable_hours_per_employee": 131, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 9587568, "net_revenue": 7564347, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 19699 }, { "average_project_size": 78184, "billable_hours_per_employee": 85, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 9599087, "net_revenue": 7524159, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 19594 }, { "average_project_size": 126776, "billable_hours_per_employee": 157, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 9601495, "net_revenue": 7484185, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 19490 }, { "average_project_size": 153716, "billable_hours_per_employee": 114, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 8250054, "net_revenue": 7444424, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 19387 } ], "balance_sheet": [ { "assets": 10471829, "current_assets": 4751967, "current_liabilities": 2202946, "equity": 8108110, "fixed_assets": 5719862, "liabilities": 4610430, "long_term_liabilities": 2407484, "quarter": 1 }, { "assets": 10704975, "current_assets": 5153825, "current_liabilities": 2070149, "equity": 8039410, "fixed_assets": 5551150, "liabilities": 4645814, "long_term_liabilities": 2575665, "quarter": 2 }, { "assets": 10943313, "current_assets": 4572970, "current_liabilities": 2434812, "equity": 8249319, "fixed_assets": 6370343, "liabilities": 4681470, "long_term_liabilities": 2246658, "quarter": 3 }, { "assets": 11186956, "current_assets": 3550198, "current_liabilities": 2587714, "equity": 8550357, "fixed_assets": 7636758, "liabilities": 4717399, "long_term_liabilities": 2129685, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84097, "financing_cash_flow": -46627, "investing_cash_flow": -250476, "net_cash_flow": 2386374, "operating_cash_flow": 2683024, "quarter": 1 }, { "change_in_working_capital": 91816, "financing_cash_flow": 8150, "investing_cash_flow": -258870, "net_cash_flow": 2149946, "operating_cash_flow": 2316081, "quarter": 2 }, { "change_in_working_capital": 25413, "financing_cash_flow": 57248, "investing_cash_flow": -406152, "net_cash_flow": 1728983, "operating_cash_flow": 2275878, "quarter": 3 }, { "change_in_working_capital": -15753, "financing_cash_flow": 161126, "investing_cash_flow": -237183, "net_cash_flow": 1965203, "operating_cash_flow": 2413632, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7223520361151811, "current_ratio": 2.1570964517514275, "debt_to_equity_ratio": 0.568619567322101, "profit_margin": 0.2970132121120303, "quarter": 1, "return_on_assets": 0.21454809852223522, "return_on_equity": 0.27709429201133184 }, { "asset_turnover_ratio": 0.7028656302326722, "current_ratio": 2.489591328933328, "debt_to_equity_ratio": 0.5778799688036809, "profit_margin": 0.2631854271022183, "quarter": 2, "return_on_assets": 0.1849839910882557, "return_on_equity": 0.24631770241846104 }, { "asset_turnover_ratio": 0.6839048650075165, "current_ratio": 1.8781614350512483, "debt_to_equity_ratio": 0.5674977534509212, "profit_margin": 0.2655567707105049, "quarter": 3, "return_on_assets": 0.18161556742459983, "return_on_equity": 0.2409260691700733 }, { "asset_turnover_ratio": 0.665455732551375, "current_ratio": 1.3719437310305544, "debt_to_equity_ratio": 0.5517195363889484, "profit_margin": 0.279511215374084, "quarter": 4, "return_on_assets": 0.18600234058308623, "return_on_equity": 0.24335825977792505 } ], "income_statement": [ { "depreciation": 436313, "expenses": 4755780, "income_tax": 561856, "marketing_expense": 895373, "net_income": 2808567, "net_profit": 2246711, "operational_expense": 2522956, "product_revenue": 2231650, "quarter": 1, "rd_expense": 607701, "revenue": 7564347, "salaries_expense": 2331889, "service_revenue": 5332697 }, { "depreciation": 335832, "expenses": 4718733, "income_tax": 825177, "marketing_expense": 659091, "net_income": 2805426, "net_profit": 1980249, "operational_expense": 2464006, "product_revenue": 1915254, "quarter": 2, "rd_expense": 502199, "revenue": 7524159, "salaries_expense": 2193666, "service_revenue": 5608905 }, { "depreciation": 288402, "expenses": 4681976, "income_tax": 814733, "marketing_expense": 617780, "net_income": 2802209, "net_profit": 1987476, "operational_expense": 2553710, "product_revenue": 2498971, "quarter": 3, "rd_expense": 737512, "revenue": 7484185, "salaries_expense": 2092203, "service_revenue": 4985214 }, { "depreciation": 332832, "expenses": 4645505, "income_tax": 718119, "marketing_expense": 758823, "net_income": 2798919, "net_profit": 2080800, "operational_expense": 3110592, "product_revenue": 2242241, "quarter": 4, "rd_expense": 834677, "revenue": 7444424, "salaries_expense": 1824042, "service_revenue": 5202183 } ], "market_conditions": { "gdp_growth": [ 0.04210892678044874, 0.04133421721625133, 0.04135615735591828, 0.03955950228069271 ], "inflation_rate": [ 0.011609140312540359, 0.004064697345014358, 0.004585421732879703, 0.010575210662086533 ], "interest_rate": [ 0.010848769507513793, 0.01941120369725831, 0.01411395983628666, 0.01840415782848183 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 77730, "billable_hours_per_employee": 85, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 11979190, "net_revenue": 9285514, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 24181 }, { "average_project_size": 132514, "billable_hours_per_employee": 140, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 11871727, "net_revenue": 9146099, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 23818 }, { "average_project_size": 149390, "billable_hours_per_employee": 114, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 10212532, "net_revenue": 9008777, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 23460 }, { "average_project_size": 101201, "billable_hours_per_employee": 107, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 11338739, "net_revenue": 8873517, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 23108 } ], "balance_sheet": [ { "assets": 9914355, "current_assets": 4744462, "current_liabilities": 2450842, "equity": 8133355, "fixed_assets": 5169893, "liabilities": 4492862, "long_term_liabilities": 2042020, "quarter": 1 }, { "assets": 10173456, "current_assets": 4237537, "current_liabilities": 2501209, "equity": 8175807, "fixed_assets": 5935919, "liabilities": 4589816, "long_term_liabilities": 2088607, "quarter": 2 }, { "assets": 10439328, "current_assets": 3470282, "current_liabilities": 2011602, "equity": 8067360, "fixed_assets": 6969046, "liabilities": 4688862, "long_term_liabilities": 2677260, "quarter": 3 }, { "assets": 10712149, "current_assets": 4184219, "current_liabilities": 2045808, "equity": 8446738, "fixed_assets": 6527930, "liabilities": 4790045, "long_term_liabilities": 2744237, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57876, "financing_cash_flow": -86696, "investing_cash_flow": -267869, "net_cash_flow": 2572809, "operating_cash_flow": 3118395, "quarter": 1 }, { "change_in_working_capital": 16319, "financing_cash_flow": -172890, "investing_cash_flow": -406876, "net_cash_flow": 2614159, "operating_cash_flow": 2970252, "quarter": 2 }, { "change_in_working_capital": -24771, "financing_cash_flow": -143113, "investing_cash_flow": -147142, "net_cash_flow": 2075051, "operating_cash_flow": 2746202, "quarter": 3 }, { "change_in_working_capital": -48993, "financing_cash_flow": 193434, "investing_cash_flow": -228274, "net_cash_flow": 2757514, "operating_cash_flow": 2889710, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9365726766895073, "current_ratio": 1.9358498018232102, "debt_to_equity_ratio": 0.552399594017475, "profit_margin": 0.29205297628111915, "quarter": 1, "return_on_assets": 0.273528837730745, "return_on_equity": 0.33342476751598815 }, { "asset_turnover_ratio": 0.8990159292967896, "current_ratio": 1.6941954870624567, "debt_to_equity_ratio": 0.5613899643178955, "profit_margin": 0.2834177718828541, "quarter": 2, "return_on_assets": 0.2547970915684896, "return_on_equity": 0.3170533502075086 }, { "asset_turnover_ratio": 0.8629652215161743, "current_ratio": 1.7251335005632327, "debt_to_equity_ratio": 0.5812139287201761, "profit_margin": 0.2571818572043686, "quarter": 3, "return_on_assets": 0.22193899837230902, "return_on_equity": 0.2871935800559291 }, { "asset_turnover_ratio": 0.8283601170969522, "current_ratio": 2.0452647560279362, "debt_to_equity_ratio": 0.5670881469272517, "profit_margin": 0.28451334459606037, "quarter": 4, "return_on_assets": 0.2356795074452381, "return_on_equity": 0.29888863606282096 } ], "income_statement": [ { "depreciation": 406533, "expenses": 5881294, "income_tax": 692358, "marketing_expense": 1015069, "net_income": 3404220, "net_profit": 2711862, "operational_expense": 3860034, "product_revenue": 3500816, "quarter": 1, "rd_expense": 1082472, "revenue": 9285514, "salaries_expense": 1842406, "service_revenue": 5784698 }, { "depreciation": 378085, "expenses": 5794100, "income_tax": 759832, "marketing_expense": 1154786, "net_income": 3351999, "net_profit": 2592167, "operational_expense": 3365074, "product_revenue": 3599694, "quarter": 2, "rd_expense": 763602, "revenue": 9146099, "salaries_expense": 1933104, "service_revenue": 5546405 }, { "depreciation": 429308, "expenses": 5708200, "income_tax": 983683, "marketing_expense": 808729, "net_income": 3300577, "net_profit": 2316894, "operational_expense": 3240269, "product_revenue": 1937377, "quarter": 3, "rd_expense": 733017, "revenue": 9008777, "salaries_expense": 2188212, "service_revenue": 7071400 }, { "depreciation": 365076, "expenses": 5623573, "income_tax": 725310, "marketing_expense": 840756, "net_income": 3249944, "net_profit": 2524634, "operational_expense": 3611981, "product_revenue": 2349036, "quarter": 4, "rd_expense": 644053, "revenue": 8873517, "salaries_expense": 1799832, "service_revenue": 6524481 } ], "market_conditions": { "gdp_growth": [ 0.05090904793099896, 0.05203529749398395, 0.050894167330529705, 0.043787249277327446 ], "inflation_rate": [ 0.005412704950429233, 0.01240360562992721, 0.005415437649201075, 0.011532220045893223 ], "interest_rate": [ 0.008796388851670516, 0.011868889165048118, 0.014321872369804518, 0.012306773264357328 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 82247, "billable_hours_per_employee": 120, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 14448384, "net_revenue": 11832129, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 30813 }, { "average_project_size": 120012, "billable_hours_per_employee": 125, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 12952294, "net_revenue": 11647688, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 30333 }, { "average_project_size": 56072, "billable_hours_per_employee": 117, "client_concentration": 0.39, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 12956961, "net_revenue": 11466123, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 29860 }, { "average_project_size": 192931, "billable_hours_per_employee": 154, "client_concentration": 0.35, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 13619329, "net_revenue": 11287388, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 29394 } ], "balance_sheet": [ { "assets": 17239448, "current_assets": 5758468, "current_liabilities": 5410740, "equity": 10818263, "fixed_assets": 11480980, "liabilities": 9612576, "long_term_liabilities": 4201836, "quarter": 1 }, { "assets": 17516713, "current_assets": 6219985, "current_liabilities": 5430083, "equity": 11040419, "fixed_assets": 11296728, "liabilities": 9837630, "long_term_liabilities": 4407547, "quarter": 2 }, { "assets": 17798437, "current_assets": 6818022, "current_liabilities": 4089214, "equity": 11091644, "fixed_assets": 10980415, "liabilities": 10067954, "long_term_liabilities": 5978740, "quarter": 3 }, { "assets": 18084693, "current_assets": 5854571, "current_liabilities": 6117982, "equity": 11120947, "fixed_assets": 12230122, "liabilities": 10303669, "long_term_liabilities": 4185687, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92424, "financing_cash_flow": -69716, "investing_cash_flow": -342220, "net_cash_flow": 3537416, "operating_cash_flow": 3905326, "quarter": 1 }, { "change_in_working_capital": 51199, "financing_cash_flow": -88639, "investing_cash_flow": -294883, "net_cash_flow": 3524346, "operating_cash_flow": 3782937, "quarter": 2 }, { "change_in_working_capital": -93810, "financing_cash_flow": -182785, "investing_cash_flow": -261784, "net_cash_flow": 3367603, "operating_cash_flow": 3736392, "quarter": 3 }, { "change_in_working_capital": -64004, "financing_cash_flow": -39197, "investing_cash_flow": -438867, "net_cash_flow": 3555019, "operating_cash_flow": 4018647, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6863403631021132, "current_ratio": 1.0642662556323164, "debt_to_equity_ratio": 0.8885507775139133, "profit_margin": 0.2697224649934091, "quarter": 1, "return_on_assets": 0.1851214145603734, "return_on_equity": 0.29500031566990004 }, { "asset_turnover_ratio": 0.6649471279229157, "current_ratio": 1.1454677580434773, "debt_to_equity_ratio": 0.8910558557605468, "profit_margin": 0.2885839661914021, "quarter": 2, "return_on_assets": 0.19189307948357662, "return_on_equity": 0.3044572855432389 }, { "asset_turnover_ratio": 0.6442207818585418, "current_ratio": 1.6673184626678867, "debt_to_equity_ratio": 0.9077061975663842, "profit_margin": 0.29313840432376315, "quarter": 3, "return_on_assets": 0.18884585202622006, "return_on_equity": 0.3030354201775679 }, { "asset_turnover_ratio": 0.6241404263815814, "current_ratio": 0.956944789965057, "debt_to_equity_ratio": 0.9265100355212555, "profit_margin": 0.29589866140864474, "quarter": 4, "return_on_assets": 0.18468231669733073, "return_on_equity": 0.3003272113427031 } ], "income_statement": [ { "depreciation": 713935, "expenses": 7571340, "income_tax": 1069398, "marketing_expense": 1360061, "net_income": 4260789, "net_profit": 3191391, "operational_expense": 5110201, "product_revenue": 3301118, "quarter": 1, "rd_expense": 916004, "revenue": 11832129, "salaries_expense": 2337152, "service_revenue": 8531011 }, { "depreciation": 421601, "expenses": 7387649, "income_tax": 898703, "marketing_expense": 1218467, "net_income": 4260039, "net_profit": 3361336, "operational_expense": 4357967, "product_revenue": 3925048, "quarter": 2, "rd_expense": 1257087, "revenue": 11647688, "salaries_expense": 2375186, "service_revenue": 7722640 }, { "depreciation": 375231, "expenses": 7208414, "income_tax": 896548, "marketing_expense": 1326388, "net_income": 4257709, "net_profit": 3361161, "operational_expense": 3911809, "product_revenue": 3907284, "quarter": 3, "rd_expense": 1365821, "revenue": 11466123, "salaries_expense": 2616152, "service_revenue": 7558839 }, { "depreciation": 678724, "expenses": 7033528, "income_tax": 913937, "marketing_expense": 1008718, "net_income": 4253860, "net_profit": 3339923, "operational_expense": 4841206, "product_revenue": 4167929, "quarter": 4, "rd_expense": 1050292, "revenue": 11287388, "salaries_expense": 2555623, "service_revenue": 7119459 } ], "market_conditions": { "gdp_growth": [ 0.05340530928945798, 0.054761947002641656, 0.04882636649187005, 0.052067422374029004 ], "inflation_rate": [ 0.0030013659160877714, 0.005325169721490674, 0.011491847978552053, 0.007282512591268782 ], "interest_rate": [ 0.013374340384007855, 0.018506033548699667, 0.012060640166593998, 0.010155891814902637 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 89934, "billable_hours_per_employee": 101, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 12159614, "net_revenue": 9371231, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 24404 }, { "average_project_size": 96276, "billable_hours_per_employee": 102, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 12015746, "net_revenue": 9438432, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 24579 }, { "average_project_size": 176028, "billable_hours_per_employee": 99, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 10569175, "net_revenue": 9506116, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 24756 }, { "average_project_size": 71157, "billable_hours_per_employee": 84, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 11618727, "net_revenue": 9574285, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 24933 } ], "balance_sheet": [ { "assets": 12206539, "current_assets": 4132781, "current_liabilities": 3583335, "equity": 8180684, "fixed_assets": 8073758, "liabilities": 6842054, "long_term_liabilities": 3258719, "quarter": 1 }, { "assets": 12418961, "current_assets": 4886015, "current_liabilities": 3488993, "equity": 8227917, "fixed_assets": 7532946, "liabilities": 6910442, "long_term_liabilities": 3421449, "quarter": 2 }, { "assets": 12635080, "current_assets": 4853462, "current_liabilities": 4000039, "equity": 8477444, "fixed_assets": 7781618, "liabilities": 6979513, "long_term_liabilities": 2979474, "quarter": 3 }, { "assets": 12854960, "current_assets": 5221127, "current_liabilities": 3248534, "equity": 8535759, "fixed_assets": 7633833, "liabilities": 7049275, "long_term_liabilities": 3800741, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22508, "financing_cash_flow": -66943, "investing_cash_flow": -349844, "net_cash_flow": 2779245, "operating_cash_flow": 3157655, "quarter": 1 }, { "change_in_working_capital": -1631, "financing_cash_flow": 119972, "investing_cash_flow": -282411, "net_cash_flow": 2772816, "operating_cash_flow": 3043938, "quarter": 2 }, { "change_in_working_capital": -63330, "financing_cash_flow": -131445, "investing_cash_flow": -315624, "net_cash_flow": 3061292, "operating_cash_flow": 3329358, "quarter": 3 }, { "change_in_working_capital": 96280, "financing_cash_flow": 129553, "investing_cash_flow": -278529, "net_cash_flow": 3039774, "operating_cash_flow": 3142046, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7677222020099227, "current_ratio": 1.1533336961238623, "debt_to_equity_ratio": 0.8363669834942897, "profit_margin": 0.30051537519457155, "quarter": 1, "return_on_assets": 0.23071232558221458, "return_on_equity": 0.3442498206751416 }, { "asset_turnover_ratio": 0.760001742496816, "current_ratio": 1.4004083699795329, "debt_to_equity_ratio": 0.8398774562261627, "profit_margin": 0.28811967920095205, "quarter": 2, "return_on_assets": 0.21897145824034717, "return_on_equity": 0.330508681601917 }, { "asset_turnover_ratio": 0.752358987833872, "current_ratio": 1.2133536698017193, "debt_to_equity_ratio": 0.8233039345349848, "profit_margin": 0.29684857622187655, "quarter": 3, "return_on_assets": 0.22333669434621703, "return_on_equity": 0.3328688458455166 }, { "asset_turnover_ratio": 0.7447930604218138, "current_ratio": 1.6072255977619443, "debt_to_equity_ratio": 0.8258521591342961, "profit_margin": 0.28514651485724524, "quarter": 4, "return_on_assets": 0.21237514546914188, "return_on_equity": 0.31983962996143633 } ], "income_statement": [ { "depreciation": 341456, "expenses": 5771606, "income_tax": 783426, "marketing_expense": 682516, "net_income": 3599625, "net_profit": 2816199, "operational_expense": 3531721, "product_revenue": 2141916, "quarter": 1, "rd_expense": 909736, "revenue": 9371231, "salaries_expense": 2649101, "service_revenue": 7229315 }, { "depreciation": 324540, "expenses": 5781383, "income_tax": 937651, "marketing_expense": 1049277, "net_income": 3657049, "net_profit": 2719398, "operational_expense": 3720681, "product_revenue": 2195582, "quarter": 2, "rd_expense": 759545, "revenue": 9438432, "salaries_expense": 2280362, "service_revenue": 7242850 }, { "depreciation": 507481, "expenses": 5791177, "income_tax": 893062, "marketing_expense": 705043, "net_income": 3714939, "net_profit": 2821877, "operational_expense": 3988053, "product_revenue": 2896342, "quarter": 3, "rd_expense": 880165, "revenue": 9506116, "salaries_expense": 2855910, "service_revenue": 6609774 }, { "depreciation": 411972, "expenses": 5800988, "income_tax": 1043223, "marketing_expense": 733006, "net_income": 3773297, "net_profit": 2730074, "operational_expense": 3305448, "product_revenue": 2855562, "quarter": 4, "rd_expense": 967401, "revenue": 9574285, "salaries_expense": 2857942, "service_revenue": 6718723 } ], "market_conditions": { "gdp_growth": [ 0.028462900585165853, 0.037576016489986326, 0.023848337102486274, 0.029782565375846778 ], "inflation_rate": [ 0.010119891014164469, 0.011324823849608867, 0.01258738642469059, 0.01204667669621583 ], "interest_rate": [ 0.0227799806863516, 0.024821492377496146, 0.019730359242855062, 0.016858203656681944 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 131646, "billable_hours_per_employee": 157, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 6437403, "net_revenue": 5327400, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 13873 }, { "average_project_size": 85690, "billable_hours_per_employee": 150, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 6840559, "net_revenue": 5325548, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 13869 }, { "average_project_size": 193915, "billable_hours_per_employee": 90, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 6486629, "net_revenue": 5323697, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 13864 }, { "average_project_size": 69287, "billable_hours_per_employee": 136, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 6577111, "net_revenue": 5321847, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 13859 } ], "balance_sheet": [ { "assets": 5635203, "current_assets": 1690977, "current_liabilities": 1629264, "equity": 3914384, "fixed_assets": 3944226, "liabilities": 3134850, "long_term_liabilities": 1505586, "quarter": 1 }, { "assets": 5794079, "current_assets": 2691618, "current_liabilities": 1661709, "equity": 3995096, "fixed_assets": 3102461, "liabilities": 3186861, "long_term_liabilities": 1525152, "quarter": 2 }, { "assets": 5957435, "current_assets": 1869978, "current_liabilities": 1627707, "equity": 4042218, "fixed_assets": 4087457, "liabilities": 3239735, "long_term_liabilities": 1612028, "quarter": 3 }, { "assets": 6125395, "current_assets": 1932565, "current_liabilities": 1904432, "equity": 4288789, "fixed_assets": 4192830, "liabilities": 3293486, "long_term_liabilities": 1389054, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6007, "financing_cash_flow": 113634, "investing_cash_flow": -420255, "net_cash_flow": 1168724, "operating_cash_flow": 1625552, "quarter": 1 }, { "change_in_working_capital": 59602, "financing_cash_flow": 175376, "investing_cash_flow": -383579, "net_cash_flow": 1330602, "operating_cash_flow": 1597511, "quarter": 2 }, { "change_in_working_capital": -46661, "financing_cash_flow": 72492, "investing_cash_flow": -393968, "net_cash_flow": 1673732, "operating_cash_flow": 1661230, "quarter": 3 }, { "change_in_working_capital": 97845, "financing_cash_flow": -121400, "investing_cash_flow": -235376, "net_cash_flow": 1685074, "operating_cash_flow": 1701330, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9453785427073346, "current_ratio": 1.0378778393188581, "debt_to_equity_ratio": 0.8008539785570348, "profit_margin": 0.2654260990351766, "quarter": 1, "return_on_assets": 0.25092813870236796, "return_on_equity": 0.3612397250755163 }, { "asset_turnover_ratio": 0.9191362423605202, "current_ratio": 1.6197890244320756, "debt_to_equity_ratio": 0.7976932218900372, "profit_margin": 0.2606075468665384, "quarter": 2, "return_on_assets": 0.23953384135770328, "return_on_equity": 0.3473954067686984 }, { "asset_turnover_ratio": 0.8936223391442794, "current_ratio": 1.1488418984497824, "debt_to_equity_ratio": 0.8014745864770282, "profit_margin": 0.24879665390423233, "quarter": 3, "return_on_assets": 0.22233024783316982, "return_on_equity": 0.3276710954233542 }, { "asset_turnover_ratio": 0.868816949764056, "current_ratio": 1.0147723835768354, "debt_to_equity_ratio": 0.767929128712091, "profit_margin": 0.2737545818209355, "quarter": 4, "return_on_assets": 0.23784262076159987, "return_on_equity": 0.3396949581805027 } ], "income_statement": [ { "depreciation": 211521, "expenses": 3397817, "income_tax": 515552, "marketing_expense": 445850, "net_income": 1929583, "net_profit": 1414031, "operational_expense": 1758127, "product_revenue": 1469199, "quarter": 1, "rd_expense": 413834, "revenue": 5327400, "salaries_expense": 1604654, "service_revenue": 3858201 }, { "depreciation": 209633, "expenses": 3425346, "income_tax": 512324, "marketing_expense": 412414, "net_income": 1900202, "net_profit": 1387878, "operational_expense": 1816077, "product_revenue": 1696347, "quarter": 2, "rd_expense": 610169, "revenue": 5325548, "salaries_expense": 1680706, "service_revenue": 3629201 }, { "depreciation": 336712, "expenses": 3453098, "income_tax": 546081, "marketing_expense": 382759, "net_income": 1870599, "net_profit": 1324518, "operational_expense": 1917030, "product_revenue": 1171452, "quarter": 3, "rd_expense": 608359, "revenue": 5323697, "salaries_expense": 1214171, "service_revenue": 4152245 }, { "depreciation": 244450, "expenses": 3481075, "income_tax": 383892, "marketing_expense": 594539, "net_income": 1840772, "net_profit": 1456880, "operational_expense": 2433413, "product_revenue": 1737765, "quarter": 4, "rd_expense": 516197, "revenue": 5321847, "salaries_expense": 1442763, "service_revenue": 3584082 } ], "market_conditions": { "gdp_growth": [ 0.04922588013647372, 0.05667995680028192, 0.050660529655433995, 0.04659908970336832 ], "inflation_rate": [ 0.010142707401523397, 0.001068391644429005, 0.0029509728024629655, 0.008608976065233016 ], "interest_rate": [ 0.015402535437231045, 0.016507231231013098, 0.021302508230185445, 0.016341024738244038 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 1993, "industry": "Advertising", "location": "Christinahaven", "name": "Moore, Smith and Roth", "num_employees": 531, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.moore,smithandroth.com" }

[ { "advertising_kpis": [ { "average_project_size": 175121, "billable_hours_per_employee": 129, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 33589939, "net_revenue": 29315745, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 55209 }, { "average_project_size": 78489, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 34339023, "net_revenue": 28955960, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 54531 }, { "average_project_size": 67887, "billable_hours_per_employee": 136, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 35175225, "net_revenue": 28600590, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 53862 }, { "average_project_size": 117527, "billable_hours_per_employee": 146, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 36143715, "net_revenue": 28249582, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 53201 } ], "balance_sheet": [ { "assets": 35318113, "current_assets": 12664806, "current_liabilities": 11030215, "equity": 22231284, "fixed_assets": 22653307, "liabilities": 20738999, "long_term_liabilities": 9708784, "quarter": 1 }, { "assets": 36081151, "current_assets": 11246362, "current_liabilities": 11203909, "equity": 22836856, "fixed_assets": 24834789, "liabilities": 21070785, "long_term_liabilities": 9866876, "quarter": 2 }, { "assets": 36860674, "current_assets": 12424654, "current_liabilities": 11605472, "equity": 23018160, "fixed_assets": 24436020, "liabilities": 21407879, "long_term_liabilities": 9802407, "quarter": 3 }, { "assets": 37657039, "current_assets": 16230143, "current_liabilities": 9105253, "equity": 23571257, "fixed_assets": 21426896, "liabilities": 21750365, "long_term_liabilities": 12645112, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82075, "financing_cash_flow": -42708, "investing_cash_flow": -298304, "net_cash_flow": 8801820, "operating_cash_flow": 8924605, "quarter": 1 }, { "change_in_working_capital": -5446, "financing_cash_flow": 116599, "investing_cash_flow": -364313, "net_cash_flow": 8778585, "operating_cash_flow": 8988495, "quarter": 2 }, { "change_in_working_capital": 55786, "financing_cash_flow": -174099, "investing_cash_flow": -472980, "net_cash_flow": 8804498, "operating_cash_flow": 9270312, "quarter": 3 }, { "change_in_working_capital": -57041, "financing_cash_flow": 97257, "investing_cash_flow": -324299, "net_cash_flow": 8528252, "operating_cash_flow": 8808173, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8300484513427997, "current_ratio": 1.1481921249948437, "debt_to_equity_ratio": 0.9328745474170542, "profit_margin": 0.2610259435671855, "quarter": 1, "return_on_assets": 0.21666418021823533, "return_on_equity": 0.34420728915162974 }, { "asset_turnover_ratio": 0.8025231789307387, "current_ratio": 1.0037891239566477, "debt_to_equity_ratio": 0.9226657557415083, "profit_margin": 0.27028943264184646, "quarter": 2, "return_on_assets": 0.21691353471512037, "return_on_equity": 0.3427131125230198 }, { "asset_turnover_ratio": 0.7759106629466407, "current_ratio": 1.0705858408860924, "debt_to_equity_ratio": 0.9300430182082321, "profit_margin": 0.26451779491262245, "quarter": 3, "return_on_assets": 0.20524217761183638, "return_on_equity": 0.3286694071116023 }, { "asset_turnover_ratio": 0.7501806501568007, "current_ratio": 1.7825032429082421, "debt_to_equity_ratio": 0.9227494740734447, "profit_margin": 0.2713166870929276, "quarter": 4, "return_on_assets": 0.2035365287217617, "return_on_equity": 0.32516649409066306 } ], "income_statement": [ { "depreciation": 1272435, "expenses": 18687356, "income_tax": 2976219, "marketing_expense": 3225661, "net_income": 10628389, "net_profit": 7652170, "operational_expense": 10456858, "product_revenue": 7116205, "quarter": 1, "rd_expense": 3173266, "revenue": 29315745, "salaries_expense": 5986773, "service_revenue": 22199540 }, { "depreciation": 1162005, "expenses": 18287402, "income_tax": 2842068, "marketing_expense": 2306459, "net_income": 10668558, "net_profit": 7826490, "operational_expense": 11097781, "product_revenue": 11152507, "quarter": 2, "rd_expense": 3451849, "revenue": 28955960, "salaries_expense": 8644078, "service_revenue": 17803453 }, { "depreciation": 1704947, "expenses": 17896009, "income_tax": 3139216, "marketing_expense": 1791060, "net_income": 10704581, "net_profit": 7565365, "operational_expense": 9494303, "product_revenue": 11047194, "quarter": 3, "rd_expense": 2825619, "revenue": 28600590, "salaries_expense": 7063416, "service_revenue": 17553396 }, { "depreciation": 1143590, "expenses": 17512992, "income_tax": 3072007, "marketing_expense": 2788962, "net_income": 10736590, "net_profit": 7664583, "operational_expense": 9440132, "product_revenue": 8464919, "quarter": 4, "rd_expense": 3450546, "revenue": 28249582, "salaries_expense": 7038638, "service_revenue": 19784663 } ], "market_conditions": { "gdp_growth": [ 0.03131643527620277, 0.03221759225951957, 0.019435061157457446, 0.03440391763192618 ], "inflation_rate": [ 0.018663984268391977, 0.013845193071106408, 0.01967650562238768, 0.02187539936244302 ], "interest_rate": [ 0.01979535908769376, 0.026383347900777312, 0.0227317400278995, 0.0268670832688549 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 147900, "billable_hours_per_employee": 85, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 69018493, "net_revenue": 60520546, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 113975 }, { "average_project_size": 102583, "billable_hours_per_employee": 90, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 67244390, "net_revenue": 59725180, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 112477 }, { "average_project_size": 82654, "billable_hours_per_employee": 95, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 66031757, "net_revenue": 58940267, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 110999 }, { "average_project_size": 141661, "billable_hours_per_employee": 126, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 73548517, "net_revenue": 58165669, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 109540 } ], "balance_sheet": [ { "assets": 86975098, "current_assets": 29126378, "current_liabilities": 30409525, "equity": 44970806, "fixed_assets": 57848720, "liabilities": 51739611, "long_term_liabilities": 21330086, "quarter": 1 }, { "assets": 89916901, "current_assets": 30059712, "current_liabilities": 24346400, "equity": 47273115, "fixed_assets": 59857189, "liabilities": 52757659, "long_term_liabilities": 28411259, "quarter": 2 }, { "assets": 92958207, "current_assets": 40165246, "current_liabilities": 30097934, "equity": 48931308, "fixed_assets": 52792961, "liabilities": 53795737, "long_term_liabilities": 23697803, "quarter": 3 }, { "assets": 96102380, "current_assets": 47405908, "current_liabilities": 28169407, "equity": 51081979, "fixed_assets": 48696472, "liabilities": 54854241, "long_term_liabilities": 26684834, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16540, "financing_cash_flow": -47221, "investing_cash_flow": -205172, "net_cash_flow": 13386976, "operating_cash_flow": 13846939, "quarter": 1 }, { "change_in_working_capital": -77979, "financing_cash_flow": 152223, "investing_cash_flow": -258740, "net_cash_flow": 13363736, "operating_cash_flow": 13785781, "quarter": 2 }, { "change_in_working_capital": -64907, "financing_cash_flow": 91465, "investing_cash_flow": -460961, "net_cash_flow": 13866209, "operating_cash_flow": 13915115, "quarter": 3 }, { "change_in_working_capital": 65131, "financing_cash_flow": 30717, "investing_cash_flow": -274959, "net_cash_flow": 13869834, "operating_cash_flow": 13965204, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6958376292947667, "current_ratio": 0.9578044379187113, "debt_to_equity_ratio": 1.1505155366795072, "profit_margin": 0.16085973513854288, "quarter": 1, "return_on_assets": 0.11193225674778774, "return_on_equity": 0.21648086538631306 }, { "asset_turnover_ratio": 0.6642264061124615, "current_ratio": 1.2346676305326454, "debt_to_equity_ratio": 1.116018248427251, "profit_margin": 0.16934018449170016, "quarter": 2, "return_on_assets": 0.11248022215534319, "return_on_equity": 0.21394555869652337 }, { "asset_turnover_ratio": 0.6340512462767274, "current_ratio": 1.3344851510405997, "debt_to_equity_ratio": 1.0994134266756164, "profit_margin": 0.16574132587488957, "quarter": 3, "return_on_assets": 0.10508849423053093, "return_on_equity": 0.19964391714196564 }, { "asset_turnover_ratio": 0.6052469148006532, "current_ratio": 1.6828862602609989, "debt_to_equity_ratio": 1.0738472172348688, "profit_margin": 0.1690660516601296, "quarter": 4, "return_on_assets": 0.10232670616482131, "return_on_equity": 0.1925109440258765 } ], "income_statement": [ { "depreciation": 4111620, "expenses": 47064220, "income_tax": 3721007, "marketing_expense": 8702995, "net_income": 13456326, "net_profit": 9735319, "operational_expense": 24058528, "product_revenue": 16760156, "quarter": 1, "rd_expense": 6472199, "revenue": 60520546, "salaries_expense": 20424737, "service_revenue": 43760390 }, { "depreciation": 3671908, "expenses": 46332652, "income_tax": 3278655, "marketing_expense": 6203907, "net_income": 13392528, "net_profit": 10113873, "operational_expense": 32255359, "product_revenue": 13727821, "quarter": 2, "rd_expense": 5407572, "revenue": 59725180, "salaries_expense": 16943544, "service_revenue": 45997359 }, { "depreciation": 4146277, "expenses": 45612455, "income_tax": 3558974, "marketing_expense": 8658913, "net_income": 13327812, "net_profit": 9768838, "operational_expense": 29895772, "product_revenue": 15534073, "quarter": 3, "rd_expense": 7501456, "revenue": 58940267, "salaries_expense": 14964882, "service_revenue": 43406194 }, { "depreciation": 4131364, "expenses": 44903454, "income_tax": 3428375, "marketing_expense": 5383803, "net_income": 13262215, "net_profit": 9833840, "operational_expense": 25121717, "product_revenue": 22579957, "quarter": 4, "rd_expense": 5180794, "revenue": 58165669, "salaries_expense": 19153968, "service_revenue": 35585712 } ], "market_conditions": { "gdp_growth": [ 0.005660201787615594, 0.018475012257824712, 0.017992672232381504, 0.014600194896740339 ], "inflation_rate": [ 0.018669349584671313, 0.01866726573650373, 0.015692993087331606, 0.011989235201687824 ], "interest_rate": [ 0.034485409080965444, 0.030323719474193937, 0.03427170461579429, 0.034133150063213505 ], "year": 1994 }, "random_event": { "description": "Moore, Smith and Roth Data Privacy Regulation Impact in 1994", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 83610, "billable_hours_per_employee": 92, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 88013849, "net_revenue": 74894425, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 141044 }, { "average_project_size": 92485, "billable_hours_per_employee": 129, "client_concentration": 0.17, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 93064324, "net_revenue": 73955054, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 139275 }, { "average_project_size": 132897, "billable_hours_per_employee": 88, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 87617355, "net_revenue": 73027465, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 137528 }, { "average_project_size": 150774, "billable_hours_per_employee": 102, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 92216563, "net_revenue": 72111511, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 135803 } ], "balance_sheet": [ { "assets": 110563171, "current_assets": 39694799, "current_liabilities": 27211364, "equity": 72323846, "fixed_assets": 70868372, "liabilities": 52501285, "long_term_liabilities": 25289921, "quarter": 1 }, { "assets": 112488553, "current_assets": 46820548, "current_liabilities": 27427143, "equity": 72150769, "fixed_assets": 65668005, "liabilities": 53803371, "long_term_liabilities": 26376228, "quarter": 2 }, { "assets": 114447465, "current_assets": 43017721, "current_liabilities": 24668212, "equity": 73306331, "fixed_assets": 71429744, "liabilities": 55137750, "long_term_liabilities": 30469538, "quarter": 3 }, { "assets": 116440490, "current_assets": 41320732, "current_liabilities": 28005197, "equity": 74408788, "fixed_assets": 75119758, "liabilities": 56505222, "long_term_liabilities": 28500025, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99187, "financing_cash_flow": 11290, "investing_cash_flow": -147205, "net_cash_flow": 19052661, "operating_cash_flow": 19204286, "quarter": 1 }, { "change_in_working_capital": 54206, "financing_cash_flow": -49590, "investing_cash_flow": -170656, "net_cash_flow": 18474979, "operating_cash_flow": 18676725, "quarter": 2 }, { "change_in_working_capital": -44380, "financing_cash_flow": 187794, "investing_cash_flow": -485389, "net_cash_flow": 16658365, "operating_cash_flow": 16819345, "quarter": 3 }, { "change_in_working_capital": -94353, "financing_cash_flow": -79381, "investing_cash_flow": -265280, "net_cash_flow": 18159321, "operating_cash_flow": 18367267, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6773903490883053, "current_ratio": 1.458758149720095, "debt_to_equity_ratio": 0.7259194291188552, "profit_margin": 0.19042752514623085, "quarter": 1, "return_on_assets": 0.12899376773482735, "return_on_equity": 0.19719581837503497 }, { "asset_turnover_ratio": 0.6574451535526463, "current_ratio": 1.7070880477780714, "debt_to_equity_ratio": 0.7457075197632336, "profit_margin": 0.1820779821214112, "quarter": 2, "return_on_assets": 0.11970628691436719, "return_on_equity": 0.18663123327209444 }, { "asset_turnover_ratio": 0.638087221940652, "current_ratio": 1.7438524121650973, "debt_to_equity_ratio": 0.7521553629522121, "profit_margin": 0.19166235607384152, "quarter": 3, "return_on_assets": 0.12229730033775758, "return_on_equity": 0.19093324968071312 }, { "asset_turnover_ratio": 0.619299274676704, "current_ratio": 1.475466571436723, "debt_to_equity_ratio": 0.7593890925894399, "profit_margin": 0.2007102583109096, "quarter": 4, "return_on_assets": 0.12429971739212022, "return_on_equity": 0.1945135835299454 } ], "income_statement": [ { "depreciation": 4942326, "expenses": 56953518, "income_tax": 3678947, "marketing_expense": 7305422, "net_income": 17940907, "net_profit": 14261960, "operational_expense": 29621271, "product_revenue": 19711069, "quarter": 1, "rd_expense": 7021385, "revenue": 74894425, "salaries_expense": 27662180, "service_revenue": 55183356 }, { "depreciation": 5211138, "expenses": 55748239, "income_tax": 4741228, "marketing_expense": 6635034, "net_income": 18206815, "net_profit": 13465587, "operational_expense": 35185148, "product_revenue": 29450994, "quarter": 2, "rd_expense": 6004178, "revenue": 73955054, "salaries_expense": 20467654, "service_revenue": 44504060 }, { "depreciation": 2822729, "expenses": 54568467, "income_tax": 4462382, "marketing_expense": 6782632, "net_income": 18458998, "net_profit": 13996616, "operational_expense": 31587504, "product_revenue": 28584718, "quarter": 3, "rd_expense": 9227107, "revenue": 73027465, "salaries_expense": 19316331, "service_revenue": 44442747 }, { "depreciation": 3893747, "expenses": 53413662, "income_tax": 4224329, "marketing_expense": 7488665, "net_income": 18697849, "net_profit": 14473520, "operational_expense": 28309802, "product_revenue": 20864804, "quarter": 4, "rd_expense": 6679156, "revenue": 72111511, "salaries_expense": 24359387, "service_revenue": 51246707 } ], "market_conditions": { "gdp_growth": [ 0.019254276374679937, 0.010066334666198438, 0.005469012091944115, 0.004689068438497396 ], "inflation_rate": [ 0.01812836210110784, 0.022717834969231777, 0.015536727890084237, 0.014833951428615558 ], "interest_rate": [ 0.036230515230531654, 0.03474902026145776, 0.03819174249005203, 0.029368535721604902 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 133131, "billable_hours_per_employee": 158, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 37516715, "net_revenue": 28923969, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 54471 }, { "average_project_size": 66518, "billable_hours_per_employee": 89, "client_concentration": 0.1, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 34433039, "net_revenue": 28071877, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 52866 }, { "average_project_size": 186501, "billable_hours_per_employee": 144, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 31876292, "net_revenue": 27244889, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 51309 }, { "average_project_size": 143387, "billable_hours_per_employee": 96, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 29641800, "net_revenue": 26442263, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 49797 } ], "balance_sheet": [ { "assets": 34801403, "current_assets": 11849913, "current_liabilities": 6708235, "equity": 26211833, "fixed_assets": 22951490, "liabilities": 14832292, "long_term_liabilities": 8124057, "quarter": 1 }, { "assets": 36012217, "current_assets": 17670712, "current_liabilities": 6365493, "equity": 26833089, "fixed_assets": 18341505, "liabilities": 15131560, "long_term_liabilities": 8766067, "quarter": 2 }, { "assets": 37265158, "current_assets": 13030599, "current_liabilities": 8790319, "equity": 27811716, "fixed_assets": 24234559, "liabilities": 15436867, "long_term_liabilities": 6646548, "quarter": 3 }, { "assets": 38561692, "current_assets": 11598958, "current_liabilities": 7923348, "equity": 28260604, "fixed_assets": 26962734, "liabilities": 15748334, "long_term_liabilities": 7824986, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37563, "financing_cash_flow": -117753, "investing_cash_flow": -223278, "net_cash_flow": 8086466, "operating_cash_flow": 8054635, "quarter": 1 }, { "change_in_working_capital": -78646, "financing_cash_flow": -138029, "investing_cash_flow": -370814, "net_cash_flow": 7517014, "operating_cash_flow": 7932944, "quarter": 2 }, { "change_in_working_capital": -58076, "financing_cash_flow": 148159, "investing_cash_flow": -257652, "net_cash_flow": 7496818, "operating_cash_flow": 7940679, "quarter": 3 }, { "change_in_working_capital": -89749, "financing_cash_flow": -190176, "investing_cash_flow": -124080, "net_cash_flow": 6491554, "operating_cash_flow": 6772949, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8311150271728988, "current_ratio": 1.7664725520200173, "debt_to_equity_ratio": 0.5658624484598235, "profit_margin": 0.21583213562426373, "quarter": 1, "return_on_assets": 0.1793813312641447, "return_on_equity": 0.2381642672605155 }, { "asset_turnover_ratio": 0.7795098257905089, "current_ratio": 2.7760162488592792, "debt_to_equity_ratio": 0.563914203094545, "profit_margin": 0.21204253637902445, "quarter": 2, "return_on_assets": 0.165289240592991, "return_on_equity": 0.22183178388444208 }, { "asset_turnover_ratio": 0.7311089087560021, "current_ratio": 1.4823806735568983, "debt_to_equity_ratio": 0.5550490663718844, "profit_margin": 0.21961642053304015, "quarter": 3, "return_on_assets": 0.16056352156081025, "return_on_equity": 0.21514044656575668 }, { "asset_turnover_ratio": 0.6857132461926204, "current_ratio": 1.4638960701965886, "debt_to_equity_ratio": 0.5572539780112272, "profit_margin": 0.20600528782275557, "quarter": 4, "return_on_assets": 0.1412605546457868, "return_on_equity": 0.19275051587715536 } ], "income_statement": [ { "depreciation": 1811913, "expenses": 20673185, "income_tax": 2008062, "marketing_expense": 3030140, "net_income": 8250784, "net_profit": 6242722, "operational_expense": 12183909, "product_revenue": 9374871, "quarter": 1, "rd_expense": 3386922, "revenue": 28923969, "salaries_expense": 6274321, "service_revenue": 19549098 }, { "depreciation": 1980512, "expenses": 20203012, "income_tax": 1916433, "marketing_expense": 2962135, "net_income": 7868865, "net_profit": 5952432, "operational_expense": 13025237, "product_revenue": 6152949, "quarter": 2, "rd_expense": 3906413, "revenue": 28071877, "salaries_expense": 7612190, "service_revenue": 21918928 }, { "depreciation": 1957254, "expenses": 19743533, "income_tax": 1517931, "marketing_expense": 2675034, "net_income": 7501356, "net_profit": 5983425, "operational_expense": 11962239, "product_revenue": 5931277, "quarter": 3, "rd_expense": 3277777, "revenue": 27244889, "salaries_expense": 8329281, "service_revenue": 21313612 }, { "depreciation": 1325703, "expenses": 19294504, "income_tax": 1700513, "marketing_expense": 2801807, "net_income": 7147759, "net_profit": 5447246, "operational_expense": 10774580, "product_revenue": 8080938, "quarter": 4, "rd_expense": 3478275, "revenue": 26442263, "salaries_expense": 7176024, "service_revenue": 18361325 } ], "market_conditions": { "gdp_growth": [ 0.011330303363293303, 0.011123847813029083, 0.019066305748054777, 0.006442342133053716 ], "inflation_rate": [ 0.017535145512929708, 0.017047720632484564, 0.013527994512547527, 0.012827378299244954 ], "interest_rate": [ 0.02447204481846933, 0.02269006338626501, 0.030203919453469216, 0.02248099587643194 ], "year": 1996 }, "random_event": { "description": "Moore, Smith and Roth Technology Adoption in 1996", "impact": 0.01, "type": "Technology Adoption" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 157279, "billable_hours_per_employee": 86, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 87032944, "net_revenue": 73250867, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 137949 }, { "average_project_size": 117857, "billable_hours_per_employee": 86, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 83810133, "net_revenue": 73606041, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 138618 }, { "average_project_size": 154681, "billable_hours_per_employee": 102, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 89891888, "net_revenue": 73962938, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 139290 }, { "average_project_size": 166492, "billable_hours_per_employee": 85, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 82978268, "net_revenue": 74321565, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 139965 } ], "balance_sheet": [ { "assets": 91583450, "current_assets": 42770248, "current_liabilities": 29563347, "equity": 54809172, "fixed_assets": 48813202, "liabilities": 52350624, "long_term_liabilities": 22787277, "quarter": 1 }, { "assets": 94353441, "current_assets": 44490577, "current_liabilities": 25606865, "equity": 57511372, "fixed_assets": 49862864, "liabilities": 53407069, "long_term_liabilities": 27800204, "quarter": 2 }, { "assets": 97207212, "current_assets": 33402874, "current_liabilities": 23893020, "equity": 58392755, "fixed_assets": 63804338, "liabilities": 54484834, "long_term_liabilities": 30591814, "quarter": 3 }, { "assets": 100147297, "current_assets": 34985724, "current_liabilities": 33194243, "equity": 61575280, "fixed_assets": 65161573, "liabilities": 55584348, "long_term_liabilities": 22390105, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18901, "financing_cash_flow": -133457, "investing_cash_flow": -440917, "net_cash_flow": 19803840, "operating_cash_flow": 19895528, "quarter": 1 }, { "change_in_working_capital": -79463, "financing_cash_flow": 90599, "investing_cash_flow": -170099, "net_cash_flow": 20628930, "operating_cash_flow": 20893097, "quarter": 2 }, { "change_in_working_capital": 52934, "financing_cash_flow": -39553, "investing_cash_flow": -149897, "net_cash_flow": 19867156, "operating_cash_flow": 20040740, "quarter": 3 }, { "change_in_working_capital": -37242, "financing_cash_flow": -42579, "investing_cash_flow": -447953, "net_cash_flow": 20658624, "operating_cash_flow": 20831491, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7998264642792994, "current_ratio": 1.446732266140231, "debt_to_equity_ratio": 0.9551434931365137, "profit_margin": 0.21264384488445714, "quarter": 1, "return_on_assets": 0.17007817460469113, "return_on_equity": 0.28419232459851795 }, { "asset_turnover_ratio": 0.7801097683337272, "current_ratio": 1.7374472431513972, "debt_to_equity_ratio": 0.9286349315401483, "profit_margin": 0.2250494629917672, "quarter": 2, "return_on_assets": 0.17556328443813723, "return_on_equity": 0.2880299917032061 }, { "asset_turnover_ratio": 0.7608791207796393, "current_ratio": 1.3980180822683779, "debt_to_equity_ratio": 0.9330752419542458, "profit_margin": 0.21186796284376913, "quarter": 3, "return_on_assets": 0.16120590928994033, "return_on_equity": 0.26836166575802084 }, { "asset_turnover_ratio": 0.7421225257831972, "current_ratio": 1.0539696296131833, "debt_to_equity_ratio": 0.9027055662597068, "profit_margin": 0.22890167880614462, "quarter": 4, "return_on_assets": 0.16987309203163017, "return_on_equity": 0.27628507738819863 } ], "income_statement": [ { "depreciation": 4319182, "expenses": 52076096, "income_tax": 5598425, "marketing_expense": 6026924, "net_income": 21174771, "net_profit": 15576346, "operational_expense": 30796388, "product_revenue": 27127236, "quarter": 1, "rd_expense": 8658238, "revenue": 73250867, "salaries_expense": 19550600, "service_revenue": 46123631 }, { "depreciation": 4328097, "expenses": 51962400, "income_tax": 5078641, "marketing_expense": 5977926, "net_income": 21643641, "net_profit": 16565000, "operational_expense": 27684140, "product_revenue": 25345275, "quarter": 2, "rd_expense": 10319824, "revenue": 73606041, "salaries_expense": 25228998, "service_revenue": 48260766 }, { "depreciation": 4370363, "expenses": 51848952, "income_tax": 6443609, "marketing_expense": 6800414, "net_income": 22113986, "net_profit": 15670377, "operational_expense": 29592719, "product_revenue": 29451322, "quarter": 3, "rd_expense": 7820011, "revenue": 73962938, "salaries_expense": 18394280, "service_revenue": 44511616 }, { "depreciation": 3819160, "expenses": 51735752, "income_tax": 5573482, "marketing_expense": 7393859, "net_income": 22585813, "net_profit": 17012331, "operational_expense": 31568694, "product_revenue": 17748423, "quarter": 4, "rd_expense": 5509681, "revenue": 74321565, "salaries_expense": 25322188, "service_revenue": 56573142 } ], "market_conditions": { "gdp_growth": [ 0.026364569468982982, 0.010140031520608269, 0.02280839505702531, 0.025490286711380504 ], "inflation_rate": [ 0.01410641657128706, 0.01060484324075607, 0.014102884550894063, 0.010801752466844252 ], "interest_rate": [ 0.04007936228072159, 0.04078398671170165, 0.04374785063639441, 0.03837267829707509 ], "year": 1997 }, "random_event": { "description": "Moore, Smith and Roth Industry Recognition in 1997", "impact": 0.06, "type": "Industry Recognition" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 193783, "billable_hours_per_employee": 103, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 120312379, "net_revenue": 92916188, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 174983 }, { "average_project_size": 74567, "billable_hours_per_employee": 115, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 114567892, "net_revenue": 93423701, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 175939 }, { "average_project_size": 187756, "billable_hours_per_employee": 134, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 116053458, "net_revenue": 93933986, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 176900 }, { "average_project_size": 125264, "billable_hours_per_employee": 116, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 104114000, "net_revenue": 94447059, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 177866 } ], "balance_sheet": [ { "assets": 127879325, "current_assets": 41075238, "current_liabilities": 29155208, "equity": 87851905, "fixed_assets": 86804087, "liabilities": 58107560, "long_term_liabilities": 28952352, "quarter": 1 }, { "assets": 129903372, "current_assets": 46161669, "current_liabilities": 31926282, "equity": 88022967, "fixed_assets": 83741703, "liabilities": 59487038, "long_term_liabilities": 27560756, "quarter": 2 }, { "assets": 131959455, "current_assets": 49646942, "current_liabilities": 34722517, "equity": 87794264, "fixed_assets": 82312513, "liabilities": 60899264, "long_term_liabilities": 26176747, "quarter": 3 }, { "assets": 134048081, "current_assets": 46736823, "current_liabilities": 31077189, "equity": 88261285, "fixed_assets": 87311258, "liabilities": 62345017, "long_term_liabilities": 31267828, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54934, "financing_cash_flow": -84111, "investing_cash_flow": -311357, "net_cash_flow": 23418440, "operating_cash_flow": 23721726, "quarter": 1 }, { "change_in_working_capital": -47665, "financing_cash_flow": 4335, "investing_cash_flow": -168588, "net_cash_flow": 24140466, "operating_cash_flow": 24233584, "quarter": 2 }, { "change_in_working_capital": 96324, "financing_cash_flow": -163126, "investing_cash_flow": -423752, "net_cash_flow": 21394578, "operating_cash_flow": 21957807, "quarter": 3 }, { "change_in_working_capital": 67584, "financing_cash_flow": 81702, "investing_cash_flow": -346451, "net_cash_flow": 22288552, "operating_cash_flow": 22534593, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7265927310767397, "current_ratio": 1.4088473661378098, "debt_to_equity_ratio": 0.6614262946261666, "profit_margin": 0.19458546878828048, "quarter": 1, "return_on_assets": 0.1413843871947244, "return_on_equity": 0.2058024808909949 }, { "asset_turnover_ratio": 0.7191784136288626, "current_ratio": 1.4458830188870724, "debt_to_equity_ratio": 0.6758126887497441, "profit_margin": 0.1884600247211358, "quarter": 2, "return_on_assets": 0.13553638161140266, "return_on_equity": 0.20002317122530078 }, { "asset_turnover_ratio": 0.7118397541123521, "current_ratio": 1.4298197910019024, "debt_to_equity_ratio": 0.6936588021285764, "profit_margin": 0.17814716177380144, "quarter": 3, "return_on_assets": 0.12681223183287624, "return_on_equity": 0.19060553887666284 }, { "asset_turnover_ratio": 0.7045759871788093, "current_ratio": 1.5038948020684881, "debt_to_equity_ratio": 0.7063687889882864, "profit_margin": 0.1753174865932035, "quarter": 4, "return_on_assets": 0.12352449118611403, "return_on_equity": 0.18760457657057678 } ], "income_statement": [ { "depreciation": 5641586, "expenses": 69408351, "income_tax": 5427697, "marketing_expense": 11497991, "net_income": 23507837, "net_profit": 18080140, "operational_expense": 44205045, "product_revenue": 18710265, "quarter": 1, "rd_expense": 11688156, "revenue": 92916188, "salaries_expense": 22893365, "service_revenue": 74205923 }, { "depreciation": 6626951, "expenses": 70125789, "income_tax": 5691279, "marketing_expense": 9284535, "net_income": 23297912, "net_profit": 17606633, "operational_expense": 46843286, "product_revenue": 28241772, "quarter": 2, "rd_expense": 11788777, "revenue": 93423701, "salaries_expense": 33539714, "service_revenue": 65181929 }, { "depreciation": 5223734, "expenses": 70850643, "income_tax": 6349270, "marketing_expense": 9989647, "net_income": 23083343, "net_profit": 16734073, "operational_expense": 48716010, "product_revenue": 20539618, "quarter": 3, "rd_expense": 13011673, "revenue": 93933986, "salaries_expense": 26848472, "service_revenue": 73394368 }, { "depreciation": 5976372, "expenses": 71582990, "income_tax": 6305848, "marketing_expense": 9956171, "net_income": 22864069, "net_profit": 16558221, "operational_expense": 44816129, "product_revenue": 21105765, "quarter": 4, "rd_expense": 10648833, "revenue": 94447059, "salaries_expense": 33749715, "service_revenue": 73341294 } ], "market_conditions": { "gdp_growth": [ 0.03137124046846977, 0.029110254857926766, 0.029260741946786767, 0.027048022730293393 ], "inflation_rate": [ 0.009135936508026975, 0.01290964214306388, 0.014199070482254435, 0.016204553154914397 ], "interest_rate": [ 0.019607346192915542, 0.015745983375419235, 0.019987998314320958, 0.020631883547934847 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 67780, "billable_hours_per_employee": 84, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 101066620, "net_revenue": 85973877, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 161909 }, { "average_project_size": 83695, "billable_hours_per_employee": 124, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 95688071, "net_revenue": 86802551, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 163470 }, { "average_project_size": 104885, "billable_hours_per_employee": 148, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 98459020, "net_revenue": 87639214, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 165046 }, { "average_project_size": 84653, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 97683442, "net_revenue": 88483940, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 166636 } ], "balance_sheet": [ { "assets": 122363825, "current_assets": 42502433, "current_liabilities": 30768104, "equity": 85732743, "fixed_assets": 79861392, "liabilities": 56401230, "long_term_liabilities": 25633126, "quarter": 1 }, { "assets": 125620117, "current_assets": 39412781, "current_liabilities": 24863313, "equity": 87958713, "fixed_assets": 86207336, "liabilities": 57862605, "long_term_liabilities": 32999292, "quarter": 2 }, { "assets": 128963063, "current_assets": 49573019, "current_liabilities": 29745273, "equity": 89483237, "fixed_assets": 79390044, "liabilities": 59361843, "long_term_liabilities": 29616570, "quarter": 3 }, { "assets": 132394971, "current_assets": 57940970, "current_liabilities": 31832680, "equity": 91969198, "fixed_assets": 74454001, "liabilities": 60899928, "long_term_liabilities": 29067248, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50690, "financing_cash_flow": -81761, "investing_cash_flow": -216301, "net_cash_flow": 25097487, "operating_cash_flow": 25532742, "quarter": 1 }, { "change_in_working_capital": 55641, "financing_cash_flow": 142777, "investing_cash_flow": -420974, "net_cash_flow": 25108746, "operating_cash_flow": 25308268, "quarter": 2 }, { "change_in_working_capital": 18748, "financing_cash_flow": -139754, "investing_cash_flow": -234144, "net_cash_flow": 24936100, "operating_cash_flow": 25235635, "quarter": 3 }, { "change_in_working_capital": 42199, "financing_cash_flow": -21319, "investing_cash_flow": -150711, "net_cash_flow": 23661403, "operating_cash_flow": 23947308, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7026086100201592, "current_ratio": 1.3813796586230989, "debt_to_equity_ratio": 0.657872686984948, "profit_margin": 0.22995529211739515, "quarter": 1, "return_on_assets": 0.16156856816138265, "return_on_equity": 0.23060206996992968 }, { "asset_turnover_ratio": 0.690992438734952, "current_ratio": 1.5851781699405867, "debt_to_equity_ratio": 0.6578382405390584, "profit_margin": 0.23272589074023872, "quarter": 2, "return_on_assets": 0.16081183079936154, "return_on_equity": 0.229666855175564 }, { "asset_turnover_ratio": 0.6795683350045741, "current_ratio": 1.6665847713013089, "debt_to_equity_ratio": 0.6633850650709026, "profit_margin": 0.2268621099226198, "quarter": 3, "return_on_assets": 0.1541683063157394, "return_on_equity": 0.22218705610750314 }, { "asset_turnover_ratio": 0.6683330894796601, "current_ratio": 1.8201725396667827, "debt_to_equity_ratio": 0.6621774390160498, "profit_margin": 0.23138837398063422, "quarter": 4, "return_on_assets": 0.15464450685215225, "return_on_equity": 0.22261969708597437 } ], "income_statement": [ { "depreciation": 5762594, "expenses": 60730735, "income_tax": 5472994, "marketing_expense": 11992553, "net_income": 25243142, "net_profit": 19770148, "operational_expense": 35137937, "product_revenue": 28376821, "quarter": 1, "rd_expense": 8180803, "revenue": 85973877, "salaries_expense": 27707013, "service_revenue": 57597056 }, { "depreciation": 5107067, "expenses": 61082219, "income_tax": 5519131, "marketing_expense": 10324985, "net_income": 25720332, "net_profit": 20201201, "operational_expense": 38028599, "product_revenue": 18789294, "quarter": 2, "rd_expense": 8622845, "revenue": 86802551, "salaries_expense": 21889434, "service_revenue": 68013257 }, { "depreciation": 5353618, "expenses": 61435738, "income_tax": 6321459, "marketing_expense": 11621170, "net_income": 26203476, "net_profit": 19882017, "operational_expense": 39166030, "product_revenue": 26543343, "quarter": 3, "rd_expense": 10189699, "revenue": 87639214, "salaries_expense": 20831023, "service_revenue": 61095871 }, { "depreciation": 3473153, "expenses": 61791303, "income_tax": 6218482, "marketing_expense": 12356709, "net_income": 26692637, "net_profit": 20474155, "operational_expense": 36659674, "product_revenue": 20313374, "quarter": 4, "rd_expense": 10050295, "revenue": 88483940, "salaries_expense": 19761943, "service_revenue": 68170566 } ], "market_conditions": { "gdp_growth": [ 0.025763027760578622, 0.028985148354313678, 0.015283952431741446, 0.034643594141024206 ], "inflation_rate": [ 0.015728167881509925, 0.023067378232148966, 0.020706571489259577, 0.0223673519996359 ], "interest_rate": [ 0.040080461841075346, 0.03379923158153828, 0.0361225346942526, 0.036952439189285556 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 1998, "industry": "Advertising", "location": "South Kevin", "name": "Schwartz Inc", "num_employees": 449, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.schwartzinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 75752, "billable_hours_per_employee": 154, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 13396464, "net_revenue": 11430699, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 25458 }, { "average_project_size": 128912, "billable_hours_per_employee": 149, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.6, "gross_billings": 13514802, "net_revenue": 11253947, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 25064 }, { "average_project_size": 129625, "billable_hours_per_employee": 80, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 12785925, "net_revenue": 11079929, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 24677 }, { "average_project_size": 66156, "billable_hours_per_employee": 139, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 13982978, "net_revenue": 10908602, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 24295 } ], "balance_sheet": [ { "assets": 15294431, "current_assets": 5332228, "current_liabilities": 4358784, "equity": 8866804, "fixed_assets": 9962203, "liabilities": 8892624, "long_term_liabilities": 4533840, "quarter": 1 }, { "assets": 15610830, "current_assets": 6327898, "current_liabilities": 3702708, "equity": 9050986, "fixed_assets": 9282932, "liabilities": 8960018, "long_term_liabilities": 5257310, "quarter": 2 }, { "assets": 15933774, "current_assets": 6862623, "current_liabilities": 4434026, "equity": 9303148, "fixed_assets": 9071151, "liabilities": 9027922, "long_term_liabilities": 4593896, "quarter": 3 }, { "assets": 16263399, "current_assets": 5867784, "current_liabilities": 3766769, "equity": 9436416, "fixed_assets": 10395615, "liabilities": 9096341, "long_term_liabilities": 5329572, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44461, "financing_cash_flow": 126515, "investing_cash_flow": -351690, "net_cash_flow": 3011287, "operating_cash_flow": 3199311, "quarter": 1 }, { "change_in_working_capital": -58452, "financing_cash_flow": -64096, "investing_cash_flow": -212583, "net_cash_flow": 2573963, "operating_cash_flow": 2835753, "quarter": 2 }, { "change_in_working_capital": 30512, "financing_cash_flow": 189047, "investing_cash_flow": -423617, "net_cash_flow": 2879960, "operating_cash_flow": 3086988, "quarter": 3 }, { "change_in_working_capital": -75615, "financing_cash_flow": -87241, "investing_cash_flow": -395961, "net_cash_flow": 2455727, "operating_cash_flow": 2906554, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7473765450967087, "current_ratio": 1.223329258802455, "debt_to_equity_ratio": 1.0029119849722627, "profit_margin": 0.21564709209821725, "quarter": 1, "return_on_assets": 0.16116957865251738, "return_on_equity": 0.27800287454194317 }, { "asset_turnover_ratio": 0.7209063835811421, "current_ratio": 1.7089919053838434, "debt_to_equity_ratio": 0.9899493823103914, "profit_margin": 0.21327397401107362, "quarter": 2, "return_on_assets": 0.15375056931630157, "return_on_equity": 0.2651837048471846 }, { "asset_turnover_ratio": 0.6953738015864916, "current_ratio": 1.5477182587562635, "debt_to_equity_ratio": 0.9704158205373064, "profit_margin": 0.21636384132064385, "quarter": 3, "return_on_assets": 0.15045374686499255, "return_on_equity": 0.2576865379331813 }, { "asset_turnover_ratio": 0.6707455188180528, "current_ratio": 1.5577764391710773, "debt_to_equity_ratio": 0.963961423489596, "profit_margin": 0.20803380671510427, "quarter": 4, "return_on_assets": 0.13953774361681712, "return_on_equity": 0.2404893976696237 } ], "income_statement": [ { "depreciation": 734314, "expenses": 8077472, "income_tax": 888230, "marketing_expense": 1047833, "net_income": 3353227, "net_profit": 2464997, "operational_expense": 4206135, "product_revenue": 3706506, "quarter": 1, "rd_expense": 875998, "revenue": 11430699, "salaries_expense": 3094886, "service_revenue": 7724193 }, { "depreciation": 435579, "expenses": 7969506, "income_tax": 884267, "marketing_expense": 1585478, "net_income": 3284441, "net_profit": 2400174, "operational_expense": 5407846, "product_revenue": 3837171, "quarter": 2, "rd_expense": 996676, "revenue": 11253947, "salaries_expense": 3240527, "service_revenue": 7416776 }, { "depreciation": 689692, "expenses": 7862983, "income_tax": 819650, "marketing_expense": 1218746, "net_income": 3216946, "net_profit": 2397296, "operational_expense": 4018603, "product_revenue": 4223496, "quarter": 3, "rd_expense": 1017615, "revenue": 11079929, "salaries_expense": 3485390, "service_revenue": 6856433 }, { "depreciation": 637196, "expenses": 7757884, "income_tax": 881360, "marketing_expense": 1346877, "net_income": 3150718, "net_profit": 2269358, "operational_expense": 5341757, "product_revenue": 2395350, "quarter": 4, "rd_expense": 821943, "revenue": 10908602, "salaries_expense": 3241375, "service_revenue": 8513252 } ], "market_conditions": { "gdp_growth": [ 0.015606915400662294, 0.02949452182895205, 0.024271143070011054, 0.026935031853363975 ], "inflation_rate": [ 0.010213960257175764, 0.0061729469567810835, 0.010017391828370182, 0.008723221955093594 ], "interest_rate": [ 0.030090982135473437, 0.02837203194088504, 0.037209919107777385, 0.03643596311384956 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 72457, "billable_hours_per_employee": 157, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 22846161, "net_revenue": 18888220, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 42067 }, { "average_project_size": 186514, "billable_hours_per_employee": 129, "client_concentration": 0.1, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 22208690, "net_revenue": 19076021, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 42486 }, { "average_project_size": 107767, "billable_hours_per_employee": 121, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 22445677, "net_revenue": 19265690, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 42908 }, { "average_project_size": 147820, "billable_hours_per_employee": 157, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 22745996, "net_revenue": 19457244, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 43335 } ], "balance_sheet": [ { "assets": 28245769, "current_assets": 13464192, "current_liabilities": 4903888, "equity": 19282372, "fixed_assets": 14781577, "liabilities": 11990570, "long_term_liabilities": 7086682, "quarter": 1 }, { "assets": 29028048, "current_assets": 10472643, "current_liabilities": 4956210, "equity": 20181303, "fixed_assets": 18555405, "liabilities": 12146609, "long_term_liabilities": 7190399, "quarter": 2 }, { "assets": 29831993, "current_assets": 10055482, "current_liabilities": 5691082, "equity": 20882756, "fixed_assets": 19776511, "liabilities": 12304678, "long_term_liabilities": 6613596, "quarter": 3 }, { "assets": 30658203, "current_assets": 9327487, "current_liabilities": 6331691, "equity": 21615350, "fixed_assets": 21330716, "liabilities": 12464804, "long_term_liabilities": 6133113, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71123, "financing_cash_flow": 51944, "investing_cash_flow": -358536, "net_cash_flow": 4347431, "operating_cash_flow": 4407239, "quarter": 1 }, { "change_in_working_capital": -26274, "financing_cash_flow": -47296, "investing_cash_flow": -361695, "net_cash_flow": 3833360, "operating_cash_flow": 4243022, "quarter": 2 }, { "change_in_working_capital": 66529, "financing_cash_flow": -99791, "investing_cash_flow": -284905, "net_cash_flow": 4213150, "operating_cash_flow": 4605760, "quarter": 3 }, { "change_in_working_capital": 23717, "financing_cash_flow": -8409, "investing_cash_flow": -486605, "net_cash_flow": 4044640, "operating_cash_flow": 4287315, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6687097101162301, "current_ratio": 2.745615723687001, "debt_to_equity_ratio": 0.6218410266122861, "profit_margin": 0.16026777536475115, "quarter": 1, "return_on_assets": 0.10717261760513583, "return_on_equity": 0.15699173317473597 }, { "asset_turnover_ratio": 0.6571582422627935, "current_ratio": 2.1130345566471154, "debt_to_equity_ratio": 0.6018743685677778, "profit_margin": 0.1729849217507152, "quarter": 2, "return_on_assets": 0.11367846711566688, "return_on_equity": 0.16351094872318206 }, { "asset_turnover_ratio": 0.6458063328185951, "current_ratio": 1.7668840477083267, "debt_to_equity_ratio": 0.5892267285026938, "profit_margin": 0.17416666623411878, "quarter": 3, "return_on_assets": 0.11247793601989649, "return_on_equity": 0.16067998879075157 }, { "asset_turnover_ratio": 0.6346505044669448, "current_ratio": 1.4731431145329108, "debt_to_equity_ratio": 0.5766644537331109, "profit_margin": 0.17587028255389098, "quarter": 4, "return_on_assets": 0.11161616354357103, "return_on_equity": 0.15831115387907205 } ], "income_statement": [ { "depreciation": 1380066, "expenses": 14766642, "income_tax": 1094405, "marketing_expense": 2431016, "net_income": 4121578, "net_profit": 3027173, "operational_expense": 8970522, "product_revenue": 6388490, "quarter": 1, "rd_expense": 2002070, "revenue": 18888220, "salaries_expense": 6294767, "service_revenue": 12499730 }, { "depreciation": 943158, "expenses": 14858365, "income_tax": 917792, "marketing_expense": 2039656, "net_income": 4217656, "net_profit": 3299864, "operational_expense": 9893481, "product_revenue": 4289552, "quarter": 2, "rd_expense": 2949858, "revenue": 19076021, "salaries_expense": 5830503, "service_revenue": 14786469 }, { "depreciation": 1250319, "expenses": 14950659, "income_tax": 959590, "marketing_expense": 2832897, "net_income": 4315031, "net_profit": 3355441, "operational_expense": 8717372, "product_revenue": 5104253, "quarter": 3, "rd_expense": 2698253, "revenue": 19265690, "salaries_expense": 6993171, "service_revenue": 14161437 }, { "depreciation": 865364, "expenses": 15043526, "income_tax": 991767, "marketing_expense": 2764834, "net_income": 4413718, "net_profit": 3421951, "operational_expense": 8476960, "product_revenue": 5396744, "quarter": 4, "rd_expense": 1836179, "revenue": 19457244, "salaries_expense": 5929575, "service_revenue": 14060500 } ], "market_conditions": { "gdp_growth": [ 0.032626979350126595, 0.023134226787476668, 0.02954747883037541, 0.02619004488519179 ], "inflation_rate": [ 0.01479239494787518, 0.017940459947032177, 0.0194584019511228, 0.015531010603237524 ], "interest_rate": [ 0.023236512306094272, 0.018734213113934497, 0.02500666109685986, 0.019188821506985088 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 141349, "billable_hours_per_employee": 120, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 14009767, "net_revenue": 11970900, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 26661 }, { "average_project_size": 141760, "billable_hours_per_employee": 148, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 13485365, "net_revenue": 11594415, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 25823 }, { "average_project_size": 96275, "billable_hours_per_employee": 80, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 13901312, "net_revenue": 11229770, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 25011 }, { "average_project_size": 89439, "billable_hours_per_employee": 131, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 12718340, "net_revenue": 10876594, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 24224 } ], "balance_sheet": [ { "assets": 15008538, "current_assets": 6945133, "current_liabilities": 3375276, "equity": 11160884, "fixed_assets": 8063405, "liabilities": 6860153, "long_term_liabilities": 3484877, "quarter": 1 }, { "assets": 15499205, "current_assets": 6423002, "current_liabilities": 3162260, "equity": 11487325, "fixed_assets": 9076203, "liabilities": 6959230, "long_term_liabilities": 3796970, "quarter": 2 }, { "assets": 16005913, "current_assets": 6155038, "current_liabilities": 2824283, "equity": 11739656, "fixed_assets": 9850875, "liabilities": 7059737, "long_term_liabilities": 4235454, "quarter": 3 }, { "assets": 16529186, "current_assets": 5128205, "current_liabilities": 3137781, "equity": 12023858, "fixed_assets": 11400981, "liabilities": 7161696, "long_term_liabilities": 4023915, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26098, "financing_cash_flow": -174195, "investing_cash_flow": -455912, "net_cash_flow": 3532851, "operating_cash_flow": 3612688, "quarter": 1 }, { "change_in_working_capital": 87702, "financing_cash_flow": -28218, "investing_cash_flow": -298067, "net_cash_flow": 3399453, "operating_cash_flow": 3635624, "quarter": 2 }, { "change_in_working_capital": 84045, "financing_cash_flow": 139238, "investing_cash_flow": -192550, "net_cash_flow": 3506050, "operating_cash_flow": 3446864, "quarter": 3 }, { "change_in_working_capital": -82207, "financing_cash_flow": 46669, "investing_cash_flow": -359971, "net_cash_flow": 2494780, "operating_cash_flow": 3044413, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7976060026632841, "current_ratio": 2.057648915229451, "debt_to_equity_ratio": 0.6146603620286708, "profit_margin": 0.25165183904301264, "quarter": 1, "return_on_assets": 0.20071901740196146, "return_on_equity": 0.26991580595228837 }, { "asset_turnover_ratio": 0.7480651426960286, "current_ratio": 2.0311429167747117, "debt_to_equity_ratio": 0.6058181517455108, "profit_margin": 0.25420428715032195, "quarter": 2, "return_on_assets": 0.19016136634104783, "return_on_equity": 0.2565740936205775 }, { "asset_turnover_ratio": 0.7016013394549877, "current_ratio": 2.179327638200563, "debt_to_equity_ratio": 0.6013580806797064, "profit_margin": 0.2487566530748181, "quarter": 3, "return_on_assets": 0.17452800099563207, "return_on_equity": 0.23795245789144076 }, { "asset_turnover_ratio": 0.6580235711546836, "current_ratio": 1.6343412749328268, "debt_to_equity_ratio": 0.5956238006137464, "profit_margin": 0.24422792649978478, "quarter": 4, "return_on_assets": 0.16070773237109195, "return_on_equity": 0.22092476474688905 } ], "income_statement": [ { "depreciation": 600189, "expenses": 8017443, "income_tax": 940958, "marketing_expense": 1523014, "net_income": 3953457, "net_profit": 3012499, "operational_expense": 4264698, "product_revenue": 4148888, "quarter": 1, "rd_expense": 1391513, "revenue": 11970900, "salaries_expense": 3248037, "service_revenue": 7822012 }, { "depreciation": 688274, "expenses": 7811931, "income_tax": 835134, "marketing_expense": 1519338, "net_income": 3782484, "net_profit": 2947350, "operational_expense": 4698859, "product_revenue": 4400789, "quarter": 2, "rd_expense": 1227299, "revenue": 11594415, "salaries_expense": 3102537, "service_revenue": 7193626 }, { "depreciation": 653384, "expenses": 7611688, "income_tax": 824602, "marketing_expense": 1432743, "net_income": 3618082, "net_profit": 2793480, "operational_expense": 5173116, "product_revenue": 3886300, "quarter": 3, "rd_expense": 1459965, "revenue": 11229770, "salaries_expense": 3739461, "service_revenue": 7343470 }, { "depreciation": 388045, "expenses": 7416577, "income_tax": 803649, "marketing_expense": 771640, "net_income": 3460017, "net_profit": 2656368, "operational_expense": 4390667, "product_revenue": 2972723, "quarter": 4, "rd_expense": 945622, "revenue": 10876594, "salaries_expense": 3476330, "service_revenue": 7903871 } ], "market_conditions": { "gdp_growth": [ 0.01307506603277832, 0.02520122798874627, 0.023723694073781717, 0.014205148974343454 ], "inflation_rate": [ 0.013612314252015253, 0.013484636744280666, 0.008750546451132948, 0.011900597282102706 ], "interest_rate": [ 0.02504194320087754, 0.020039976587989134, 0.02463986523004978, 0.01661642970727299 ], "year": 2000 }, "random_event": { "description": "Schwartz Inc Award Nomination in 2000", "impact": 0.07, "type": "Award Nomination" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 54699, "billable_hours_per_employee": 143, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 8350080, "net_revenue": 6930208, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 15435 }, { "average_project_size": 90996, "billable_hours_per_employee": 159, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 8565647, "net_revenue": 6885981, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 15336 }, { "average_project_size": 122763, "billable_hours_per_employee": 109, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 8823132, "net_revenue": 6842037, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 15238 }, { "average_project_size": 84348, "billable_hours_per_employee": 157, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 8071433, "net_revenue": 6798374, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 15141 } ], "balance_sheet": [ { "assets": 8115375, "current_assets": 3455669, "current_liabilities": 1824202, "equity": 4844900, "fixed_assets": 4659706, "liabilities": 4463649, "long_term_liabilities": 2639447, "quarter": 1 }, { "assets": 8356650, "current_assets": 4058597, "current_liabilities": 2380260, "equity": 5017911, "fixed_assets": 4298053, "liabilities": 4568841, "long_term_liabilities": 2188581, "quarter": 2 }, { "assets": 8605098, "current_assets": 3318533, "current_liabilities": 2291426, "equity": 5103816, "fixed_assets": 5286565, "liabilities": 4676512, "long_term_liabilities": 2385086, "quarter": 3 }, { "assets": 8860932, "current_assets": 4117175, "current_liabilities": 1949177, "equity": 5206956, "fixed_assets": 4743757, "liabilities": 4786721, "long_term_liabilities": 2837544, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87732, "financing_cash_flow": 93243, "investing_cash_flow": -348172, "net_cash_flow": 1335962, "operating_cash_flow": 1564164, "quarter": 1 }, { "change_in_working_capital": 26565, "financing_cash_flow": -168443, "investing_cash_flow": -107922, "net_cash_flow": 1178868, "operating_cash_flow": 1512410, "quarter": 2 }, { "change_in_working_capital": -40707, "financing_cash_flow": 192940, "investing_cash_flow": -175630, "net_cash_flow": 1185294, "operating_cash_flow": 1511046, "quarter": 3 }, { "change_in_working_capital": -49985, "financing_cash_flow": -56308, "investing_cash_flow": -295757, "net_cash_flow": 1458598, "operating_cash_flow": 1558808, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8539602914221462, "current_ratio": 1.8943455823423063, "debt_to_equity_ratio": 0.9213087989432186, "profit_margin": 0.17217001279038088, "quarter": 1, "return_on_assets": 0.1470263542966283, "return_on_equity": 0.24627422650622305 }, { "asset_turnover_ratio": 0.8240121340489311, "current_ratio": 1.7051065849949165, "debt_to_equity_ratio": 0.910506583317241, "profit_margin": 0.17863859920612618, "quarter": 2, "return_on_assets": 0.14720037335535172, "return_on_equity": 0.24514225142693843 }, { "asset_turnover_ratio": 0.7951143612774659, "current_ratio": 1.4482392187223152, "debt_to_equity_ratio": 0.9162775460557355, "profit_margin": 0.1717660983125347, "quarter": 3, "return_on_assets": 0.13657369154889346, "return_on_equity": 0.23026496252999717 }, { "asset_turnover_ratio": 0.7672301288397202, "current_ratio": 2.11226327829643, "debt_to_equity_ratio": 0.9192935373373617, "profit_margin": 0.16661998883850757, "quarter": 4, "return_on_assets": 0.1278358755038409, "return_on_equity": 0.21754456922624274 } ], "income_statement": [ { "depreciation": 370990, "expenses": 5343297, "income_tax": 393737, "marketing_expense": 576929, "net_income": 1586911, "net_profit": 1193174, "operational_expense": 3416419, "product_revenue": 2384488, "quarter": 1, "rd_expense": 826438, "revenue": 6930208, "salaries_expense": 2258481, "service_revenue": 4545720 }, { "depreciation": 282308, "expenses": 5332367, "income_tax": 323512, "marketing_expense": 625448, "net_income": 1553614, "net_profit": 1230102, "operational_expense": 3009890, "product_revenue": 2396254, "quarter": 2, "rd_expense": 960915, "revenue": 6885981, "salaries_expense": 2081691, "service_revenue": 4489727 }, { "depreciation": 335816, "expenses": 5321460, "income_tax": 345347, "marketing_expense": 966463, "net_income": 1520577, "net_profit": 1175230, "operational_expense": 2833147, "product_revenue": 2162958, "quarter": 3, "rd_expense": 1048394, "revenue": 6842037, "salaries_expense": 1685803, "service_revenue": 4679079 }, { "depreciation": 426063, "expenses": 5310575, "income_tax": 355054, "marketing_expense": 952867, "net_income": 1487799, "net_profit": 1132745, "operational_expense": 3431307, "product_revenue": 2472233, "quarter": 4, "rd_expense": 677503, "revenue": 6798374, "salaries_expense": 2503027, "service_revenue": 4326141 } ], "market_conditions": { "gdp_growth": [ 0.02383824244234744, 0.02204955719832516, 0.019491157721104643, 0.011157381220492622 ], "inflation_rate": [ 0.017044789976235816, 0.022042281959845034, 0.016661082296712124, 0.020946273718557694 ], "interest_rate": [ 0.03509093571327024, 0.0358638746283559, 0.03137051955922796, 0.032308351330901056 ], "year": 2001 }, "random_event": { "description": "Schwartz Inc Senior Leadership Change in 2001", "impact": -0.06, "type": "Senior Leadership Change" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 94735, "billable_hours_per_employee": 88, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 15455307, "net_revenue": 13281598, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 29580 }, { "average_project_size": 199599, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 15461641, "net_revenue": 13367851, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 29772 }, { "average_project_size": 112419, "billable_hours_per_employee": 106, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 17337716, "net_revenue": 13454665, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 29966 }, { "average_project_size": 102367, "billable_hours_per_employee": 103, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 16585463, "net_revenue": 13542043, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 30160 } ], "balance_sheet": [ { "assets": 14674325, "current_assets": 7302403, "current_liabilities": 3627204, "equity": 10846333, "fixed_assets": 7371922, "liabilities": 7345416, "long_term_liabilities": 3718212, "quarter": 1 }, { "assets": 14914252, "current_assets": 5838714, "current_liabilities": 4215168, "equity": 11280353, "fixed_assets": 9075538, "liabilities": 7452755, "long_term_liabilities": 3237587, "quarter": 2 }, { "assets": 15158103, "current_assets": 7321703, "current_liabilities": 3883094, "equity": 11530299, "fixed_assets": 7836400, "liabilities": 7561662, "long_term_liabilities": 3678568, "quarter": 3 }, { "assets": 15405940, "current_assets": 6094262, "current_liabilities": 3544494, "equity": 11505256, "fixed_assets": 9311678, "liabilities": 7672160, "long_term_liabilities": 4127666, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38357, "financing_cash_flow": -137366, "investing_cash_flow": -428707, "net_cash_flow": 4061641, "operating_cash_flow": 4308830, "quarter": 1 }, { "change_in_working_capital": 64970, "financing_cash_flow": -154740, "investing_cash_flow": -275766, "net_cash_flow": 4058122, "operating_cash_flow": 4601431, "quarter": 2 }, { "change_in_working_capital": 27255, "financing_cash_flow": 43877, "investing_cash_flow": -427155, "net_cash_flow": 4194978, "operating_cash_flow": 4606611, "quarter": 3 }, { "change_in_working_capital": 14825, "financing_cash_flow": -80451, "investing_cash_flow": -169862, "net_cash_flow": 3953537, "operating_cash_flow": 4272301, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9050908985592182, "current_ratio": 2.0132319549713773, "debt_to_equity_ratio": 0.6772257499377901, "profit_margin": 0.2648343971862422, "quarter": 1, "return_on_assets": 0.23969920251868485, "return_on_equity": 0.3242961469097436 }, { "asset_turnover_ratio": 0.8963138748091423, "current_ratio": 1.3851675662749385, "debt_to_equity_ratio": 0.6606845548184529, "profit_margin": 0.28567463835436224, "quarter": 2, "return_on_assets": 0.25605414203809884, "return_on_equity": 0.33854046943389093 }, { "asset_turnover_ratio": 0.8876219537497535, "current_ratio": 1.8855332886610523, "debt_to_equity_ratio": 0.6558079716753226, "profit_margin": 0.29237874001322217, "quarter": 3, "return_on_assets": 0.2595217884454275, "return_on_equity": 0.34117571452396855 }, { "asset_turnover_ratio": 0.8790143931496552, "current_ratio": 1.7193602246188031, "debt_to_equity_ratio": 0.6668395731481334, "profit_margin": 0.2785012571589087, "quarter": 4, "return_on_assets": 0.24480661355295424, "return_on_equity": 0.32780461382171766 } ], "income_statement": [ { "depreciation": 791406, "expenses": 8283777, "income_tax": 1480397, "marketing_expense": 987449, "net_income": 4997821, "net_profit": 3517424, "operational_expense": 4600244, "product_revenue": 4046066, "quarter": 1, "rd_expense": 1243639, "revenue": 13281598, "salaries_expense": 2853899, "service_revenue": 9235532 }, { "depreciation": 782575, "expenses": 8370720, "income_tax": 1178275, "marketing_expense": 1448405, "net_income": 4997131, "net_profit": 3818856, "operational_expense": 4747340, "product_revenue": 4294740, "quarter": 2, "rd_expense": 1487846, "revenue": 13367851, "salaries_expense": 3922154, "service_revenue": 9073111 }, { "depreciation": 672753, "expenses": 8458576, "income_tax": 1062231, "marketing_expense": 1541588, "net_income": 4996089, "net_profit": 3933858, "operational_expense": 4488115, "product_revenue": 4462125, "quarter": 3, "rd_expense": 1133777, "revenue": 13454665, "salaries_expense": 3135654, "service_revenue": 8992540 }, { "depreciation": 500825, "expenses": 8547355, "income_tax": 1223212, "marketing_expense": 1135167, "net_income": 4994688, "net_profit": 3771476, "operational_expense": 4811134, "product_revenue": 5400344, "quarter": 4, "rd_expense": 1429753, "revenue": 13542043, "salaries_expense": 3633921, "service_revenue": 8141699 } ], "market_conditions": { "gdp_growth": [ 0.004410016607241654, 0.01696294360234254, 0.003926343110598741, 0.019405685146669065 ], "inflation_rate": [ 0.008783971539386214, 0.011387548570622102, 0.009085154547814882, 0.007882303618420228 ], "interest_rate": [ 0.03699948704014706, 0.03756175781914975, 0.04370404437211816, 0.03746183242337461 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 143605, "billable_hours_per_employee": 123, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 14100370, "net_revenue": 11434425, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 25466 }, { "average_project_size": 193911, "billable_hours_per_employee": 81, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 12830377, "net_revenue": 11413570, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 25420 }, { "average_project_size": 51185, "billable_hours_per_employee": 133, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 13188134, "net_revenue": 11392754, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 25374 }, { "average_project_size": 154727, "billable_hours_per_employee": 109, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 12750144, "net_revenue": 11371976, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 25327 } ], "balance_sheet": [ { "assets": 15182676, "current_assets": 5164148, "current_liabilities": 5408292, "equity": 9463120, "fixed_assets": 10018528, "liabilities": 9093109, "long_term_liabilities": 3684817, "quarter": 1 }, { "assets": 15587115, "current_assets": 5116687, "current_liabilities": 4050283, "equity": 9524047, "fixed_assets": 10470428, "liabilities": 9272341, "long_term_liabilities": 5222058, "quarter": 2 }, { "assets": 16002328, "current_assets": 7605767, "current_liabilities": 5179116, "equity": 9824165, "fixed_assets": 8396561, "liabilities": 9455107, "long_term_liabilities": 4275991, "quarter": 3 }, { "assets": 16428601, "current_assets": 8188704, "current_liabilities": 4022139, "equity": 9973144, "fixed_assets": 8239897, "liabilities": 9641475, "long_term_liabilities": 5619336, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99444, "financing_cash_flow": 10651, "investing_cash_flow": -150530, "net_cash_flow": 3402932, "operating_cash_flow": 3774726, "quarter": 1 }, { "change_in_working_capital": -82153, "financing_cash_flow": -162724, "investing_cash_flow": -102872, "net_cash_flow": 3457716, "operating_cash_flow": 3880065, "quarter": 2 }, { "change_in_working_capital": 56352, "financing_cash_flow": 163435, "investing_cash_flow": -189384, "net_cash_flow": 3237403, "operating_cash_flow": 3646579, "quarter": 3 }, { "change_in_working_capital": -44283, "financing_cash_flow": 158147, "investing_cash_flow": -326748, "net_cash_flow": 3412545, "operating_cash_flow": 3795205, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7531231648492005, "current_ratio": 0.9548574670154644, "debt_to_equity_ratio": 0.9608996821344334, "profit_margin": 0.29503477437649905, "quarter": 1, "return_on_assets": 0.22219752301899875, "return_on_equity": 0.35649479241518656 }, { "asset_turnover_ratio": 0.7322439078687749, "current_ratio": 1.2632912317484977, "debt_to_equity_ratio": 0.9735715289939245, "profit_margin": 0.2811804720170814, "quarter": 2, "return_on_assets": 0.2058926876461744, "return_on_equity": 0.3369652627711728 }, { "asset_turnover_ratio": 0.7119435372153352, "current_ratio": 1.468545404273625, "debt_to_equity_ratio": 0.9624336521220888, "profit_margin": 0.2876340523107933, "quarter": 3, "return_on_assets": 0.20477920462572696, "return_on_equity": 0.333559544246254 }, { "asset_turnover_ratio": 0.6922059888118288, "current_ratio": 2.0359077595279524, "debt_to_equity_ratio": 0.9667437871146751, "profit_margin": 0.2801639750207, "quarter": 4, "return_on_assets": 0.19393118135865617, "return_on_equity": 0.3194597410806462 } ], "income_statement": [ { "depreciation": 401173, "expenses": 7190375, "income_tax": 870497, "marketing_expense": 764092, "net_income": 4244050, "net_profit": 3373553, "operational_expense": 3751345, "product_revenue": 4244243, "quarter": 1, "rd_expense": 1336720, "revenue": 11434425, "salaries_expense": 2236547, "service_revenue": 7190182 }, { "depreciation": 670792, "expenses": 7201770, "income_tax": 1002527, "marketing_expense": 921456, "net_income": 4211800, "net_profit": 3209273, "operational_expense": 3845361, "product_revenue": 4343616, "quarter": 2, "rd_expense": 737604, "revenue": 11413570, "salaries_expense": 3364754, "service_revenue": 7069954 }, { "depreciation": 369635, "expenses": 7213184, "income_tax": 902626, "marketing_expense": 745951, "net_income": 4179570, "net_profit": 3276944, "operational_expense": 5028872, "product_revenue": 3939803, "quarter": 3, "rd_expense": 1243324, "revenue": 11392754, "salaries_expense": 3433343, "service_revenue": 7452951 }, { "depreciation": 609187, "expenses": 7224616, "income_tax": 961342, "marketing_expense": 1019891, "net_income": 4147360, "net_profit": 3186018, "operational_expense": 4643440, "product_revenue": 3895910, "quarter": 4, "rd_expense": 1118570, "revenue": 11371976, "salaries_expense": 3601420, "service_revenue": 7476066 } ], "market_conditions": { "gdp_growth": [ 0.0038257445156660045, 0.018396786076287253, 0.01926307769292164, 0.019871428757423842 ], "inflation_rate": [ 0.014110234967339721, 0.010442613299995993, 0.009425383689036946, 0.010340637564166817 ], "interest_rate": [ 0.037790619239832964, 0.0355925195831709, 0.03731311595862076, 0.03535828954598177 ], "year": 2003 }, "random_event": { "description": "Schwartz Inc Industry Recognition in 2003", "impact": 0.04, "type": "Industry Recognition" }, "year": 2003 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2010, "industry": "Advertising", "location": "New Brandon", "name": "Christensen Ltd", "num_employees": 862, "region": "North America", "revenue_size": "Small", "website": "www.christensenltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 140666, "billable_hours_per_employee": 98, "client_concentration": 0.35, "client_retention_rate": 0.9, "employee_utilization_rate": 0.67, "gross_billings": 1120222, "net_revenue": 876484, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 1017 }, { "average_project_size": 121709, "billable_hours_per_employee": 94, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 1064973, "net_revenue": 855927, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 993 }, { "average_project_size": 88012, "billable_hours_per_employee": 132, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 946127, "net_revenue": 835852, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 970 }, { "average_project_size": 128082, "billable_hours_per_employee": 80, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 989892, "net_revenue": 816248, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 947 } ], "balance_sheet": [ { "assets": 1295708, "current_assets": 465763, "current_liabilities": 309351, "equity": 948630, "fixed_assets": 829945, "liabilities": 548539, "long_term_liabilities": 239188, "quarter": 1 }, { "assets": 1331252, "current_assets": 580393, "current_liabilities": 320190, "equity": 962605, "fixed_assets": 750859, "liabilities": 557106, "long_term_liabilities": 236916, "quarter": 2 }, { "assets": 1367770, "current_assets": 473933, "current_liabilities": 263271, "equity": 1002131, "fixed_assets": 893837, "liabilities": 565808, "long_term_liabilities": 302537, "quarter": 3 }, { "assets": 1405291, "current_assets": 572831, "current_liabilities": 328279, "equity": 1025352, "fixed_assets": 832460, "liabilities": 574646, "long_term_liabilities": 246367, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66067, "financing_cash_flow": -151123, "investing_cash_flow": -272691, "net_cash_flow": 378392, "operating_cash_flow": 241787, "quarter": 1 }, { "change_in_working_capital": 73324, "financing_cash_flow": -63418, "investing_cash_flow": -453336, "net_cash_flow": -163050, "operating_cash_flow": 229150, "quarter": 2 }, { "change_in_working_capital": -53663, "financing_cash_flow": 33952, "investing_cash_flow": -272575, "net_cash_flow": -147745, "operating_cash_flow": 256820, "quarter": 3 }, { "change_in_working_capital": 97496, "financing_cash_flow": -144199, "investing_cash_flow": -101213, "net_cash_flow": 158461, "operating_cash_flow": 227550, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.676451793150926, "current_ratio": 1.5056133647539527, "debt_to_equity_ratio": 0.5782433614791858, "profit_margin": 0.2298513150268573, "quarter": 1, "return_on_assets": 0.155483334208016, "return_on_equity": 0.21237047110042903 }, { "asset_turnover_ratio": 0.6429488932223201, "current_ratio": 1.8126518629563697, "debt_to_equity_ratio": 0.5787482923940764, "profit_margin": 0.220181160309232, "quarter": 2, "return_on_assets": 0.14156523332922694, "return_on_equity": 0.19578020060149282 }, { "asset_turnover_ratio": 0.611105668350673, "current_ratio": 1.8001716862092672, "debt_to_equity_ratio": 0.5646048271134213, "profit_margin": 0.23947899867440647, "quarter": 3, "return_on_assets": 0.1463469735408731, "return_on_equity": 0.19974334692769707 }, { "asset_turnover_ratio": 0.5808391286929184, "current_ratio": 1.744951702667548, "debt_to_equity_ratio": 0.5604377813667891, "profit_margin": 0.23853902245396008, "quarter": 4, "return_on_assets": 0.13855279796141867, "return_on_equity": 0.18989283680141064 } ], "income_statement": [ { "depreciation": 40326, "expenses": 610722, "income_tax": 64301, "marketing_expense": 106231, "net_income": 265762, "net_profit": 201461, "operational_expense": 384483, "product_revenue": 270963, "quarter": 1, "rd_expense": 105510, "revenue": 876484, "salaries_expense": 256856, "service_revenue": 605521 }, { "depreciation": 40691, "expenses": 597557, "income_tax": 69911, "marketing_expense": 69149, "net_income": 258370, "net_profit": 188459, "operational_expense": 359777, "product_revenue": 239670, "quarter": 2, "rd_expense": 97340, "revenue": 855927, "salaries_expense": 246745, "service_revenue": 616257 }, { "depreciation": 56651, "expenses": 584676, "income_tax": 51007, "marketing_expense": 72356, "net_income": 251176, "net_profit": 200169, "operational_expense": 404483, "product_revenue": 201950, "quarter": 3, "rd_expense": 110909, "revenue": 835852, "salaries_expense": 216895, "service_revenue": 633902 }, { "depreciation": 32843, "expenses": 572073, "income_tax": 49468, "marketing_expense": 77438, "net_income": 244175, "net_profit": 194707, "operational_expense": 360929, "product_revenue": 320864, "quarter": 4, "rd_expense": 105620, "revenue": 816248, "salaries_expense": 196505, "service_revenue": 495384 } ], "market_conditions": { "gdp_growth": [ 0.010001572112720595, 0.009280761609803068, 0.006930999028937941, 0.0015805717057159416 ], "inflation_rate": [ 0.016748641899997023, 0.018155647126816374, 0.01617881315377962, 0.015285224275478959 ], "interest_rate": [ 0.03289560942612112, 0.03869071820873288, 0.03559767773071926, 0.03518106183445425 ], "year": 2010 }, "random_event": { "description": "Christensen Ltd Technology Adoption in 2010", "impact": 0.01, "type": "Technology Adoption" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 182175, "billable_hours_per_employee": 118, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 2197697, "net_revenue": 1984198, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 2302 }, { "average_project_size": 84423, "billable_hours_per_employee": 149, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 2485782, "net_revenue": 2007789, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 2329 }, { "average_project_size": 131182, "billable_hours_per_employee": 147, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 2437836, "net_revenue": 2031662, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 2357 }, { "average_project_size": 57864, "billable_hours_per_employee": 113, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 2379683, "net_revenue": 2055818, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 2385 } ], "balance_sheet": [ { "assets": 2940551, "current_assets": 1372861, "current_liabilities": 760762, "equity": 1994743, "fixed_assets": 1567690, "liabilities": 1419849, "long_term_liabilities": 659087, "quarter": 1 }, { "assets": 3044512, "current_assets": 1383410, "current_liabilities": 583816, "equity": 2086883, "fixed_assets": 1661102, "liabilities": 1448274, "long_term_liabilities": 864458, "quarter": 2 }, { "assets": 3152148, "current_assets": 1271892, "current_liabilities": 796285, "equity": 2197568, "fixed_assets": 1880256, "liabilities": 1477268, "long_term_liabilities": 680983, "quarter": 3 }, { "assets": 3263590, "current_assets": 1552060, "current_liabilities": 680516, "equity": 2314299, "fixed_assets": 1711530, "liabilities": 1506842, "long_term_liabilities": 826326, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78781, "financing_cash_flow": -2185, "investing_cash_flow": -444530, "net_cash_flow": 483465, "operating_cash_flow": 550741, "quarter": 1 }, { "change_in_working_capital": 77544, "financing_cash_flow": 84241, "investing_cash_flow": -216151, "net_cash_flow": 456777, "operating_cash_flow": 596502, "quarter": 2 }, { "change_in_working_capital": -90188, "financing_cash_flow": -75825, "investing_cash_flow": -319210, "net_cash_flow": 203318, "operating_cash_flow": 619821, "quarter": 3 }, { "change_in_working_capital": -49189, "financing_cash_flow": 70610, "investing_cash_flow": -119000, "net_cash_flow": 235774, "operating_cash_flow": 679298, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6747708167618925, "current_ratio": 1.8045867170021637, "debt_to_equity_ratio": 0.7117954543517636, "profit_margin": 0.23890811300081946, "quarter": 1, "return_on_assets": 0.1612082225406055, "return_on_equity": 0.2376451502775044 }, { "asset_turnover_ratio": 0.6594781035515708, "current_ratio": 2.369599325814983, "debt_to_equity_ratio": 0.6939890736567407, "profit_margin": 0.24437079792747146, "quarter": 2, "return_on_assets": 0.161157190380593, "return_on_equity": 0.23510901186123037 }, { "asset_turnover_ratio": 0.6445325536745102, "current_ratio": 1.5972823800523681, "debt_to_equity_ratio": 0.6722285726767044, "profit_margin": 0.25727114057357964, "quarter": 3, "return_on_assets": 0.1658196252206432, "return_on_equity": 0.23784838512391882 }, { "asset_turnover_ratio": 0.6299253276300025, "current_ratio": 2.2807105196644897, "debt_to_equity_ratio": 0.6511008301001728, "profit_margin": 0.2712064005665871, "quarter": 4, "return_on_assets": 0.1708397807322611, "return_on_equity": 0.24091571573076773 } ], "income_statement": [ { "depreciation": 76700, "expenses": 1329053, "income_tax": 181104, "marketing_expense": 164919, "net_income": 655145, "net_profit": 474041, "operational_expense": 681251, "product_revenue": 405587, "quarter": 1, "rd_expense": 215062, "revenue": 1984198, "salaries_expense": 565788, "service_revenue": 1578611 }, { "depreciation": 105857, "expenses": 1337394, "income_tax": 179750, "marketing_expense": 216781, "net_income": 670395, "net_profit": 490645, "operational_expense": 675482, "product_revenue": 644161, "quarter": 2, "rd_expense": 200264, "revenue": 2007789, "salaries_expense": 592626, "service_revenue": 1363628 }, { "depreciation": 97133, "expenses": 1345788, "income_tax": 163186, "marketing_expense": 240228, "net_income": 685874, "net_profit": 522688, "operational_expense": 755207, "product_revenue": 412792, "quarter": 3, "rd_expense": 251161, "revenue": 2031662, "salaries_expense": 517234, "service_revenue": 1618870 }, { "depreciation": 121747, "expenses": 1354235, "income_tax": 144032, "marketing_expense": 268131, "net_income": 701583, "net_profit": 557551, "operational_expense": 747151, "product_revenue": 607622, "quarter": 4, "rd_expense": 229092, "revenue": 2055818, "salaries_expense": 636823, "service_revenue": 1448196 } ], "market_conditions": { "gdp_growth": [ 0.011783039811138478, 0.007212797605451807, 0.011318833007545916, 0.019596060240660216 ], "inflation_rate": [ 0.016513240536887196, 0.019626410569311043, 0.022510893058155648, 0.018970488679590024 ], "interest_rate": [ 0.028295329764717027, 0.03257124424756146, 0.03383934559610649, 0.03511432508926257 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 90923, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 1988294, "net_revenue": 1535954, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 1782 }, { "average_project_size": 53509, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 1726411, "net_revenue": 1503473, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 1744 }, { "average_project_size": 101374, "billable_hours_per_employee": 93, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 1664604, "net_revenue": 1471679, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 1707 }, { "average_project_size": 69124, "billable_hours_per_employee": 80, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 1688298, "net_revenue": 1440558, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 1671 } ], "balance_sheet": [ { "assets": 1955427, "current_assets": 967536, "current_liabilities": 600703, "equity": 1100890, "fixed_assets": 987891, "liabilities": 1093684, "long_term_liabilities": 492981, "quarter": 1 }, { "assets": 1995639, "current_assets": 879827, "current_liabilities": 508644, "equity": 1120007, "fixed_assets": 1115812, "liabilities": 1118123, "long_term_liabilities": 609479, "quarter": 2 }, { "assets": 2036678, "current_assets": 920584, "current_liabilities": 576433, "equity": 1124456, "fixed_assets": 1116094, "liabilities": 1143108, "long_term_liabilities": 566675, "quarter": 3 }, { "assets": 2078560, "current_assets": 887085, "current_liabilities": 486596, "equity": 1151785, "fixed_assets": 1191475, "liabilities": 1168652, "long_term_liabilities": 682056, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89234, "financing_cash_flow": 30051, "investing_cash_flow": -442939, "net_cash_flow": 104103, "operating_cash_flow": 344318, "quarter": 1 }, { "change_in_working_capital": 84996, "financing_cash_flow": -134497, "investing_cash_flow": -183319, "net_cash_flow": -186491, "operating_cash_flow": 335526, "quarter": 2 }, { "change_in_working_capital": -92586, "financing_cash_flow": -128944, "investing_cash_flow": -185542, "net_cash_flow": -77488, "operating_cash_flow": 337834, "quarter": 3 }, { "change_in_working_capital": -68027, "financing_cash_flow": -103234, "investing_cash_flow": -363547, "net_cash_flow": -342921, "operating_cash_flow": 302800, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7854826592861814, "current_ratio": 1.610672828336133, "debt_to_equity_ratio": 0.9934543869051404, "profit_margin": 0.15569932432872338, "quarter": 1, "return_on_assets": 0.1222991193227873, "return_on_equity": 0.21723060432922453 }, { "asset_turnover_ratio": 0.7533792434403216, "current_ratio": 1.7297500806064752, "debt_to_equity_ratio": 0.9983178676561842, "profit_margin": 0.1612872329599534, "quarter": 2, "return_on_assets": 0.12151045354395258, "return_on_equity": 0.21650846825064488 }, { "asset_turnover_ratio": 0.7225879594123371, "current_ratio": 1.597035561808571, "debt_to_equity_ratio": 1.0165875765703594, "profit_margin": 0.1568861144312041, "quarter": 3, "return_on_assets": 0.11336401728697418, "return_on_equity": 0.20533128908556672 }, { "asset_turnover_ratio": 0.6930557693788008, "current_ratio": 1.8230421129643481, "debt_to_equity_ratio": 1.0146442261359543, "profit_margin": 0.16790507567206597, "quarter": 4, "return_on_assets": 0.11636758140250943, "return_on_equity": 0.21000186666782428 } ], "income_statement": [ { "depreciation": 105171, "expenses": 1201432, "income_tax": 95375, "marketing_expense": 127138, "net_income": 334522, "net_profit": 239147, "operational_expense": 810434, "product_revenue": 559710, "quarter": 1, "rd_expense": 238350, "revenue": 1535954, "salaries_expense": 398762, "service_revenue": 976244 }, { "depreciation": 93035, "expenses": 1177226, "income_tax": 83756, "marketing_expense": 200012, "net_income": 326247, "net_profit": 242491, "operational_expense": 758916, "product_revenue": 600868, "quarter": 2, "rd_expense": 217201, "revenue": 1503473, "salaries_expense": 519932, "service_revenue": 902605 }, { "depreciation": 106948, "expenses": 1153509, "income_tax": 87284, "marketing_expense": 143777, "net_income": 318170, "net_profit": 230886, "operational_expense": 631652, "product_revenue": 454252, "quarter": 3, "rd_expense": 216312, "revenue": 1471679, "salaries_expense": 480540, "service_revenue": 1017427 }, { "depreciation": 60923, "expenses": 1130269, "income_tax": 68412, "marketing_expense": 116454, "net_income": 310289, "net_profit": 241877, "operational_expense": 608855, "product_revenue": 409976, "quarter": 4, "rd_expense": 132569, "revenue": 1440558, "salaries_expense": 516119, "service_revenue": 1030582 } ], "market_conditions": { "gdp_growth": [ 0.03537300870020167, 0.02869752280429814, 0.018256633057164903, 0.03343297943726409 ], "inflation_rate": [ 0.013954494783171519, 0.014486519394969324, 0.017065335226901183, 0.017539400191263967 ], "interest_rate": [ 0.017289428476710188, 0.024760066915582305, 0.025158668937372706, 0.019319296443977722 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 149721, "billable_hours_per_employee": 81, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 1620374, "net_revenue": 1461100, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 1695 }, { "average_project_size": 198387, "billable_hours_per_employee": 94, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 1885752, "net_revenue": 1477023, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 1713 }, { "average_project_size": 141777, "billable_hours_per_employee": 93, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 1777318, "net_revenue": 1493121, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 1732 }, { "average_project_size": 52270, "billable_hours_per_employee": 111, "client_concentration": 0.1, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 1841136, "net_revenue": 1509394, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 1751 } ], "balance_sheet": [ { "assets": 1585719, "current_assets": 493908, "current_liabilities": 463205, "equity": 926289, "fixed_assets": 1091811, "liabilities": 935100, "long_term_liabilities": 471895, "quarter": 1 }, { "assets": 1624212, "current_assets": 559614, "current_liabilities": 480938, "equity": 965662, "fixed_assets": 1064598, "liabilities": 949855, "long_term_liabilities": 468917, "quarter": 2 }, { "assets": 1663639, "current_assets": 643495, "current_liabilities": 526881, "equity": 972583, "fixed_assets": 1020144, "liabilities": 964843, "long_term_liabilities": 437962, "quarter": 3 }, { "assets": 1704024, "current_assets": 836701, "current_liabilities": 440126, "equity": 1035275, "fixed_assets": 867323, "liabilities": 980067, "long_term_liabilities": 539941, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31677, "financing_cash_flow": 48186, "investing_cash_flow": -204034, "net_cash_flow": 148333, "operating_cash_flow": 383701, "quarter": 1 }, { "change_in_working_capital": 94764, "financing_cash_flow": -16218, "investing_cash_flow": -193589, "net_cash_flow": -24275, "operating_cash_flow": 364773, "quarter": 2 }, { "change_in_working_capital": -48158, "financing_cash_flow": 42327, "investing_cash_flow": -252135, "net_cash_flow": 56923, "operating_cash_flow": 339910, "quarter": 3 }, { "change_in_working_capital": -34804, "financing_cash_flow": 27807, "investing_cash_flow": -156733, "net_cash_flow": 160889, "operating_cash_flow": 409264, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9214116750824074, "current_ratio": 1.066283826815341, "debt_to_equity_ratio": 1.0095121500957045, "profit_margin": 0.18867291766477312, "quarter": 1, "return_on_assets": 0.17384542910818374, "return_on_equity": 0.29760690238143817 }, { "asset_turnover_ratio": 0.9093782092485464, "current_ratio": 1.1635886538389564, "debt_to_equity_ratio": 0.9836309184787224, "profit_margin": 0.19722441695220724, "quarter": 2, "return_on_assets": 0.17935158710808688, "return_on_equity": 0.3016635220190916 }, { "asset_turnover_ratio": 0.8975030039569882, "current_ratio": 1.2213289148783122, "debt_to_equity_ratio": 0.9920418103133615, "profit_margin": 0.18336558122215146, "quarter": 3, "return_on_assets": 0.16457115996920005, "return_on_equity": 0.2815050232216685 }, { "asset_turnover_ratio": 0.8857821251343878, "current_ratio": 1.9010487905736084, "debt_to_equity_ratio": 0.9466731061795175, "profit_margin": 0.2062536355650016, "quarter": 4, "return_on_assets": 0.18269578362746064, "return_on_equity": 0.30071043925527036 } ], "income_statement": [ { "depreciation": 108031, "expenses": 1082937, "income_tax": 102493, "marketing_expense": 159488, "net_income": 378163, "net_profit": 275670, "operational_expense": 621332, "product_revenue": 441780, "quarter": 1, "rd_expense": 127875, "revenue": 1461100, "salaries_expense": 493772, "service_revenue": 1019320 }, { "depreciation": 73468, "expenses": 1094130, "income_tax": 91588, "marketing_expense": 134437, "net_income": 382893, "net_profit": 291305, "operational_expense": 582459, "product_revenue": 390210, "quarter": 2, "rd_expense": 162212, "revenue": 1477023, "salaries_expense": 544656, "service_revenue": 1086813 }, { "depreciation": 66123, "expenses": 1105438, "income_tax": 113896, "marketing_expense": 186885, "net_income": 387683, "net_profit": 273787, "operational_expense": 722859, "product_revenue": 433528, "quarter": 3, "rd_expense": 181574, "revenue": 1493121, "salaries_expense": 501290, "service_revenue": 1059593 }, { "depreciation": 97946, "expenses": 1116864, "income_tax": 81212, "marketing_expense": 149150, "net_income": 392530, "net_profit": 311318, "operational_expense": 711082, "product_revenue": 321747, "quarter": 4, "rd_expense": 178288, "revenue": 1509394, "salaries_expense": 502288, "service_revenue": 1187647 } ], "market_conditions": { "gdp_growth": [ 0.006838823498330025, 0.004437256357907449, 0.004170605926525961, 0.01531769519052852 ], "inflation_rate": [ 0.010284957925267596, 0.016100458673724047, 0.010608969057881171, 0.01969672812752203 ], "interest_rate": [ 0.030114558114767733, 0.03531304567344635, 0.03505772284222475, 0.03318027390909552 ], "year": 2013 }, "random_event": { "description": "Christensen Ltd Introduction of New Service in 2013", "impact": 0.09, "type": "Introduction of New Service" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 93128, "billable_hours_per_employee": 105, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 1918515, "net_revenue": 1509887, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 1752 }, { "average_project_size": 176167, "billable_hours_per_employee": 136, "client_concentration": 0.27, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 1854604, "net_revenue": 1516699, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 1760 }, { "average_project_size": 88459, "billable_hours_per_employee": 133, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 1688688, "net_revenue": 1523542, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 1767 }, { "average_project_size": 169161, "billable_hours_per_employee": 108, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 1806391, "net_revenue": 1530416, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 1775 } ], "balance_sheet": [ { "assets": 1596903, "current_assets": 690595, "current_liabilities": 335166, "equity": 994986, "fixed_assets": 906308, "liabilities": 836315, "long_term_liabilities": 501149, "quarter": 1 }, { "assets": 1643925, "current_assets": 627402, "current_liabilities": 367517, "equity": 1026430, "fixed_assets": 1016523, "liabilities": 857214, "long_term_liabilities": 489697, "quarter": 2 }, { "assets": 1692332, "current_assets": 612022, "current_liabilities": 515377, "equity": 1066726, "fixed_assets": 1080310, "liabilities": 878636, "long_term_liabilities": 363259, "quarter": 3 }, { "assets": 1742165, "current_assets": 616354, "current_liabilities": 420410, "equity": 1088853, "fixed_assets": 1125811, "liabilities": 900592, "long_term_liabilities": 480182, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5738, "financing_cash_flow": 115264, "investing_cash_flow": -256200, "net_cash_flow": -251605, "operating_cash_flow": 349376, "quarter": 1 }, { "change_in_working_capital": -31985, "financing_cash_flow": -124311, "investing_cash_flow": -122073, "net_cash_flow": -202907, "operating_cash_flow": 326112, "quarter": 2 }, { "change_in_working_capital": -53502, "financing_cash_flow": 128620, "investing_cash_flow": -291060, "net_cash_flow": 98837, "operating_cash_flow": 331148, "quarter": 3 }, { "change_in_working_capital": -82640, "financing_cash_flow": -140241, "investing_cash_flow": -227617, "net_cash_flow": -180432, "operating_cash_flow": 349532, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9455095268779632, "current_ratio": 2.0604566095606356, "debt_to_equity_ratio": 0.8405294144842239, "profit_margin": 0.1552420810299049, "quarter": 1, "return_on_assets": 0.1467828665861358, "return_on_equity": 0.23557919407911268 }, { "asset_turnover_ratio": 0.9226083915020454, "current_ratio": 1.707137356911381, "debt_to_equity_ratio": 0.835141217618347, "profit_margin": 0.15805311403251404, "quarter": 2, "return_on_assets": 0.14582112930942714, "return_on_equity": 0.23354636945529653 }, { "asset_turnover_ratio": 0.9002618871474392, "current_ratio": 1.1875229201147897, "debt_to_equity_ratio": 0.8236754330540363, "profit_margin": 0.1660800949366673, "quarter": 3, "return_on_assets": 0.14951557968530998, "return_on_equity": 0.23720243061479704 }, { "asset_turnover_ratio": 0.8784564033831468, "current_ratio": 1.4660783520848695, "debt_to_equity_ratio": 0.827101546306067, "profit_margin": 0.16157698299024578, "quarter": 4, "return_on_assets": 0.1419383353471112, "return_on_equity": 0.2271013626265437 } ], "income_statement": [ { "depreciation": 114978, "expenses": 1182229, "income_tax": 93260, "marketing_expense": 174238, "net_income": 327658, "net_profit": 234398, "operational_expense": 674893, "product_revenue": 585165, "quarter": 1, "rd_expense": 223713, "revenue": 1509887, "salaries_expense": 470341, "service_revenue": 924722 }, { "depreciation": 86393, "expenses": 1181527, "income_tax": 95453, "marketing_expense": 121149, "net_income": 335172, "net_profit": 239719, "operational_expense": 773316, "product_revenue": 488630, "quarter": 2, "rd_expense": 223644, "revenue": 1516699, "salaries_expense": 557488, "service_revenue": 1028069 }, { "depreciation": 78118, "expenses": 1180826, "income_tax": 89686, "marketing_expense": 138901, "net_income": 342716, "net_profit": 253030, "operational_expense": 754527, "product_revenue": 473207, "quarter": 3, "rd_expense": 170613, "revenue": 1523542, "salaries_expense": 385011, "service_revenue": 1050335 }, { "depreciation": 102252, "expenses": 1180126, "income_tax": 103010, "marketing_expense": 175586, "net_income": 350290, "net_profit": 247280, "operational_expense": 737419, "product_revenue": 561444, "quarter": 4, "rd_expense": 138874, "revenue": 1530416, "salaries_expense": 385285, "service_revenue": 968972 } ], "market_conditions": { "gdp_growth": [ 0.03516972591406625, 0.029249951093850174, 0.02706068938054543, 0.021309712159350833 ], "inflation_rate": [ 0.009291197971836081, 0.007659929115972374, 0.008835085535856378, 0.005794167331810289 ], "interest_rate": [ 0.03237600041623229, 0.03587097465515489, 0.03136956981263151, 0.028118793294929743 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 183728, "billable_hours_per_employee": 140, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 2495668, "net_revenue": 1998713, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 2319 }, { "average_project_size": 192596, "billable_hours_per_employee": 115, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 2260110, "net_revenue": 1970307, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 2286 }, { "average_project_size": 108179, "billable_hours_per_employee": 105, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 2164672, "net_revenue": 1942305, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 2253 }, { "average_project_size": 58761, "billable_hours_per_employee": 134, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 2271897, "net_revenue": 1914701, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 2221 } ], "balance_sheet": [ { "assets": 2037644, "current_assets": 693225, "current_liabilities": 417601, "equity": 1516318, "fixed_assets": 1344419, "liabilities": 911503, "long_term_liabilities": 493902, "quarter": 1 }, { "assets": 2080263, "current_assets": 934108, "current_liabilities": 410944, "equity": 1543212, "fixed_assets": 1146155, "liabilities": 921130, "long_term_liabilities": 510186, "quarter": 2 }, { "assets": 2123774, "current_assets": 807483, "current_liabilities": 408475, "equity": 1578641, "fixed_assets": 1316291, "liabilities": 930858, "long_term_liabilities": 522383, "quarter": 3 }, { "assets": 2168195, "current_assets": 735742, "current_liabilities": 416869, "equity": 1612615, "fixed_assets": 1432453, "liabilities": 940690, "long_term_liabilities": 523821, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69442, "financing_cash_flow": 140213, "investing_cash_flow": -446162, "net_cash_flow": 133004, "operating_cash_flow": 536586, "quarter": 1 }, { "change_in_working_capital": 90759, "financing_cash_flow": -130896, "investing_cash_flow": -362196, "net_cash_flow": 85426, "operating_cash_flow": 500228, "quarter": 2 }, { "change_in_working_capital": -81807, "financing_cash_flow": 127459, "investing_cash_flow": -496578, "net_cash_flow": -38786, "operating_cash_flow": 522619, "quarter": 3 }, { "change_in_working_capital": -12226, "financing_cash_flow": -56011, "investing_cash_flow": -493247, "net_cash_flow": 199489, "operating_cash_flow": 483635, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9808941110419681, "current_ratio": 1.660017576586263, "debt_to_equity_ratio": 0.6011291826648499, "profit_margin": 0.1952141202864043, "quarter": 1, "return_on_assets": 0.19148438098117238, "return_on_equity": 0.25731871546733603 }, { "asset_turnover_ratio": 0.9471432217945519, "current_ratio": 2.2730785703161502, "debt_to_equity_ratio": 0.5968914186774079, "profit_margin": 0.19493358141650008, "quarter": 2, "return_on_assets": 0.18463002033877446, "return_on_equity": 0.24888284953719902 }, { "asset_turnover_ratio": 0.9145535259401424, "current_ratio": 1.976823551012914, "debt_to_equity_ratio": 0.5896578132710351, "profit_margin": 0.19859136438406944, "quarter": 3, "return_on_assets": 0.18162243251871432, "return_on_equity": 0.24433991008722059 }, { "asset_turnover_ratio": 0.8830852391044164, "current_ratio": 1.7649237530255308, "debt_to_equity_ratio": 0.5833320414358045, "profit_margin": 0.2011332317683022, "quarter": 4, "return_on_assets": 0.17761778806795514, "return_on_equity": 0.23881087550345248 } ], "income_statement": [ { "depreciation": 146409, "expenses": 1496525, "income_tax": 112011, "marketing_expense": 286423, "net_income": 502188, "net_profit": 390177, "operational_expense": 1037869, "product_revenue": 614300, "quarter": 1, "rd_expense": 189697, "revenue": 1998713, "salaries_expense": 645530, "service_revenue": 1384413 }, { "depreciation": 116149, "expenses": 1461901, "income_tax": 124327, "marketing_expense": 273140, "net_income": 508406, "net_profit": 384079, "operational_expense": 894377, "product_revenue": 687053, "quarter": 2, "rd_expense": 155396, "revenue": 1970307, "salaries_expense": 465201, "service_revenue": 1283254 }, { "depreciation": 136894, "expenses": 1428078, "income_tax": 128502, "marketing_expense": 264566, "net_income": 514227, "net_profit": 385725, "operational_expense": 932365, "product_revenue": 636054, "quarter": 3, "rd_expense": 185726, "revenue": 1942305, "salaries_expense": 451872, "service_revenue": 1306251 }, { "depreciation": 98525, "expenses": 1395038, "income_tax": 134553, "marketing_expense": 245966, "net_income": 519663, "net_profit": 385110, "operational_expense": 780887, "product_revenue": 567564, "quarter": 4, "rd_expense": 143278, "revenue": 1914701, "salaries_expense": 498864, "service_revenue": 1347137 } ], "market_conditions": { "gdp_growth": [ 0.015857977699933357, 0.0013608047040636947, 0.002896534176832657, 0.01138895860431474 ], "inflation_rate": [ 0.015492562986350848, 0.0167706349499432, 0.02031306845045502, 0.011198282546909967 ], "interest_rate": [ 0.03556577115847416, 0.034280638627841725, 0.03692770246723107, 0.03663017901933006 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 1996, "industry": "Advertising", "location": "North Sonya", "name": "Hernandez LLC", "num_employees": 649, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.hernandezllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 67578, "billable_hours_per_employee": 109, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 109502101, "net_revenue": 93218953, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 143635 }, { "average_project_size": 84935, "billable_hours_per_employee": 90, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 106465213, "net_revenue": 92530678, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 142574 }, { "average_project_size": 94791, "billable_hours_per_employee": 126, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 101195048, "net_revenue": 91847485, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 141522 }, { "average_project_size": 113969, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 116361951, "net_revenue": 91169336, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 140477 } ], "balance_sheet": [ { "assets": 129657987, "current_assets": 43940719, "current_liabilities": 23211639, "equity": 88446605, "fixed_assets": 85717268, "liabilities": 57658018, "long_term_liabilities": 34446379, "quarter": 1 }, { "assets": 132117644, "current_assets": 54959883, "current_liabilities": 26059254, "equity": 89039267, "fixed_assets": 77157761, "liabilities": 58332922, "long_term_liabilities": 32273668, "quarter": 2 }, { "assets": 134623962, "current_assets": 66174033, "current_liabilities": 24543482, "equity": 91188167, "fixed_assets": 68449929, "liabilities": 59015727, "long_term_liabilities": 34472245, "quarter": 3 }, { "assets": 137177826, "current_assets": 50009027, "current_liabilities": 25481967, "equity": 94095849, "fixed_assets": 87168799, "liabilities": 59706524, "long_term_liabilities": 34224557, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93416, "financing_cash_flow": -48613, "investing_cash_flow": -127446, "net_cash_flow": 22255346, "operating_cash_flow": 22702402, "quarter": 1 }, { "change_in_working_capital": -50838, "financing_cash_flow": 77738, "investing_cash_flow": -456283, "net_cash_flow": 20976827, "operating_cash_flow": 21439399, "quarter": 2 }, { "change_in_working_capital": -59837, "financing_cash_flow": -121211, "investing_cash_flow": -146580, "net_cash_flow": 19217384, "operating_cash_flow": 19558254, "quarter": 3 }, { "change_in_working_capital": -13481, "financing_cash_flow": 8551, "investing_cash_flow": -210777, "net_cash_flow": 21449299, "operating_cash_flow": 21857145, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7189603599198251, "current_ratio": 1.8930468029422653, "debt_to_equity_ratio": 0.6518963390398083, "profit_margin": 0.17643017294991503, "quarter": 1, "return_on_assets": 0.12684630064478788, "return_on_equity": 0.18594988467901058 }, { "asset_turnover_ratio": 0.700365789144711, "current_ratio": 2.109035162710337, "debt_to_equity_ratio": 0.6551370419525129, "profit_margin": 0.16485932373693404, "quarter": 2, "return_on_assets": 0.11546183036688121, "return_on_equity": 0.17132379357974722 }, { "asset_turnover_ratio": 0.6822521313107692, "current_ratio": 2.6961957965051577, "debt_to_equity_ratio": 0.647186240732309, "profit_margin": 0.16962829194506523, "quarter": 3, "return_on_assets": 0.11572926371012614, "return_on_equity": 0.17085475574917522 }, { "asset_turnover_ratio": 0.6646069460234776, "current_ratio": 1.9625261660530366, "debt_to_equity_ratio": 0.6345287771408492, "profit_margin": 0.18234801008093335, "quarter": 4, "return_on_assets": 0.12118975409334742, "return_on_equity": 0.1766767309788554 } ], "income_statement": [ { "depreciation": 6255766, "expenses": 72397500, "income_tax": 4374817, "marketing_expense": 7800643, "net_income": 20821453, "net_profit": 16446636, "operational_expense": 38492711, "product_revenue": 29667879, "quarter": 1, "rd_expense": 11908516, "revenue": 93218953, "salaries_expense": 32661617, "service_revenue": 63551074 }, { "depreciation": 6184854, "expenses": 71690638, "income_tax": 5585495, "marketing_expense": 9473322, "net_income": 20840040, "net_profit": 15254545, "operational_expense": 41952781, "product_revenue": 26955093, "quarter": 2, "rd_expense": 11130977, "revenue": 92530678, "salaries_expense": 23817495, "service_revenue": 65575585 }, { "depreciation": 3978322, "expenses": 70990678, "income_tax": 5276875, "marketing_expense": 10391877, "net_income": 20856807, "net_profit": 15579932, "operational_expense": 38241609, "product_revenue": 35003163, "quarter": 3, "rd_expense": 9250501, "revenue": 91847485, "salaries_expense": 29235077, "service_revenue": 56844322 }, { "depreciation": 5232598, "expenses": 70297552, "income_tax": 4247237, "marketing_expense": 8114427, "net_income": 20871784, "net_profit": 16624547, "operational_expense": 48079064, "product_revenue": 25641100, "quarter": 4, "rd_expense": 8132422, "revenue": 91169336, "salaries_expense": 21135268, "service_revenue": 65528236 } ], "market_conditions": { "gdp_growth": [ 0.020900048359771595, 0.019003000664249772, 0.007842743769995466, 0.0036673997852067703 ], "inflation_rate": [ 0.011768971190873261, 0.01074541354562917, 0.006945712527409089, 0.007971137232471767 ], "interest_rate": [ 0.03221069537617737, 0.03755347813364503, 0.0350416152455823, 0.034415374378687635 ], "year": 1996 }, "random_event": { "description": "Hernandez LLC Award Nomination in 1996", "impact": 0.05, "type": "Award Nomination" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 89327, "billable_hours_per_employee": 97, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 85296240, "net_revenue": 73724820, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 113598 }, { "average_project_size": 173952, "billable_hours_per_employee": 92, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 80922520, "net_revenue": 72669480, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 111971 }, { "average_project_size": 160392, "billable_hours_per_employee": 143, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 80912043, "net_revenue": 71629247, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 110369 }, { "average_project_size": 60013, "billable_hours_per_employee": 148, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 78970951, "net_revenue": 70603904, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 108789 } ], "balance_sheet": [ { "assets": 88218131, "current_assets": 40874387, "current_liabilities": 18406397, "equity": 58864866, "fixed_assets": 47343744, "liabilities": 45704728, "long_term_liabilities": 27298331, "quarter": 1 }, { "assets": 91298673, "current_assets": 39038440, "current_liabilities": 19783195, "equity": 60347387, "fixed_assets": 52260233, "liabilities": 46984568, "long_term_liabilities": 27201373, "quarter": 2 }, { "assets": 94486787, "current_assets": 44495615, "current_liabilities": 25889272, "equity": 63727680, "fixed_assets": 49991172, "liabilities": 48300247, "long_term_liabilities": 22410975, "quarter": 3 }, { "assets": 97786228, "current_assets": 34743327, "current_liabilities": 21952939, "equity": 65676015, "fixed_assets": 63042901, "liabilities": 49652767, "long_term_liabilities": 27699828, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14777, "financing_cash_flow": 44931, "investing_cash_flow": -210305, "net_cash_flow": 19828296, "operating_cash_flow": 20167489, "quarter": 1 }, { "change_in_working_capital": 14237, "financing_cash_flow": -179734, "investing_cash_flow": -170114, "net_cash_flow": 20261250, "operating_cash_flow": 20537938, "quarter": 2 }, { "change_in_working_capital": -24666, "financing_cash_flow": 30627, "investing_cash_flow": -317820, "net_cash_flow": 20087224, "operating_cash_flow": 20344519, "quarter": 3 }, { "change_in_working_capital": 18670, "financing_cash_flow": -35716, "investing_cash_flow": -321873, "net_cash_flow": 21040063, "operating_cash_flow": 21147657, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8357105185100782, "current_ratio": 2.2206620339656915, "debt_to_equity_ratio": 0.7764347582138384, "profit_margin": 0.22179047707407085, "quarter": 1, "return_on_assets": 0.18535263459616935, "return_on_equity": 0.2777796691153599 }, { "asset_turnover_ratio": 0.7959532993431351, "current_ratio": 1.9733132085085345, "debt_to_equity_ratio": 0.7785683910390354, "profit_margin": 0.2206329534764801, "quarter": 2, "return_on_assets": 0.17561352726342475, "return_on_equity": 0.2656831189724917 }, { "asset_turnover_ratio": 0.7580874456023148, "current_ratio": 1.7186893088380393, "debt_to_equity_ratio": 0.7579162932025769, "profit_margin": 0.2448879575685055, "quarter": 3, "return_on_assets": 0.18564648621187638, "return_on_equity": 0.2752515076651151 }, { "asset_turnover_ratio": 0.72202298262287, "current_ratio": 1.582627592597055, "debt_to_equity_ratio": 0.7560258794629973, "profit_margin": 0.24846436253723306, "quarter": 4, "return_on_assets": 0.1793969801146231, "return_on_equity": 0.2671074668583348 } ], "income_statement": [ { "depreciation": 3816026, "expenses": 51234778, "income_tax": 6138579, "marketing_expense": 7272850, "net_income": 22490042, "net_profit": 16351463, "operational_expense": 32047708, "product_revenue": 26781084, "quarter": 1, "rd_expense": 6131713, "revenue": 73724820, "salaries_expense": 19983861, "service_revenue": 46943736 }, { "depreciation": 4504656, "expenses": 50071577, "income_tax": 6564621, "marketing_expense": 8600114, "net_income": 22597903, "net_profit": 16033282, "operational_expense": 34804712, "product_revenue": 21169245, "quarter": 2, "rd_expense": 6909040, "revenue": 72669480, "salaries_expense": 23763202, "service_revenue": 51500235 }, { "depreciation": 2803379, "expenses": 48934786, "income_tax": 5153321, "marketing_expense": 5941520, "net_income": 22694461, "net_profit": 17541140, "operational_expense": 26486210, "product_revenue": 24908087, "quarter": 3, "rd_expense": 6907681, "revenue": 71629247, "salaries_expense": 17914016, "service_revenue": 46721160 }, { "depreciation": 3605103, "expenses": 47823803, "income_tax": 5237547, "marketing_expense": 7256251, "net_income": 22780101, "net_profit": 17542554, "operational_expense": 30073317, "product_revenue": 17675209, "quarter": 4, "rd_expense": 5702706, "revenue": 70603904, "salaries_expense": 21688224, "service_revenue": 52928695 } ], "market_conditions": { "gdp_growth": [ 0.021300224251973116, 0.013072392531884417, 0.019829467644886023, 0.017525372991073512 ], "inflation_rate": [ 0.012640447173122175, 0.014001937198423502, 0.013032622659115293, 0.015043838780608455 ], "interest_rate": [ 0.03974509814092347, 0.03970870733919095, 0.038825516746250364, 0.03493684351171317 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 191705, "billable_hours_per_employee": 102, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 116901440, "net_revenue": 94756061, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 146003 }, { "average_project_size": 94411, "billable_hours_per_employee": 98, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 103950277, "net_revenue": 94111255, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 145010 }, { "average_project_size": 62621, "billable_hours_per_employee": 134, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 114431798, "net_revenue": 93470838, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 144023 }, { "average_project_size": 178027, "billable_hours_per_employee": 105, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 110495565, "net_revenue": 92834778, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 143043 } ], "balance_sheet": [ { "assets": 112816518, "current_assets": 40483143, "current_liabilities": 25940322, "equity": 74390820, "fixed_assets": 72333375, "liabilities": 56444900, "long_term_liabilities": 30504578, "quarter": 1 }, { "assets": 115982872, "current_assets": 56623251, "current_liabilities": 29595463, "equity": 75864719, "fixed_assets": 59359621, "liabilities": 57789287, "long_term_liabilities": 28193824, "quarter": 2 }, { "assets": 119238095, "current_assets": 44946769, "current_liabilities": 30815863, "equity": 79446761, "fixed_assets": 74291326, "liabilities": 59165694, "long_term_liabilities": 28349831, "quarter": 3 }, { "assets": 122584680, "current_assets": 39180931, "current_liabilities": 30324767, "equity": 80668122, "fixed_assets": 83403749, "liabilities": 60574884, "long_term_liabilities": 30250117, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91463, "financing_cash_flow": -121603, "investing_cash_flow": -385135, "net_cash_flow": 24907216, "operating_cash_flow": 25010384, "quarter": 1 }, { "change_in_working_capital": 38700, "financing_cash_flow": 49103, "investing_cash_flow": -170491, "net_cash_flow": 21536614, "operating_cash_flow": 22039025, "quarter": 2 }, { "change_in_working_capital": 67525, "financing_cash_flow": -76203, "investing_cash_flow": -108714, "net_cash_flow": 24088075, "operating_cash_flow": 24278914, "quarter": 3 }, { "change_in_working_capital": -35073, "financing_cash_flow": -15384, "investing_cash_flow": -194187, "net_cash_flow": 21773893, "operating_cash_flow": 22461670, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8399130081288274, "current_ratio": 1.5606260785814454, "debt_to_equity_ratio": 0.7587616321476225, "profit_margin": 0.19016410992432453, "quarter": 1, "return_on_assets": 0.1597213096046804, "return_on_equity": 0.24222346251862797 }, { "asset_turnover_ratio": 0.8114237333250378, "current_ratio": 1.9132409247998587, "debt_to_equity_ratio": 0.7617412647373016, "profit_margin": 0.18776855116850796, "quarter": 2, "return_on_assets": 0.15235985879018413, "return_on_equity": 0.23292953869637348 }, { "asset_turnover_ratio": 0.7839007994886198, "current_ratio": 1.4585594763320437, "debt_to_equity_ratio": 0.7447212857425365, "profit_margin": 0.20727705468950647, "quarter": 3, "return_on_assets": 0.1624846488867505, "return_on_equity": 0.2438659519423328 }, { "asset_turnover_ratio": 0.7573114193388603, "current_ratio": 1.2920439256796268, "debt_to_equity_ratio": 0.750914766554253, "profit_margin": 0.20098422597617457, "quarter": 4, "return_on_assets": 0.152207649438739, "return_on_equity": 0.2312973890727244 } ], "income_statement": [ { "depreciation": 6991182, "expenses": 70046391, "income_tax": 6690468, "marketing_expense": 13592213, "net_income": 24709670, "net_profit": 18019202, "operational_expense": 42289106, "product_revenue": 23080018, "quarter": 1, "rd_expense": 13854600, "revenue": 94756061, "salaries_expense": 21369530, "service_revenue": 71676043 }, { "depreciation": 4367891, "expenses": 69228075, "income_tax": 7212046, "marketing_expense": 9827238, "net_income": 24883180, "net_profit": 17671134, "operational_expense": 36214477, "product_revenue": 31655282, "quarter": 2, "rd_expense": 10287789, "revenue": 94111255, "salaries_expense": 27650813, "service_revenue": 62455973 }, { "depreciation": 4904554, "expenses": 68419320, "income_tax": 5677158, "marketing_expense": 12549696, "net_income": 25051518, "net_profit": 19374360, "operational_expense": 38597254, "product_revenue": 26977964, "quarter": 3, "rd_expense": 12229189, "revenue": 93470838, "salaries_expense": 21654849, "service_revenue": 66492874 }, { "depreciation": 3803344, "expenses": 67620013, "income_tax": 6556439, "marketing_expense": 12686645, "net_income": 25214765, "net_profit": 18658326, "operational_expense": 39585780, "product_revenue": 33884821, "quarter": 4, "rd_expense": 9677395, "revenue": 92834778, "salaries_expense": 32293982, "service_revenue": 58949957 } ], "market_conditions": { "gdp_growth": [ 0.027280829682055082, 0.0361496458950508, 0.03188294521091862, 0.03911613627927511 ], "inflation_rate": [ 0.006826142889480354, 0.010568149474009123, 0.012658111822500217, 0.01357988738336761 ], "interest_rate": [ 0.01822226767872899, 0.0193427306075944, 0.019543738749193497, 0.020871757805770875 ], "year": 1998 }, "random_event": { "description": "Hernandez LLC Introduction of New Service in 1998", "impact": -0.05, "type": "Introduction of New Service" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 198199, "billable_hours_per_employee": 148, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 97961102, "net_revenue": 82600321, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 127273 }, { "average_project_size": 190731, "billable_hours_per_employee": 86, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 91582817, "net_revenue": 81732599, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 125936 }, { "average_project_size": 83635, "billable_hours_per_employee": 156, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 103075749, "net_revenue": 80873993, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 124613 }, { "average_project_size": 61737, "billable_hours_per_employee": 142, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 92915644, "net_revenue": 80024407, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 123304 } ], "balance_sheet": [ { "assets": 114233626, "current_assets": 44144320, "current_liabilities": 20989977, "equity": 88622169, "fixed_assets": 70089306, "liabilities": 46617261, "long_term_liabilities": 25627284, "quarter": 1 }, { "assets": 118190272, "current_assets": 35641076, "current_liabilities": 20768570, "equity": 90158171, "fixed_assets": 82549196, "liabilities": 47034441, "long_term_liabilities": 26265871, "quarter": 2 }, { "assets": 122283962, "current_assets": 40060691, "current_liabilities": 24913067, "equity": 95543474, "fixed_assets": 82223271, "liabilities": 47455353, "long_term_liabilities": 22542286, "quarter": 3 }, { "assets": 126519442, "current_assets": 47086034, "current_liabilities": 23971574, "equity": 98171185, "fixed_assets": 79433408, "liabilities": 47880032, "long_term_liabilities": 23908458, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42776, "financing_cash_flow": 115267, "investing_cash_flow": -290586, "net_cash_flow": 23607990, "operating_cash_flow": 24036619, "quarter": 1 }, { "change_in_working_capital": -41232, "financing_cash_flow": 190197, "investing_cash_flow": -274055, "net_cash_flow": 23692438, "operating_cash_flow": 23582447, "quarter": 2 }, { "change_in_working_capital": -19523, "financing_cash_flow": 22523, "investing_cash_flow": -221623, "net_cash_flow": 24747888, "operating_cash_flow": 25116227, "quarter": 3 }, { "change_in_working_capital": -91548, "financing_cash_flow": -79969, "investing_cash_flow": -344852, "net_cash_flow": 22899247, "operating_cash_flow": 23462859, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.723082369809394, "current_ratio": 2.1031142625835177, "debt_to_equity_ratio": 0.5260225689127513, "profit_margin": 0.2543065661936108, "quarter": 1, "return_on_assets": 0.1838845945413656, "return_on_equity": 0.23702651646903383 }, { "asset_turnover_ratio": 0.6915340629726278, "current_ratio": 1.7161064050148855, "debt_to_equity_ratio": 0.5216880564269655, "profit_margin": 0.23249401380225287, "quarter": 2, "return_on_assets": 0.16077752998148612, "return_on_equity": 0.210766698006773 }, { "asset_turnover_ratio": 0.6613622234451317, "current_ratio": 1.6080192374547864, "debt_to_equity_ratio": 0.4966885859729153, "profit_margin": 0.2561375323708822, "quarter": 3, "return_on_assets": 0.16939968791655605, "return_on_equity": 0.2168108833890633 }, { "asset_turnover_ratio": 0.6325067968605173, "current_ratio": 1.9642445673362958, "debt_to_equity_ratio": 0.4877198130999437, "profit_margin": 0.244072723962828, "quarter": 4, "return_on_assets": 0.15437765683474955, "return_on_equity": 0.1989562925210692 } ], "income_statement": [ { "depreciation": 3030815, "expenses": 54821199, "income_tax": 6773318, "marketing_expense": 7668003, "net_income": 27779122, "net_profit": 21005804, "operational_expense": 38244201, "product_revenue": 31109073, "quarter": 1, "rd_expense": 9486399, "revenue": 82600321, "salaries_expense": 20385327, "service_revenue": 51491248 }, { "depreciation": 4580107, "expenses": 54622011, "income_tax": 8108248, "marketing_expense": 9924031, "net_income": 27110588, "net_profit": 19002340, "operational_expense": 31022316, "product_revenue": 30449951, "quarter": 2, "rd_expense": 7515394, "revenue": 81732599, "salaries_expense": 24597477, "service_revenue": 51282648 }, { "depreciation": 4401362, "expenses": 54423548, "income_tax": 5735580, "marketing_expense": 7545142, "net_income": 26450445, "net_profit": 20714865, "operational_expense": 33586561, "product_revenue": 17248320, "quarter": 3, "rd_expense": 8574502, "revenue": 80873993, "salaries_expense": 21669798, "service_revenue": 63625673 }, { "depreciation": 3931084, "expenses": 54225806, "income_tax": 6266826, "marketing_expense": 9469846, "net_income": 25798601, "net_profit": 19531775, "operational_expense": 36667687, "product_revenue": 30456981, "quarter": 4, "rd_expense": 9922754, "revenue": 80024407, "salaries_expense": 24082616, "service_revenue": 49567426 } ], "market_conditions": { "gdp_growth": [ 0.020226445273912326, 0.012957925373025349, 0.021244769803066277, 0.008252921771551475 ], "inflation_rate": [ 0.010044261105188954, 0.013845021219898758, 0.013661880598598922, 0.012824935308429132 ], "interest_rate": [ 0.026493387235775143, 0.021091759692914033, 0.023720959289171995, 0.025776571965238488 ], "year": 1999 }, "random_event": { "description": "Hernandez LLC Economic Slowdown Impact in 1999", "impact": -0.01, "type": "Economic Slowdown Impact" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 77085, "billable_hours_per_employee": 144, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 114127900, "net_revenue": 89499867, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 137904 }, { "average_project_size": 159860, "billable_hours_per_employee": 160, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 105136212, "net_revenue": 87593236, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 134966 }, { "average_project_size": 143689, "billable_hours_per_employee": 125, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 106387074, "net_revenue": 85727222, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 132091 }, { "average_project_size": 189692, "billable_hours_per_employee": 102, "client_concentration": 0.4, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 102786272, "net_revenue": 83900961, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 129277 } ], "balance_sheet": [ { "assets": 128579857, "current_assets": 59276101, "current_liabilities": 27381543, "equity": 88145575, "fixed_assets": 69303756, "liabilities": 65466203, "long_term_liabilities": 38084660, "quarter": 1 }, { "assets": 132910593, "current_assets": 40690699, "current_liabilities": 32463105, "equity": 91062531, "fixed_assets": 92219894, "liabilities": 67116956, "long_term_liabilities": 34653851, "quarter": 2 }, { "assets": 137387194, "current_assets": 56529097, "current_liabilities": 39616489, "equity": 95459731, "fixed_assets": 80858097, "liabilities": 68809333, "long_term_liabilities": 29192844, "quarter": 3 }, { "assets": 142014573, "current_assets": 52905301, "current_liabilities": 41297516, "equity": 94842551, "fixed_assets": 89109272, "liabilities": 70544383, "long_term_liabilities": 29246867, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64148, "financing_cash_flow": 64014, "investing_cash_flow": -178180, "net_cash_flow": 27910056, "operating_cash_flow": 28362220, "quarter": 1 }, { "change_in_working_capital": 15522, "financing_cash_flow": -38693, "investing_cash_flow": -382875, "net_cash_flow": 28477232, "operating_cash_flow": 28458259, "quarter": 2 }, { "change_in_working_capital": 90809, "financing_cash_flow": -186692, "investing_cash_flow": -266475, "net_cash_flow": 31478263, "operating_cash_flow": 31863488, "quarter": 3 }, { "change_in_working_capital": 42269, "financing_cash_flow": -57552, "investing_cash_flow": -436140, "net_cash_flow": 26043254, "operating_cash_flow": 26554844, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6960644465485757, "current_ratio": 2.1648196012912786, "debt_to_equity_ratio": 0.7427054959934177, "profit_margin": 0.27968668378021166, "quarter": 1, "return_on_assets": 0.1946799567524795, "return_on_equity": 0.28398386419284233 }, { "asset_turnover_ratio": 0.6590387870739542, "current_ratio": 1.2534444564067424, "debt_to_equity_ratio": 0.7370425054405747, "profit_margin": 0.28847996893276096, "quarter": 2, "return_on_assets": 0.1901194888205788, "return_on_equity": 0.2774894758855319 }, { "asset_turnover_ratio": 0.6239826253384285, "current_ratio": 1.426908300733061, "debt_to_equity_ratio": 0.720820520644459, "profit_margin": 0.3135744909592428, "quarter": 3, "return_on_assets": 0.19566503410790964, "return_on_equity": 0.281604292390055 }, { "asset_turnover_ratio": 0.5907912070404211, "current_ratio": 1.2810770749504643, "debt_to_equity_ratio": 0.7438052040586719, "profit_margin": 0.27857083782389575, "quarter": 4, "return_on_assets": 0.16457720152424077, "return_on_equity": 0.2464332807749973 } ], "income_statement": [ { "depreciation": 3330299, "expenses": 54255591, "income_tax": 10212355, "marketing_expense": 6377549, "net_income": 35244276, "net_profit": 25031921, "operational_expense": 31350673, "product_revenue": 26823236, "quarter": 1, "rd_expense": 9985370, "revenue": 89499867, "salaries_expense": 22129363, "service_revenue": 62676631 }, { "depreciation": 3189365, "expenses": 53134326, "income_tax": 9190016, "marketing_expense": 6840007, "net_income": 34458910, "net_profit": 25268894, "operational_expense": 30044272, "product_revenue": 23012456, "quarter": 2, "rd_expense": 7159490, "revenue": 87593236, "salaries_expense": 18619944, "service_revenue": 64580780 }, { "depreciation": 4981618, "expenses": 52036234, "income_tax": 6809118, "marketing_expense": 9113996, "net_income": 33690988, "net_profit": 26881870, "operational_expense": 26924919, "product_revenue": 24309365, "quarter": 3, "rd_expense": 7151559, "revenue": 85727222, "salaries_expense": 15767562, "service_revenue": 61417857 }, { "depreciation": 3182483, "expenses": 50960836, "income_tax": 9567764, "marketing_expense": 5419790, "net_income": 32940125, "net_profit": 23372361, "operational_expense": 30887381, "product_revenue": 22563004, "quarter": 4, "rd_expense": 6591219, "revenue": 83900961, "salaries_expense": 17537302, "service_revenue": 61337957 } ], "market_conditions": { "gdp_growth": [ 0.02804988366256181, 0.024702655330285386, 0.03336815447700283, 0.02185612378975877 ], "inflation_rate": [ 0.014080652285608659, 0.017744867392608752, 0.02005878685729547, 0.0178028320952152 ], "interest_rate": [ 0.03816789001465097, 0.03222952588934258, 0.03717331061205361, 0.03208039988598395 ], "year": 2000 }, "random_event": { "description": "Hernandez LLC Award Nomination in 2000", "impact": 0.03, "type": "Award Nomination" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 133567, "billable_hours_per_employee": 98, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 82334546, "net_revenue": 66824739, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 102966 }, { "average_project_size": 73791, "billable_hours_per_employee": 109, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 84372169, "net_revenue": 65711846, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 101251 }, { "average_project_size": 186015, "billable_hours_per_employee": 143, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 83539683, "net_revenue": 64617488, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 99565 }, { "average_project_size": 121089, "billable_hours_per_employee": 86, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.6, "gross_billings": 75928302, "net_revenue": 63541355, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 97907 } ], "balance_sheet": [ { "assets": 83842092, "current_assets": 32505038, "current_liabilities": 17245897, "equity": 69107603, "fixed_assets": 51337054, "liabilities": 34352812, "long_term_liabilities": 17106915, "quarter": 1 }, { "assets": 85466023, "current_assets": 28994760, "current_liabilities": 16975798, "equity": 69815735, "fixed_assets": 56471263, "liabilities": 34698982, "long_term_liabilities": 17723184, "quarter": 2 }, { "assets": 87121407, "current_assets": 39236228, "current_liabilities": 14168091, "equity": 69897573, "fixed_assets": 47885179, "liabilities": 35048641, "long_term_liabilities": 20880550, "quarter": 3 }, { "assets": 88808855, "current_assets": 43470725, "current_liabilities": 20899762, "equity": 70462832, "fixed_assets": 45338130, "liabilities": 35401823, "long_term_liabilities": 14502061, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98157, "financing_cash_flow": -180135, "investing_cash_flow": -367840, "net_cash_flow": 22791232, "operating_cash_flow": 22879035, "quarter": 1 }, { "change_in_working_capital": -51334, "financing_cash_flow": -61651, "investing_cash_flow": -131258, "net_cash_flow": 21274672, "operating_cash_flow": 21357073, "quarter": 2 }, { "change_in_working_capital": -59229, "financing_cash_flow": 80503, "investing_cash_flow": -200559, "net_cash_flow": 19551639, "operating_cash_flow": 20063330, "quarter": 3 }, { "change_in_working_capital": 80167, "financing_cash_flow": -147461, "investing_cash_flow": -291340, "net_cash_flow": 19425527, "operating_cash_flow": 19849364, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7970309113947205, "current_ratio": 1.8847983378307316, "debt_to_equity_ratio": 0.497091644171192, "profit_margin": 0.2935787448417868, "quarter": 1, "return_on_assets": 0.23399133456736743, "return_on_equity": 0.28388081988605507 }, { "asset_turnover_ratio": 0.7688651430522279, "current_ratio": 1.7080057149596148, "debt_to_equity_ratio": 0.49700804553586664, "profit_margin": 0.2898821926262732, "quarter": 2, "return_on_assets": 0.22288031350189302, "return_on_equity": 0.27284241868971226 }, { "asset_turnover_ratio": 0.7416947249256431, "current_ratio": 2.7693376616511003, "debt_to_equity_ratio": 0.5014285832213373, "profit_margin": 0.275851128722305, "quarter": 3, "return_on_assets": 0.2045973270381182, "return_on_equity": 0.2550132463111416 }, { "asset_turnover_ratio": 0.7154844525357297, "current_ratio": 2.07996268091474, "debt_to_equity_ratio": 0.5024183955592361, "profit_margin": 0.26842046412135845, "quarter": 4, "return_on_assets": 0.19205066882125663, "return_on_equity": 0.2420538532995665 } ], "income_statement": [ { "depreciation": 3260712, "expenses": 41832415, "income_tax": 5374001, "marketing_expense": 7884507, "net_income": 24992324, "net_profit": 19618323, "operational_expense": 27264737, "product_revenue": 16271997, "quarter": 1, "rd_expense": 4732733, "revenue": 66824739, "salaries_expense": 17259817, "service_revenue": 50552742 }, { "depreciation": 2308379, "expenses": 41461823, "income_tax": 5201329, "marketing_expense": 6174438, "net_income": 24250023, "net_profit": 19048694, "operational_expense": 24775261, "product_revenue": 16614110, "quarter": 2, "rd_expense": 4362472, "revenue": 65711846, "salaries_expense": 18000162, "service_revenue": 49097736 }, { "depreciation": 2238523, "expenses": 41094515, "income_tax": 5698166, "marketing_expense": 7170120, "net_income": 23522973, "net_profit": 17824807, "operational_expense": 24662369, "product_revenue": 22748435, "quarter": 3, "rd_expense": 6912720, "revenue": 64617488, "salaries_expense": 16363378, "service_revenue": 41869053 }, { "depreciation": 2793564, "expenses": 40730461, "income_tax": 5755094, "marketing_expense": 6428314, "net_income": 22810894, "net_profit": 17055800, "operational_expense": 21363615, "product_revenue": 19350987, "quarter": 4, "rd_expense": 7967667, "revenue": 63541355, "salaries_expense": 12716007, "service_revenue": 44190368 } ], "market_conditions": { "gdp_growth": [ 0.01275677896237445, 0.022652559134835857, 0.029733295218266315, 0.030433727666386162 ], "inflation_rate": [ 0.01514141502207583, 0.018433282030382178, 0.01273313050632744, 0.01900553120614075 ], "interest_rate": [ 0.019565281021218087, 0.0187552273410452, 0.019925838035717704, 0.024979436893950248 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 128922, "billable_hours_per_employee": 123, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 113872388, "net_revenue": 90031779, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 138724 }, { "average_project_size": 189114, "billable_hours_per_employee": 105, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 107203126, "net_revenue": 89468446, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 137856 }, { "average_project_size": 191382, "billable_hours_per_employee": 111, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 100302998, "net_revenue": 88908638, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 136993 }, { "average_project_size": 190106, "billable_hours_per_employee": 133, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 100199216, "net_revenue": 88352333, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 136136 } ], "balance_sheet": [ { "assets": 97131909, "current_assets": 37542360, "current_liabilities": 26723242, "equity": 66795151, "fixed_assets": 59589549, "liabilities": 52219549, "long_term_liabilities": 25496307, "quarter": 1 }, { "assets": 99633220, "current_assets": 33348218, "current_liabilities": 30851802, "equity": 67314640, "fixed_assets": 66285002, "liabilities": 53071100, "long_term_liabilities": 22219298, "quarter": 2 }, { "assets": 102198943, "current_assets": 48937151, "current_liabilities": 28153485, "equity": 70581713, "fixed_assets": 53261792, "liabilities": 53936538, "long_term_liabilities": 25783053, "quarter": 3 }, { "assets": 104830738, "current_assets": 41512748, "current_liabilities": 24407116, "equity": 70480106, "fixed_assets": 63317990, "liabilities": 54816088, "long_term_liabilities": 30408972, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24131, "financing_cash_flow": 32690, "investing_cash_flow": -423338, "net_cash_flow": 26211616, "operating_cash_flow": 26339288, "quarter": 1 }, { "change_in_working_capital": 10541, "financing_cash_flow": -130666, "investing_cash_flow": -252613, "net_cash_flow": 24041818, "operating_cash_flow": 24540888, "quarter": 2 }, { "change_in_working_capital": 16380, "financing_cash_flow": -103071, "investing_cash_flow": -279920, "net_cash_flow": 27037494, "operating_cash_flow": 27210610, "quarter": 3 }, { "change_in_working_capital": -14117, "financing_cash_flow": 120319, "investing_cash_flow": -493895, "net_cash_flow": 25793731, "operating_cash_flow": 25848403, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.926902188239706, "current_ratio": 1.4048579884132322, "debt_to_equity_ratio": 0.7817865251925248, "profit_margin": 0.24305629904303014, "quarter": 1, "return_on_assets": 0.225289415448429, "return_on_equity": 0.327610472802135 }, { "asset_turnover_ratio": 0.8979780639429299, "current_ratio": 1.0809163756463884, "debt_to_equity_ratio": 0.7884035330204544, "profit_margin": 0.2319535090617311, "quarter": 2, "return_on_assets": 0.20828916299202213, "return_on_equity": 0.30829133157363686 }, { "asset_turnover_ratio": 0.8699565317422119, "current_ratio": 1.7382271146893538, "debt_to_equity_ratio": 0.764171563815687, "profit_margin": 0.25103644035127387, "quarter": 3, "return_on_assets": 0.21839079098890485, "return_on_equity": 0.3162194150771036 }, { "asset_turnover_ratio": 0.8428094153071783, "current_ratio": 1.700846097506973, "debt_to_equity_ratio": 0.77775263277839, "profit_margin": 0.23163458513313961, "quarter": 4, "return_on_assets": 0.1952238092609822, "return_on_equity": 0.29037209450280904 } ], "income_statement": [ { "depreciation": 4456497, "expenses": 61256549, "income_tax": 6892439, "marketing_expense": 8501170, "net_income": 28775230, "net_profit": 21882791, "operational_expense": 33400639, "product_revenue": 21449317, "quarter": 1, "rd_expense": 7431877, "revenue": 90031779, "salaries_expense": 28065058, "service_revenue": 68582462 }, { "depreciation": 3788368, "expenses": 61132039, "income_tax": 7583887, "marketing_expense": 9121677, "net_income": 28336407, "net_profit": 20752520, "operational_expense": 33111298, "product_revenue": 27071976, "quarter": 2, "rd_expense": 7718688, "revenue": 89468446, "salaries_expense": 19641865, "service_revenue": 62396470 }, { "depreciation": 4891302, "expenses": 61007783, "income_tax": 5581547, "marketing_expense": 7807090, "net_income": 27900855, "net_profit": 22319308, "operational_expense": 31129402, "product_revenue": 27247693, "quarter": 3, "rd_expense": 9032773, "revenue": 88908638, "salaries_expense": 21268275, "service_revenue": 61660945 }, { "depreciation": 5382947, "expenses": 60883780, "income_tax": 7003097, "marketing_expense": 7481928, "net_income": 27468553, "net_profit": 20465456, "operational_expense": 35238746, "product_revenue": 21958127, "quarter": 4, "rd_expense": 8458453, "revenue": 88352333, "salaries_expense": 22335315, "service_revenue": 66394206 } ], "market_conditions": { "gdp_growth": [ 0.022838422095544465, 0.017297942293002664, 0.02578186055402057, 0.01648590882143661 ], "inflation_rate": [ 0.020201724203245654, 0.01686781048684257, 0.01806226710937924, 0.020308539159701534 ], "interest_rate": [ 0.03574859162428174, 0.03993313021969829, 0.0391338405075645, 0.03293568107381036 ], "year": 2002 }, "random_event": { "description": "Hernandez LLC Expansion to New Market in 2002", "impact": -0.02, "type": "Expansion to New Market" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 149684, "billable_hours_per_employee": 150, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 73268984, "net_revenue": 62214108, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 95861 }, { "average_project_size": 170233, "billable_hours_per_employee": 158, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 75101504, "net_revenue": 62666219, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 96558 }, { "average_project_size": 65987, "billable_hours_per_employee": 154, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 70684325, "net_revenue": 63121617, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 97260 }, { "average_project_size": 152242, "billable_hours_per_employee": 154, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 77194444, "net_revenue": 63580323, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 97967 } ], "balance_sheet": [ { "assets": 81051445, "current_assets": 25093938, "current_liabilities": 22497996, "equity": 55893484, "fixed_assets": 55957507, "liabilities": 40205128, "long_term_liabilities": 17707132, "quarter": 1 }, { "assets": 83154705, "current_assets": 35090690, "current_liabilities": 21798778, "equity": 57737537, "fixed_assets": 48064015, "liabilities": 40835537, "long_term_liabilities": 19036759, "quarter": 2 }, { "assets": 85312543, "current_assets": 35217558, "current_liabilities": 19515502, "equity": 60183975, "fixed_assets": 50094985, "liabilities": 41475831, "long_term_liabilities": 21960329, "quarter": 3 }, { "assets": 87526377, "current_assets": 36947646, "current_liabilities": 22260751, "equity": 60671673, "fixed_assets": 50578731, "liabilities": 42126164, "long_term_liabilities": 19865413, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41324, "financing_cash_flow": 82165, "investing_cash_flow": -221589, "net_cash_flow": 17378385, "operating_cash_flow": 17583262, "quarter": 1 }, { "change_in_working_capital": -9232, "financing_cash_flow": 197143, "investing_cash_flow": -412619, "net_cash_flow": 19155122, "operating_cash_flow": 19602829, "quarter": 2 }, { "change_in_working_capital": 87990, "financing_cash_flow": 85701, "investing_cash_flow": -315968, "net_cash_flow": 18396829, "operating_cash_flow": 18936539, "quarter": 3 }, { "change_in_working_capital": 80503, "financing_cash_flow": -46183, "investing_cash_flow": -223830, "net_cash_flow": 17384974, "operating_cash_flow": 17793212, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.76758789433057, "current_ratio": 1.1153854769998182, "debt_to_equity_ratio": 0.719316906421507, "profit_margin": 0.2418610100461458, "quarter": 1, "return_on_assets": 0.18564958342198587, "return_on_equity": 0.2692114701599206 }, { "asset_turnover_ratio": 0.7536100212248964, "current_ratio": 1.6097549137846168, "debt_to_equity_ratio": 0.7072614995682964, "profit_margin": 0.24603956080388384, "quarter": 2, "return_on_assets": 0.1854178786395791, "return_on_equity": 0.2670423748765037 }, { "asset_turnover_ratio": 0.7398867127897008, "current_ratio": 1.8045940094187687, "debt_to_equity_ratio": 0.6891507415387568, "profit_margin": 0.25898042187353976, "quarter": 3, "return_on_assets": 0.19161617301690326, "return_on_equity": 0.27162152383587157 }, { "asset_turnover_ratio": 0.7264132845347866, "current_ratio": 1.6597663753572376, "debt_to_equity_ratio": 0.6943300211945697, "profit_margin": 0.24019160770856732, "quarter": 4, "return_on_assets": 0.17447837467327135, "return_on_equity": 0.2517065913115664 } ], "income_statement": [ { "depreciation": 2536095, "expenses": 41473009, "income_tax": 5693932, "marketing_expense": 6321019, "net_income": 20741099, "net_profit": 15047167, "operational_expense": 22438624, "product_revenue": 14358252, "quarter": 1, "rd_expense": 7851595, "revenue": 62214108, "salaries_expense": 12963169, "service_revenue": 47855856 }, { "depreciation": 4184460, "expenses": 41892048, "income_tax": 5355802, "marketing_expense": 8011883, "net_income": 20774171, "net_profit": 15418369, "operational_expense": 25839998, "product_revenue": 16669341, "quarter": 2, "rd_expense": 7725036, "revenue": 62666219, "salaries_expense": 19695952, "service_revenue": 45996878 }, { "depreciation": 2589276, "expenses": 42315322, "income_tax": 4459032, "marketing_expense": 5516154, "net_income": 20806295, "net_profit": 16347263, "operational_expense": 24017164, "product_revenue": 21446424, "quarter": 3, "rd_expense": 5301068, "revenue": 63121617, "salaries_expense": 20851492, "service_revenue": 41675193 }, { "depreciation": 2521752, "expenses": 42742872, "income_tax": 5565991, "marketing_expense": 6312355, "net_income": 20837451, "net_profit": 15271460, "operational_expense": 22673119, "product_revenue": 15689777, "quarter": 4, "rd_expense": 8125577, "revenue": 63580323, "salaries_expense": 20689658, "service_revenue": 47890546 } ], "market_conditions": { "gdp_growth": [ 0.02351101377070544, 0.019168254865826156, 0.024935092107124572, 0.020083149444346103 ], "inflation_rate": [ 0.023441269378434892, 0.018924829264476157, 0.020773550774730396, 0.017560863834449415 ], "interest_rate": [ 0.024174772305136753, 0.02546147019771172, 0.024456131684549163, 0.02100448097119819 ], "year": 2003 }, "random_event": { "description": "Hernandez LLC Economic Slowdown Impact in 2003", "impact": 0.07, "type": "Economic Slowdown Impact" }, "year": 2003 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2005, "industry": "Advertising", "location": "Schroederborough", "name": "Bush and Sons", "num_employees": 754, "region": "Europe", "revenue_size": "Medium", "website": "www.bushandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 197299, "billable_hours_per_employee": 158, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 15722170, "net_revenue": 12839149, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 17028 }, { "average_project_size": 122642, "billable_hours_per_employee": 97, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 15029473, "net_revenue": 12762003, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 16926 }, { "average_project_size": 90044, "billable_hours_per_employee": 126, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 16168843, "net_revenue": 12685322, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 16824 }, { "average_project_size": 191357, "billable_hours_per_employee": 81, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 16283464, "net_revenue": 12609101, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 16723 } ], "balance_sheet": [ { "assets": 16458866, "current_assets": 5483019, "current_liabilities": 3420511, "equity": 10789067, "fixed_assets": 10975847, "liabilities": 8280827, "long_term_liabilities": 4860316, "quarter": 1 }, { "assets": 16781424, "current_assets": 6109714, "current_liabilities": 4338405, "equity": 11081785, "fixed_assets": 10671710, "liabilities": 8450711, "long_term_liabilities": 4112306, "quarter": 2 }, { "assets": 17110304, "current_assets": 6466223, "current_liabilities": 4746349, "equity": 11258375, "fixed_assets": 10644081, "liabilities": 8624081, "long_term_liabilities": 3877732, "quarter": 3 }, { "assets": 17445629, "current_assets": 6204849, "current_liabilities": 4385735, "equity": 11331261, "fixed_assets": 11240780, "liabilities": 8801008, "long_term_liabilities": 4415273, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19549, "financing_cash_flow": -194035, "investing_cash_flow": -254668, "net_cash_flow": 3120050, "operating_cash_flow": 3548676, "quarter": 1 }, { "change_in_working_capital": 21132, "financing_cash_flow": -144592, "investing_cash_flow": -348327, "net_cash_flow": 3033890, "operating_cash_flow": 3413376, "quarter": 2 }, { "change_in_working_capital": 61967, "financing_cash_flow": -170217, "investing_cash_flow": -103636, "net_cash_flow": 2980273, "operating_cash_flow": 3300093, "quarter": 3 }, { "change_in_working_capital": -37351, "financing_cash_flow": -4973, "investing_cash_flow": -188965, "net_cash_flow": 3050670, "operating_cash_flow": 3552480, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.780074945625051, "current_ratio": 1.6029824198781994, "debt_to_equity_ratio": 0.7675202128228511, "profit_margin": 0.2033645687887881, "quarter": 1, "return_on_assets": 0.1586396049399758, "return_on_equity": 0.2420068389602178 }, { "asset_turnover_ratio": 0.7604839136416552, "current_ratio": 1.4082857640077402, "debt_to_equity_ratio": 0.7625766968047115, "profit_margin": 0.21556741524038195, "quarter": 2, "return_on_assets": 0.16393555159562145, "return_on_equity": 0.2482517031326632 }, { "asset_turnover_ratio": 0.7413849572748679, "current_ratio": 1.362357256071983, "debt_to_equity_ratio": 0.7660147223733443, "profit_margin": 0.21853225326089476, "quarter": 3, "return_on_assets": 0.16201652524700905, "return_on_equity": 0.2462302064019008 }, { "asset_turnover_ratio": 0.7227656279977065, "current_ratio": 1.414779734753696, "debt_to_equity_ratio": 0.7767015515748865, "profit_margin": 0.21307149494638833, "quarter": 4, "return_on_assets": 0.1540007528533365, "return_on_equity": 0.2370998249885869 } ], "income_statement": [ { "depreciation": 937648, "expenses": 9387591, "income_tax": 840530, "marketing_expense": 1549697, "net_income": 3451558, "net_profit": 2611028, "operational_expense": 4901137, "product_revenue": 2804369, "quarter": 1, "rd_expense": 1468405, "revenue": 12839149, "salaries_expense": 3237914, "service_revenue": 10034780 }, { "depreciation": 662304, "expenses": 9302230, "income_tax": 708701, "marketing_expense": 1764844, "net_income": 3459773, "net_profit": 2751072, "operational_expense": 6141298, "product_revenue": 3893425, "quarter": 2, "rd_expense": 1009378, "revenue": 12762003, "salaries_expense": 4407331, "service_revenue": 8868578 }, { "depreciation": 527941, "expenses": 9217646, "income_tax": 695524, "marketing_expense": 1337536, "net_income": 3467676, "net_profit": 2772152, "operational_expense": 5593767, "product_revenue": 2963792, "quarter": 3, "rd_expense": 1394236, "revenue": 12685322, "salaries_expense": 3612071, "service_revenue": 9721530 }, { "depreciation": 865840, "expenses": 9133831, "income_tax": 788630, "marketing_expense": 1125844, "net_income": 3475270, "net_profit": 2686640, "operational_expense": 5789984, "product_revenue": 4928643, "quarter": 4, "rd_expense": 1256901, "revenue": 12609101, "salaries_expense": 4191115, "service_revenue": 7680458 } ], "market_conditions": { "gdp_growth": [ 0.03677352570583339, 0.04210350708956765, 0.03653818274116612, 0.03711858781264546 ], "inflation_rate": [ 0.0034803764011458473, 0.007970672581453363, 0.005868509874657951, 0.007657604173695529 ], "interest_rate": [ 0.01439363603328313, 0.017353278385686184, 0.012847001844989962, 0.01655479191193094 ], "year": 2005 }, "random_event": { "description": "Bush and Sons Introduction of New Service in 2005", "impact": 0.07, "type": "Introduction of New Service" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 83738, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 25760840, "net_revenue": 19934506, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 26438 }, { "average_project_size": 144512, "billable_hours_per_employee": 96, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 25150876, "net_revenue": 19622346, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 26024 }, { "average_project_size": 90683, "billable_hours_per_employee": 127, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 24233148, "net_revenue": 19315074, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 25617 }, { "average_project_size": 123970, "billable_hours_per_employee": 89, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 21301456, "net_revenue": 19012614, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 25216 } ], "balance_sheet": [ { "assets": 24545310, "current_assets": 8041926, "current_liabilities": 5546233, "equity": 15429410, "fixed_assets": 16503384, "liabilities": 13228434, "long_term_liabilities": 7682201, "quarter": 1 }, { "assets": 25131617, "current_assets": 12464340, "current_liabilities": 7695137, "equity": 15801402, "fixed_assets": 12667277, "liabilities": 13386287, "long_term_liabilities": 5691150, "quarter": 2 }, { "assets": 25731929, "current_assets": 10641576, "current_liabilities": 6960241, "equity": 16041885, "fixed_assets": 15090353, "liabilities": 13546022, "long_term_liabilities": 6585781, "quarter": 3 }, { "assets": 26346580, "current_assets": 10105281, "current_liabilities": 6781676, "equity": 16411594, "fixed_assets": 16241299, "liabilities": 13707664, "long_term_liabilities": 6925988, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46117, "financing_cash_flow": 143278, "investing_cash_flow": -449099, "net_cash_flow": 4291602, "operating_cash_flow": 4901601, "quarter": 1 }, { "change_in_working_capital": 43207, "financing_cash_flow": 111169, "investing_cash_flow": -359268, "net_cash_flow": 4417001, "operating_cash_flow": 4819788, "quarter": 2 }, { "change_in_working_capital": -84703, "financing_cash_flow": -125949, "investing_cash_flow": -397225, "net_cash_flow": 4776906, "operating_cash_flow": 5001537, "quarter": 3 }, { "change_in_working_capital": -32426, "financing_cash_flow": 153550, "investing_cash_flow": -332123, "net_cash_flow": 4135371, "operating_cash_flow": 4724166, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8121513234096452, "current_ratio": 1.4499798331588305, "debt_to_equity_ratio": 0.8573519013364737, "profit_margin": 0.20630227806999582, "quarter": 1, "return_on_assets": 0.16754866815697175, "return_on_equity": 0.2665386427608055 }, { "asset_turnover_ratio": 0.7807832659553899, "current_ratio": 1.6197684329726683, "debt_to_equity_ratio": 0.8471581825460804, "profit_margin": 0.2067067821554059, "quarter": 2, "return_on_assets": 0.16139319646642714, "return_on_equity": 0.25669064048873635 }, { "asset_turnover_ratio": 0.7506267408090548, "current_ratio": 1.5289091282902416, "debt_to_equity_ratio": 0.844415852625798, "profit_margin": 0.19963568350812427, "quarter": 3, "return_on_assets": 0.1498518824608913, "return_on_equity": 0.24036938302450117 }, { "asset_turnover_ratio": 0.721634990196071, "current_ratio": 1.4900860790164556, "debt_to_equity_ratio": 0.8352426948899662, "profit_margin": 0.1984302631926362, "quarter": 4, "return_on_assets": 0.1431942210336218, "return_on_equity": 0.22987882834537585 } ], "income_statement": [ { "depreciation": 789067, "expenses": 14353323, "income_tax": 1468649, "marketing_expense": 2145126, "net_income": 5581183, "net_profit": 4112534, "operational_expense": 8923714, "product_revenue": 6557125, "quarter": 1, "rd_expense": 1830299, "revenue": 19934506, "salaries_expense": 4328996, "service_revenue": 13377381 }, { "depreciation": 763716, "expenses": 14120755, "income_tax": 1445519, "marketing_expense": 2575296, "net_income": 5501591, "net_profit": 4056072, "operational_expense": 8471616, "product_revenue": 4960548, "quarter": 2, "rd_expense": 1760221, "revenue": 19622346, "salaries_expense": 6348001, "service_revenue": 14661798 }, { "depreciation": 1145559, "expenses": 13891956, "income_tax": 1567140, "marketing_expense": 2072144, "net_income": 5423118, "net_profit": 3855978, "operational_expense": 8469445, "product_revenue": 4016014, "quarter": 3, "rd_expense": 2612927, "revenue": 19315074, "salaries_expense": 5951036, "service_revenue": 15299060 }, { "depreciation": 951488, "expenses": 13666864, "income_tax": 1573072, "marketing_expense": 2119605, "net_income": 5345750, "net_profit": 3772678, "operational_expense": 7411278, "product_revenue": 6896708, "quarter": 4, "rd_expense": 1375979, "revenue": 19012614, "salaries_expense": 5888201, "service_revenue": 12115906 } ], "market_conditions": { "gdp_growth": [ 0.03968873174320468, 0.03814817870213268, 0.032322441778396216, 0.042808380708487616 ], "inflation_rate": [ 0.008619008918744581, 0.004702705270959801, 0.008748873999638043, 0.005785118122602109 ], "interest_rate": [ 0.018225432788310302, 0.018903961856951847, 0.014114234026866459, 0.019625929881070734 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 107668, "billable_hours_per_employee": 120, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 17412336, "net_revenue": 14740896, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 19550 }, { "average_project_size": 137280, "billable_hours_per_employee": 91, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 18376841, "net_revenue": 14613475, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 19381 }, { "average_project_size": 103286, "billable_hours_per_employee": 112, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 18440804, "net_revenue": 14487155, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 19214 }, { "average_project_size": 133062, "billable_hours_per_employee": 147, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 16281448, "net_revenue": 14361928, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 19048 } ], "balance_sheet": [ { "assets": 20748421, "current_assets": 6680551, "current_liabilities": 5532075, "equity": 13780576, "fixed_assets": 14067870, "liabilities": 9876460, "long_term_liabilities": 4344385, "quarter": 1 }, { "assets": 21448123, "current_assets": 8840719, "current_liabilities": 5187861, "equity": 14379262, "fixed_assets": 12607404, "liabilities": 10027706, "long_term_liabilities": 4839845, "quarter": 2 }, { "assets": 22171422, "current_assets": 9541374, "current_liabilities": 4386565, "equity": 14589834, "fixed_assets": 12630048, "liabilities": 10181269, "long_term_liabilities": 5794704, "quarter": 3 }, { "assets": 22919112, "current_assets": 7010928, "current_liabilities": 5708010, "equity": 15337297, "fixed_assets": 15908184, "liabilities": 10337183, "long_term_liabilities": 4629173, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35813, "financing_cash_flow": -166376, "investing_cash_flow": -116750, "net_cash_flow": 3469151, "operating_cash_flow": 3777977, "quarter": 1 }, { "change_in_working_capital": -13750, "financing_cash_flow": -16264, "investing_cash_flow": -176585, "net_cash_flow": 3477002, "operating_cash_flow": 3923400, "quarter": 2 }, { "change_in_working_capital": -45135, "financing_cash_flow": 112461, "investing_cash_flow": -474163, "net_cash_flow": 3241347, "operating_cash_flow": 3393642, "quarter": 3 }, { "change_in_working_capital": 78440, "financing_cash_flow": 145147, "investing_cash_flow": -337463, "net_cash_flow": 2772106, "operating_cash_flow": 3382276, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7104586898443983, "current_ratio": 1.2076031145637034, "debt_to_equity_ratio": 0.7166942804132426, "profit_margin": 0.1973160247518197, "quarter": 1, "return_on_assets": 0.1401848844304827, "return_on_equity": 0.211066286343909 }, { "asset_turnover_ratio": 0.6813405070457681, "current_ratio": 1.7041163978757334, "debt_to_equity_ratio": 0.697372785891237, "profit_margin": 0.2024737442668496, "quarter": 2, "return_on_assets": 0.1379535635822305, "return_on_equity": 0.20577168703094775 }, { "asset_turnover_ratio": 0.653415689801042, "current_ratio": 2.175135669937639, "debt_to_equity_ratio": 0.6978330939200542, "profit_margin": 0.17944731039324147, "quarter": 3, "return_on_assets": 0.11725368810354157, "return_on_equity": 0.17818441251627676 }, { "asset_turnover_ratio": 0.6266354473070336, "current_ratio": 1.2282613380144745, "debt_to_equity_ratio": 0.6739898823110747, "profit_margin": 0.19185223599505583, "quarter": 4, "return_on_assets": 0.12022141171961637, "return_on_equity": 0.17965147313767219 } ], "income_statement": [ { "depreciation": 869362, "expenses": 10933498, "income_tax": 898783, "marketing_expense": 1866684, "net_income": 3807398, "net_profit": 2908615, "operational_expense": 5487851, "product_revenue": 4493949, "quarter": 1, "rd_expense": 1281717, "revenue": 14740896, "salaries_expense": 5142306, "service_revenue": 10246947 }, { "depreciation": 964555, "expenses": 10884799, "income_tax": 769831, "marketing_expense": 1389609, "net_income": 3728676, "net_profit": 2958845, "operational_expense": 6680489, "product_revenue": 4272234, "quarter": 2, "rd_expense": 1174057, "revenue": 14613475, "salaries_expense": 5128420, "service_revenue": 10341241 }, { "depreciation": 793961, "expenses": 10836317, "income_tax": 1051157, "marketing_expense": 1224289, "net_income": 3650838, "net_profit": 2599681, "operational_expense": 5770008, "product_revenue": 4180686, "quarter": 3, "rd_expense": 1458554, "revenue": 14487155, "salaries_expense": 3947045, "service_revenue": 10306469 }, { "depreciation": 626908, "expenses": 10788051, "income_tax": 818509, "marketing_expense": 1334449, "net_income": 3573877, "net_profit": 2755368, "operational_expense": 7386745, "product_revenue": 4222303, "quarter": 4, "rd_expense": 1559193, "revenue": 14361928, "salaries_expense": 4344654, "service_revenue": 10139625 } ], "market_conditions": { "gdp_growth": [ 0.04185478624486461, 0.03988599505827995, 0.04176289261308094, 0.04492618912448939 ], "inflation_rate": [ 0.008909782202744477, 0.009180607020252193, 0.0038692826201465616, 0.005531847632927821 ], "interest_rate": [ 0.011968976690863152, 0.012273125167122305, 0.011706580401062554, 0.01573152073125352 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 64160, "billable_hours_per_employee": 92, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 15772769, "net_revenue": 14288285, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 18950 }, { "average_project_size": 99349, "billable_hours_per_employee": 100, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 15731979, "net_revenue": 14222113, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 18862 }, { "average_project_size": 190136, "billable_hours_per_employee": 85, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 16944453, "net_revenue": 14156248, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 18775 }, { "average_project_size": 58442, "billable_hours_per_employee": 88, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 16118887, "net_revenue": 14090688, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 18688 } ], "balance_sheet": [ { "assets": 19004108, "current_assets": 8320791, "current_liabilities": 3830258, "equity": 13641005, "fixed_assets": 10683317, "liabilities": 8667892, "long_term_liabilities": 4837634, "quarter": 1 }, { "assets": 19447798, "current_assets": 9027573, "current_liabilities": 4596264, "equity": 14085638, "fixed_assets": 10420225, "liabilities": 8763398, "long_term_liabilities": 4167134, "quarter": 2 }, { "assets": 19901846, "current_assets": 9282888, "current_liabilities": 4362760, "equity": 14400841, "fixed_assets": 10618958, "liabilities": 8859956, "long_term_liabilities": 4497196, "quarter": 3 }, { "assets": 20366495, "current_assets": 6253550, "current_liabilities": 5321981, "equity": 14485596, "fixed_assets": 14112945, "liabilities": 8957578, "long_term_liabilities": 3635597, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74965, "financing_cash_flow": -19564, "investing_cash_flow": -125276, "net_cash_flow": 3825336, "operating_cash_flow": 4248374, "quarter": 1 }, { "change_in_working_capital": 47283, "financing_cash_flow": -175616, "investing_cash_flow": -327543, "net_cash_flow": 3948750, "operating_cash_flow": 4380604, "quarter": 2 }, { "change_in_working_capital": -13296, "financing_cash_flow": 36490, "investing_cash_flow": -224911, "net_cash_flow": 3812678, "operating_cash_flow": 4164144, "quarter": 3 }, { "change_in_working_capital": -22042, "financing_cash_flow": 97162, "investing_cash_flow": -225612, "net_cash_flow": 3608034, "operating_cash_flow": 3869277, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7518524415878924, "current_ratio": 2.1723839490707935, "debt_to_equity_ratio": 0.6354291344369422, "profit_margin": 0.2312936087151117, "quarter": 1, "return_on_assets": 0.1738986644361314, "return_on_equity": 0.24226873313219957 }, { "asset_turnover_ratio": 0.7312968285664012, "current_ratio": 1.9641110693380537, "debt_to_equity_ratio": 0.6221513004948729, "profit_margin": 0.23915138348289033, "quarter": 2, "return_on_assets": 0.17489064828830492, "return_on_equity": 0.24146850856169952 }, { "asset_turnover_ratio": 0.7113032630239426, "current_ratio": 2.1277558242947125, "debt_to_equity_ratio": 0.6152387905678565, "profit_margin": 0.2372769253547974, "quarter": 3, "return_on_assets": 0.16877585124515584, "return_on_equity": 0.23324686384635454 }, { "asset_turnover_ratio": 0.691856306153808, "current_ratio": 1.175041774857896, "debt_to_equity_ratio": 0.6183782841934844, "profit_margin": 0.21834838724695346, "quarter": 4, "return_on_assets": 0.15106570865531846, "return_on_equity": 0.21239574816251952 } ], "income_statement": [ { "depreciation": 943585, "expenses": 9861971, "income_tax": 1121525, "marketing_expense": 1350341, "net_income": 4426314, "net_profit": 3304789, "operational_expense": 5109250, "product_revenue": 4730644, "quarter": 1, "rd_expense": 1606985, "revenue": 14288285, "salaries_expense": 4716807, "service_revenue": 9557641 }, { "depreciation": 979366, "expenses": 9825070, "income_tax": 995805, "marketing_expense": 1602444, "net_income": 4397043, "net_profit": 3401238, "operational_expense": 5787289, "product_revenue": 5221221, "quarter": 2, "rd_expense": 1789110, "revenue": 14222113, "salaries_expense": 3254839, "service_revenue": 9000892 }, { "depreciation": 805193, "expenses": 9788308, "income_tax": 1008989, "marketing_expense": 1356616, "net_income": 4367940, "net_profit": 3358951, "operational_expense": 5946799, "product_revenue": 4182866, "quarter": 3, "rd_expense": 1011304, "revenue": 14156248, "salaries_expense": 4635204, "service_revenue": 9973382 }, { "depreciation": 792598, "expenses": 9751684, "income_tax": 1262325, "marketing_expense": 1023952, "net_income": 4339004, "net_profit": 3076679, "operational_expense": 5584422, "product_revenue": 3108906, "quarter": 4, "rd_expense": 1669653, "revenue": 14090688, "salaries_expense": 3484127, "service_revenue": 10981782 } ], "market_conditions": { "gdp_growth": [ 0.036938654498026684, 0.04583180665267987, 0.04397979101914441, 0.03615106459788034 ], "inflation_rate": [ 0.00950214171218505, 0.009059304256982606, 0.009708748320222848, 0.012221200853488753 ], "interest_rate": [ 0.014890897775517458, 0.016067046939960316, 0.019508714836181877, 0.014959294286760873 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 134152, "billable_hours_per_employee": 125, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 21408196, "net_revenue": 17032889, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 22590 }, { "average_project_size": 112025, "billable_hours_per_employee": 131, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 20419751, "net_revenue": 16526316, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 21918 }, { "average_project_size": 163377, "billable_hours_per_employee": 91, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 20358674, "net_revenue": 16034809, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 21266 }, { "average_project_size": 127279, "billable_hours_per_employee": 80, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 17595589, "net_revenue": 15557919, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 20634 } ], "balance_sheet": [ { "assets": 18944778, "current_assets": 6410108, "current_liabilities": 5199845, "equity": 14230523, "fixed_assets": 12534670, "liabilities": 8999904, "long_term_liabilities": 3800059, "quarter": 1 }, { "assets": 19369482, "current_assets": 7360105, "current_liabilities": 5285441, "equity": 14312553, "fixed_assets": 12009377, "liabilities": 9090004, "long_term_liabilities": 3804563, "quarter": 2 }, { "assets": 19803707, "current_assets": 8152886, "current_liabilities": 5045893, "equity": 14949846, "fixed_assets": 11650821, "liabilities": 9181006, "long_term_liabilities": 4135113, "quarter": 3 }, { "assets": 20247667, "current_assets": 9264581, "current_liabilities": 4153743, "equity": 14765537, "fixed_assets": 10983086, "liabilities": 9272919, "long_term_liabilities": 5119176, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27894, "financing_cash_flow": 48164, "investing_cash_flow": -439564, "net_cash_flow": 4407886, "operating_cash_flow": 5060879, "quarter": 1 }, { "change_in_working_capital": -37139, "financing_cash_flow": -152053, "investing_cash_flow": -460604, "net_cash_flow": 4600067, "operating_cash_flow": 4838583, "quarter": 2 }, { "change_in_working_capital": -97481, "financing_cash_flow": -43330, "investing_cash_flow": -202514, "net_cash_flow": 4715308, "operating_cash_flow": 5182574, "quarter": 3 }, { "change_in_working_capital": -18008, "financing_cash_flow": 112757, "investing_cash_flow": -435240, "net_cash_flow": 4419365, "operating_cash_flow": 4752864, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8990809499060902, "current_ratio": 1.2327498223504738, "debt_to_equity_ratio": 0.6324366293494624, "profit_margin": 0.25161022302206043, "quarter": 1, "return_on_assets": 0.2262179583207573, "return_on_equity": 0.30115892437684827 }, { "asset_turnover_ratio": 0.853214143775244, "current_ratio": 1.3925242945669056, "debt_to_equity_ratio": 0.6351070979440215, "profit_margin": 0.24403956695490997, "quarter": 2, "return_on_assets": 0.20821801016671485, "return_on_equity": 0.28178585609429707 }, { "asset_turnover_ratio": 0.8096872469381616, "current_ratio": 1.6157469054536036, "debt_to_equity_ratio": 0.6141204397690786, "profit_margin": 0.2698594663647069, "quarter": 3, "return_on_assets": 0.218501768381041, "return_on_equity": 0.2894441186885805 }, { "asset_turnover_ratio": 0.7683808213558628, "current_ratio": 2.230417481293378, "debt_to_equity_ratio": 0.6280109555107952, "profit_margin": 0.24365655843818187, "quarter": 4, "return_on_assets": 0.187221026501473, "return_on_equity": 0.2567322136675422 } ], "income_statement": [ { "depreciation": 775230, "expenses": 11075706, "income_tax": 1671534, "marketing_expense": 1223182, "net_income": 5957183, "net_profit": 4285649, "operational_expense": 5744698, "product_revenue": 3618211, "quarter": 1, "rd_expense": 2045541, "revenue": 17032889, "salaries_expense": 5527687, "service_revenue": 13414678 }, { "depreciation": 805508, "expenses": 10808654, "income_tax": 1684587, "marketing_expense": 1239546, "net_income": 5717662, "net_profit": 4033075, "operational_expense": 5880442, "product_revenue": 4380560, "quarter": 2, "rd_expense": 1535081, "revenue": 16526316, "salaries_expense": 3963694, "service_revenue": 12145756 }, { "depreciation": 855429, "expenses": 10548041, "income_tax": 1159623, "marketing_expense": 1886710, "net_income": 5486768, "net_profit": 4327145, "operational_expense": 5381161, "product_revenue": 3391976, "quarter": 3, "rd_expense": 1860250, "revenue": 16034809, "salaries_expense": 5092009, "service_revenue": 12642833 }, { "depreciation": 962075, "expenses": 10293712, "income_tax": 1473418, "marketing_expense": 1959173, "net_income": 5264207, "net_profit": 3790789, "operational_expense": 6876450, "product_revenue": 5334370, "quarter": 4, "rd_expense": 1480758, "revenue": 15557919, "salaries_expense": 4549092, "service_revenue": 10223549 } ], "market_conditions": { "gdp_growth": [ 0.05203877289350686, 0.06481120594479366, 0.05561391266656188, 0.04805310796973987 ], "inflation_rate": [ 0.012139632021779496, 0.0048462025700847676, 0.011057285189479758, 0.005271957499635133 ], "interest_rate": [ 0.015025083151440653, 0.006762532201193553, 0.013399652578638923, 0.01214139001087123 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 80861, "billable_hours_per_employee": 80, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 21860199, "net_revenue": 18270075, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 24231 }, { "average_project_size": 147799, "billable_hours_per_employee": 121, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 22887760, "net_revenue": 18445381, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 24463 }, { "average_project_size": 145961, "billable_hours_per_employee": 95, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 21408219, "net_revenue": 18622369, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 24698 }, { "average_project_size": 54866, "billable_hours_per_employee": 137, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 20827132, "net_revenue": 18801056, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 24935 } ], "balance_sheet": [ { "assets": 23700358, "current_assets": 9647152, "current_liabilities": 6274391, "equity": 17166873, "fixed_assets": 14053206, "liabilities": 11505777, "long_term_liabilities": 5231386, "quarter": 1 }, { "assets": 24330486, "current_assets": 9332913, "current_liabilities": 6849041, "equity": 17647571, "fixed_assets": 14997573, "liabilities": 11606771, "long_term_liabilities": 4757730, "quarter": 2 }, { "assets": 24977367, "current_assets": 10044290, "current_liabilities": 6891992, "equity": 18517945, "fixed_assets": 14933077, "liabilities": 11708652, "long_term_liabilities": 4816660, "quarter": 3 }, { "assets": 25641448, "current_assets": 8888717, "current_liabilities": 6641076, "equity": 18778190, "fixed_assets": 16752731, "liabilities": 11811426, "long_term_liabilities": 5170350, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48909, "financing_cash_flow": 50353, "investing_cash_flow": -429611, "net_cash_flow": 6063845, "operating_cash_flow": 6010915, "quarter": 1 }, { "change_in_working_capital": -22404, "financing_cash_flow": -33381, "investing_cash_flow": -210509, "net_cash_flow": 5577130, "operating_cash_flow": 5786992, "quarter": 2 }, { "change_in_working_capital": 3248, "financing_cash_flow": 92392, "investing_cash_flow": -137042, "net_cash_flow": 5956740, "operating_cash_flow": 6352124, "quarter": 3 }, { "change_in_working_capital": 10367, "financing_cash_flow": -158416, "investing_cash_flow": -177351, "net_cash_flow": 5965984, "operating_cash_flow": 6043366, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7708775960261867, "current_ratio": 1.5375439624339637, "debt_to_equity_ratio": 0.6702313811024291, "profit_margin": 0.2721549856801354, "quarter": 1, "return_on_assets": 0.20979818110764403, "return_on_equity": 0.28964459631058026 }, { "asset_turnover_ratio": 0.758118066363327, "current_ratio": 1.3626598234701763, "debt_to_equity_ratio": 0.6576979347469405, "profit_margin": 0.26694249362482675, "quarter": 2, "return_on_assets": 0.2023739270970584, "return_on_equity": 0.279010408854567 }, { "asset_turnover_ratio": 0.7455697391962892, "current_ratio": 1.4573856150732618, "debt_to_equity_ratio": 0.6322867899218839, "profit_margin": 0.28187767088064897, "quarter": 3, "return_on_assets": 0.21015946156374288, "return_on_equity": 0.2834671989791524 }, { "asset_turnover_ratio": 0.7332291062501618, "current_ratio": 1.338445306152196, "debt_to_equity_ratio": 0.6289970439110478, "profit_margin": 0.2631856423383878, "quarter": 4, "return_on_assets": 0.19297537330965084, "return_on_equity": 0.26350612066445167 } ], "income_statement": [ { "depreciation": 1038623, "expenses": 11370256, "income_tax": 1927527, "marketing_expense": 1957790, "net_income": 6899819, "net_profit": 4972292, "operational_expense": 7757167, "product_revenue": 6049239, "quarter": 1, "rd_expense": 1565323, "revenue": 18270075, "salaries_expense": 4660344, "service_revenue": 12220836 }, { "depreciation": 863136, "expenses": 11494538, "income_tax": 2026987, "marketing_expense": 2286801, "net_income": 6950843, "net_profit": 4923856, "operational_expense": 7816385, "product_revenue": 7293150, "quarter": 2, "rd_expense": 2112514, "revenue": 18445381, "salaries_expense": 5177497, "service_revenue": 11152231 }, { "depreciation": 1102894, "expenses": 11620179, "income_tax": 1752960, "marketing_expense": 1817742, "net_income": 7002190, "net_profit": 5249230, "operational_expense": 6300983, "product_revenue": 3801535, "quarter": 3, "rd_expense": 1681321, "revenue": 18622369, "salaries_expense": 5597650, "service_revenue": 14820834 }, { "depreciation": 1095198, "expenses": 11747193, "income_tax": 2105695, "marketing_expense": 1528215, "net_income": 7053863, "net_profit": 4948168, "operational_expense": 7379580, "product_revenue": 7415958, "quarter": 4, "rd_expense": 2167474, "revenue": 18801056, "salaries_expense": 5343809, "service_revenue": 11385098 } ], "market_conditions": { "gdp_growth": [ 0.0443940881706436, 0.04130746074487584, 0.03528184395478593, 0.03559016581174094 ], "inflation_rate": [ 0.008725259197103374, 0.010793917238388132, 0.012109130558308999, 0.01188704334912049 ], "interest_rate": [ 0.016462906773931835, 0.009793790228370744, 0.01594563679470181, 0.013876804739770286 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 59532, "billable_hours_per_employee": 83, "client_concentration": 0.11, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 15053545, "net_revenue": 12428650, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 16484 }, { "average_project_size": 53360, "billable_hours_per_employee": 135, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 13793712, "net_revenue": 12388833, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 16431 }, { "average_project_size": 93622, "billable_hours_per_employee": 150, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 13588003, "net_revenue": 12349144, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 16378 }, { "average_project_size": 83149, "billable_hours_per_employee": 147, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 13653769, "net_revenue": 12309582, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 16326 } ], "balance_sheet": [ { "assets": 13793424, "current_assets": 4255926, "current_liabilities": 3130679, "equity": 11775519, "fixed_assets": 9537498, "liabilities": 5545324, "long_term_liabilities": 2414645, "quarter": 1 }, { "assets": 14164179, "current_assets": 5743373, "current_liabilities": 2676791, "equity": 12287508, "fixed_assets": 8420806, "liabilities": 5651770, "long_term_liabilities": 2974979, "quarter": 2 }, { "assets": 14544900, "current_assets": 5092056, "current_liabilities": 2833937, "equity": 12562983, "fixed_assets": 9452844, "liabilities": 5760259, "long_term_liabilities": 2926322, "quarter": 3 }, { "assets": 14935854, "current_assets": 5828800, "current_liabilities": 2986477, "equity": 12637967, "fixed_assets": 9107054, "liabilities": 5870830, "long_term_liabilities": 2884353, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43638, "financing_cash_flow": 166102, "investing_cash_flow": -493035, "net_cash_flow": 3899888, "operating_cash_flow": 4017790, "quarter": 1 }, { "change_in_working_capital": -81562, "financing_cash_flow": 82705, "investing_cash_flow": -278268, "net_cash_flow": 3913483, "operating_cash_flow": 4325071, "quarter": 2 }, { "change_in_working_capital": -47048, "financing_cash_flow": 125991, "investing_cash_flow": -449971, "net_cash_flow": 4125285, "operating_cash_flow": 4230230, "quarter": 3 }, { "change_in_working_capital": -81821, "financing_cash_flow": 120378, "investing_cash_flow": -229045, "net_cash_flow": 3704127, "operating_cash_flow": 4078674, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9010561844542733, "current_ratio": 1.3594258625684716, "debt_to_equity_ratio": 0.47091971063016413, "profit_margin": 0.28381352761563, "quarter": 1, "return_on_assets": 0.2557319342898471, "return_on_equity": 0.29955528924032987 }, { "asset_turnover_ratio": 0.8746594490227778, "current_ratio": 2.145618765155741, "debt_to_equity_ratio": 0.4599606364447535, "profit_margin": 0.3047178858573685, "quarter": 2, "return_on_assets": 0.2665243781513916, "return_on_equity": 0.3072306443259284 }, { "asset_turnover_ratio": 0.8490360194982434, "current_ratio": 1.796813408343234, "debt_to_equity_ratio": 0.4585104509016688, "profit_margin": 0.3059598300902476, "quarter": 3, "return_on_assets": 0.25977091626618265, "return_on_equity": 0.30075197904828815 }, { "asset_turnover_ratio": 0.8241632517296968, "current_ratio": 1.9517310864942206, "debt_to_equity_ratio": 0.4645391145585362, "profit_margin": 0.29025705340766245, "quarter": 4, "return_on_assets": 0.23921919697393934, "return_on_equity": 0.2827150126282178 } ], "income_statement": [ { "depreciation": 490371, "expenses": 7651656, "income_tax": 1249575, "marketing_expense": 1413026, "net_income": 4776994, "net_profit": 3527419, "operational_expense": 4320956, "product_revenue": 2803997, "quarter": 1, "rd_expense": 1283838, "revenue": 12428650, "salaries_expense": 3357971, "service_revenue": 9624653 }, { "depreciation": 549972, "expenses": 7607950, "income_tax": 1005784, "marketing_expense": 1098588, "net_income": 4780883, "net_profit": 3775099, "operational_expense": 5217767, "product_revenue": 2797003, "quarter": 2, "rd_expense": 1304927, "revenue": 12388833, "salaries_expense": 3348361, "service_revenue": 9591830 }, { "depreciation": 451888, "expenses": 7564493, "income_tax": 1006309, "marketing_expense": 1489500, "net_income": 4784651, "net_profit": 3778342, "operational_expense": 4877437, "product_revenue": 4918723, "quarter": 3, "rd_expense": 1316353, "revenue": 12349144, "salaries_expense": 3265643, "service_revenue": 7430421 }, { "depreciation": 505731, "expenses": 7521286, "income_tax": 1215353, "marketing_expense": 1337737, "net_income": 4788296, "net_profit": 3572943, "operational_expense": 4607823, "product_revenue": 3678196, "quarter": 4, "rd_expense": 787542, "revenue": 12309582, "salaries_expense": 3326400, "service_revenue": 8631386 } ], "market_conditions": { "gdp_growth": [ 0.039695853889553774, 0.028527498580871606, 0.027550755878832475, 0.03821054003469907 ], "inflation_rate": [ 0.008301654474953613, 0.011471398599797455, 0.00967697523718708, 0.01084253423050488 ], "interest_rate": [ 0.015268913056866106, 0.012238024623582578, 0.021170553906825405, 0.013588506400134443 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 99822, "billable_hours_per_employee": 154, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 19375743, "net_revenue": 15018773, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 19919 }, { "average_project_size": 69298, "billable_hours_per_employee": 151, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 17990524, "net_revenue": 14754226, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 19568 }, { "average_project_size": 136265, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 17571369, "net_revenue": 14494340, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 19223 }, { "average_project_size": 176684, "billable_hours_per_employee": 143, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 17078022, "net_revenue": 14239031, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 18885 } ], "balance_sheet": [ { "assets": 20093783, "current_assets": 6155864, "current_liabilities": 4948793, "equity": 15364913, "fixed_assets": 13937919, "liabilities": 8554247, "long_term_liabilities": 3605454, "quarter": 1 }, { "assets": 20363700, "current_assets": 9293443, "current_liabilities": 4823709, "equity": 15513122, "fixed_assets": 11070257, "liabilities": 8664329, "long_term_liabilities": 3840620, "quarter": 2 }, { "assets": 20637243, "current_assets": 9529922, "current_liabilities": 4106431, "equity": 15614906, "fixed_assets": 11107321, "liabilities": 8775827, "long_term_liabilities": 4669396, "quarter": 3 }, { "assets": 20914460, "current_assets": 6551959, "current_liabilities": 4835585, "equity": 15487252, "fixed_assets": 14362501, "liabilities": 8888761, "long_term_liabilities": 4053176, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1344, "financing_cash_flow": -148557, "investing_cash_flow": -438223, "net_cash_flow": 4157274, "operating_cash_flow": 4525388, "quarter": 1 }, { "change_in_working_capital": 68253, "financing_cash_flow": -37528, "investing_cash_flow": -361189, "net_cash_flow": 4114178, "operating_cash_flow": 4647110, "quarter": 2 }, { "change_in_working_capital": 96604, "financing_cash_flow": -168483, "investing_cash_flow": -403726, "net_cash_flow": 3797868, "operating_cash_flow": 4245169, "quarter": 3 }, { "change_in_working_capital": -40839, "financing_cash_flow": 131903, "investing_cash_flow": -472378, "net_cash_flow": 3807570, "operating_cash_flow": 4263810, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7474338206996661, "current_ratio": 1.2439122024299663, "debt_to_equity_ratio": 0.5567390456424973, "profit_margin": 0.25470635983378936, "quarter": 1, "return_on_assets": 0.19037614768707317, "return_on_equity": 0.24896834755914335 }, { "asset_turnover_ratio": 0.7245356197547597, "current_ratio": 1.9266176711737792, "debt_to_equity_ratio": 0.5585161387888267, "profit_margin": 0.25848533159245357, "quarter": 2, "return_on_assets": 0.18728182992285292, "return_on_equity": 0.24584032794946112 }, { "asset_turnover_ratio": 0.7023389703750641, "current_ratio": 2.320731067927356, "debt_to_equity_ratio": 0.5620159993278218, "profit_margin": 0.258962463968694, "quarter": 3, "return_on_assets": 0.1818794303095622, "return_on_equity": 0.24037864845295898 }, { "asset_turnover_ratio": 0.6808223114534154, "current_ratio": 1.3549465059553292, "debt_to_equity_ratio": 0.5739404898945274, "profit_margin": 0.24310312970032863, "quarter": 4, "return_on_assets": 0.1655100346841372, "return_on_equity": 0.22350982601690733 } ], "income_statement": [ { "depreciation": 700011, "expenses": 9828754, "income_tax": 1364642, "marketing_expense": 1014317, "net_income": 5190019, "net_profit": 3825377, "operational_expense": 4923870, "product_revenue": 4035397, "quarter": 1, "rd_expense": 1829679, "revenue": 15018773, "salaries_expense": 4476246, "service_revenue": 10983376 }, { "depreciation": 833359, "expenses": 9672733, "income_tax": 1267742, "marketing_expense": 1779360, "net_income": 5081493, "net_profit": 3813751, "operational_expense": 5125063, "product_revenue": 4309120, "quarter": 2, "rd_expense": 1254998, "revenue": 14754226, "salaries_expense": 3189176, "service_revenue": 10445106 }, { "depreciation": 491679, "expenses": 9519189, "income_tax": 1221661, "marketing_expense": 1011354, "net_income": 4975151, "net_profit": 3753490, "operational_expense": 5938859, "product_revenue": 4251235, "quarter": 3, "rd_expense": 986668, "revenue": 14494340, "salaries_expense": 4245416, "service_revenue": 10243105 }, { "depreciation": 802257, "expenses": 9368083, "income_tax": 1409395, "marketing_expense": 1582660, "net_income": 4870948, "net_profit": 3461553, "operational_expense": 5530334, "product_revenue": 3169506, "quarter": 4, "rd_expense": 1853933, "revenue": 14239031, "salaries_expense": 3882929, "service_revenue": 11069525 } ], "market_conditions": { "gdp_growth": [ 0.04335426490737779, 0.04108858196205562, 0.04396350773159902, 0.0425408751449565 ], "inflation_rate": [ 0.009600993776520097, 0.00871087575105882, 0.010507796008081539, 0.007660933098769538 ], "interest_rate": [ 0.012805078996285156, 0.014990010981757031, 0.016758549183653427, 0.016875791908536733 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 1996, "industry": "Advertising", "location": "New Johnmouth", "name": "Johnson, Griffin and Rose", "num_employees": 288, "region": "Europe", "revenue_size": "Small", "website": "www.johnson,griffinandrose.com" }

[ { "advertising_kpis": [ { "average_project_size": 95289, "billable_hours_per_employee": 92, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 4902263, "net_revenue": 4084324, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 14182 }, { "average_project_size": 179720, "billable_hours_per_employee": 155, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 4901755, "net_revenue": 4257891, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 14784 }, { "average_project_size": 77728, "billable_hours_per_employee": 159, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 5712230, "net_revenue": 4438834, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 15413 }, { "average_project_size": 122186, "billable_hours_per_employee": 82, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 5485688, "net_revenue": 4627467, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 16068 } ], "balance_sheet": [ { "assets": 4510766, "current_assets": 1516158, "current_liabilities": 1035858, "equity": 3020197, "fixed_assets": 2994608, "liabilities": 2534805, "long_term_liabilities": 1498947, "quarter": 1 }, { "assets": 4626674, "current_assets": 1633335, "current_liabilities": 1292299, "equity": 3123891, "fixed_assets": 2993339, "liabilities": 2558205, "long_term_liabilities": 1265906, "quarter": 2 }, { "assets": 4745561, "current_assets": 1449762, "current_liabilities": 1183600, "equity": 3341030, "fixed_assets": 3295799, "liabilities": 2581822, "long_term_liabilities": 1398222, "quarter": 3 }, { "assets": 4867502, "current_assets": 1777254, "current_liabilities": 1474185, "equity": 3508610, "fixed_assets": 3090248, "liabilities": 2605657, "long_term_liabilities": 1131472, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76980, "financing_cash_flow": 153056, "investing_cash_flow": -343390, "net_cash_flow": 838116, "operating_cash_flow": 1268097, "quarter": 1 }, { "change_in_working_capital": 56979, "financing_cash_flow": -67132, "investing_cash_flow": -188180, "net_cash_flow": 788360, "operating_cash_flow": 1209119, "quarter": 2 }, { "change_in_working_capital": 78628, "financing_cash_flow": -26263, "investing_cash_flow": -288705, "net_cash_flow": 815153, "operating_cash_flow": 1337064, "quarter": 3 }, { "change_in_working_capital": 10381, "financing_cash_flow": 46604, "investing_cash_flow": -218854, "net_cash_flow": 1147820, "operating_cash_flow": 1462114, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9054612897232975, "current_ratio": 1.4636735923263613, "debt_to_equity_ratio": 0.8392846559346957, "profit_margin": 0.2556692368186265, "quarter": 1, "return_on_assets": 0.23149859691236477, "return_on_equity": 0.345750955980686 }, { "asset_turnover_ratio": 0.9202919851279775, "current_ratio": 1.2638986797946914, "debt_to_equity_ratio": 0.8189162169870844, "profit_margin": 0.24787435845586464, "quarter": 2, "return_on_assets": 0.22811678540567154, "return_on_equity": 0.3378549379603834 }, { "asset_turnover_ratio": 0.9353654920882906, "current_ratio": 1.2248749577559988, "debt_to_equity_ratio": 0.7727622918680767, "profit_margin": 0.265225282134903, "quarter": 3, "return_on_assets": 0.24808257653836924, "return_on_equity": 0.3523736691978222 }, { "asset_turnover_ratio": 0.9506862041350984, "current_ratio": 1.2055841024023444, "debt_to_equity_ratio": 0.742646518136812, "profit_margin": 0.2694270969409398, "quarter": 4, "return_on_assets": 0.2561406240819213, "return_on_equity": 0.3553444241451743 } ], "income_statement": [ { "depreciation": 223861, "expenses": 2713169, "income_tax": 326919, "marketing_expense": 338165, "net_income": 1371155, "net_profit": 1044236, "operational_expense": 1693867, "product_revenue": 960542, "quarter": 1, "rd_expense": 513413, "revenue": 4084324, "salaries_expense": 1069305, "service_revenue": 3123782 }, { "depreciation": 153697, "expenses": 2820820, "income_tax": 381649, "marketing_expense": 523954, "net_income": 1437071, "net_profit": 1055422, "operational_expense": 1799170, "product_revenue": 1045760, "quarter": 2, "rd_expense": 468712, "revenue": 4257891, "salaries_expense": 1189609, "service_revenue": 3212131 }, { "depreciation": 159773, "expenses": 2932743, "income_tax": 328800, "marketing_expense": 515617, "net_income": 1506091, "net_profit": 1177291, "operational_expense": 1890244, "product_revenue": 1013748, "quarter": 3, "rd_expense": 548796, "revenue": 4438834, "salaries_expense": 1434832, "service_revenue": 3425086 }, { "depreciation": 215349, "expenses": 3049107, "income_tax": 331595, "marketing_expense": 484782, "net_income": 1578360, "net_profit": 1246765, "operational_expense": 1604848, "product_revenue": 1237735, "quarter": 4, "rd_expense": 394945, "revenue": 4627467, "salaries_expense": 957413, "service_revenue": 3389732 } ], "market_conditions": { "gdp_growth": [ 0.011509502903210156, 0.01555491660639798, 0.0014111505622703066, 0.013809034454106027 ], "inflation_rate": [ 0.025837520142527357, 0.026658509600063968, 0.025157840035518686, 0.027451241115052715 ], "interest_rate": [ 0.04630159771009739, 0.04815324991524468, 0.048702180583241717, 0.05390444350723696 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 72376, "billable_hours_per_employee": 127, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 1799114, "net_revenue": 1559782, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 5416 }, { "average_project_size": 105882, "billable_hours_per_employee": 122, "client_concentration": 0.1, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 2039974, "net_revenue": 1633470, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 5672 }, { "average_project_size": 131506, "billable_hours_per_employee": 99, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 1889186, "net_revenue": 1710640, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 5940 }, { "average_project_size": 52245, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 2283744, "net_revenue": 1791456, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 6220 } ], "balance_sheet": [ { "assets": 2317844, "current_assets": 989772, "current_liabilities": 481113, "equity": 1588156, "fixed_assets": 1328072, "liabilities": 1138610, "long_term_liabilities": 657497, "quarter": 1 }, { "assets": 2364686, "current_assets": 993451, "current_liabilities": 665558, "equity": 1654505, "fixed_assets": 1371235, "liabilities": 1150255, "long_term_liabilities": 484697, "quarter": 2 }, { "assets": 2412475, "current_assets": 926375, "current_liabilities": 500616, "equity": 1701687, "fixed_assets": 1486100, "liabilities": 1162018, "long_term_liabilities": 661402, "quarter": 3 }, { "assets": 2461230, "current_assets": 1088591, "current_liabilities": 677428, "equity": 1761970, "fixed_assets": 1372639, "liabilities": 1173902, "long_term_liabilities": 496474, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86225, "financing_cash_flow": 23257, "investing_cash_flow": -492681, "net_cash_flow": 83386, "operating_cash_flow": 494556, "quarter": 1 }, { "change_in_working_capital": -99723, "financing_cash_flow": -133458, "investing_cash_flow": -328913, "net_cash_flow": 36033, "operating_cash_flow": 498935, "quarter": 2 }, { "change_in_working_capital": 97400, "financing_cash_flow": 148233, "investing_cash_flow": -261454, "net_cash_flow": 212603, "operating_cash_flow": 544918, "quarter": 3 }, { "change_in_working_capital": -42430, "financing_cash_flow": -95170, "investing_cash_flow": -270275, "net_cash_flow": 87038, "operating_cash_flow": 539680, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6729452025244149, "current_ratio": 2.0572547405703028, "debt_to_equity_ratio": 0.7169383864053657, "profit_margin": 0.2621661232146544, "quarter": 1, "return_on_assets": 0.1764234348817263, "return_on_equity": 0.2574822624477696 }, { "asset_turnover_ratio": 0.6907767035454179, "current_ratio": 1.4926587915703815, "debt_to_equity_ratio": 0.6952260645933376, "profit_margin": 0.26941051871169963, "quarter": 2, "return_on_assets": 0.18610251001612899, "return_on_equity": 0.2659852946953923 }, { "asset_turnover_ratio": 0.7090809231183742, "current_ratio": 1.8504702206881123, "debt_to_equity_ratio": 0.6828623595291026, "profit_margin": 0.2637784688771454, "quarter": 3, "return_on_assets": 0.18704028021015762, "return_on_equity": 0.26516627323356173 }, { "asset_turnover_ratio": 0.7278702112358455, "current_ratio": 1.6069471589600666, "debt_to_equity_ratio": 0.6662440336668616, "profit_margin": 0.26494761802690103, "quarter": 4, "return_on_assets": 0.19284747869967456, "return_on_equity": 0.2693814310118787 } ], "income_statement": [ { "depreciation": 85634, "expenses": 998052, "income_tax": 152808, "marketing_expense": 162401, "net_income": 561730, "net_profit": 408922, "operational_expense": 546093, "product_revenue": 564281, "quarter": 1, "rd_expense": 150676, "revenue": 1559782, "salaries_expense": 418234, "service_revenue": 995501 }, { "depreciation": 58861, "expenses": 1045913, "income_tax": 147483, "marketing_expense": 107912, "net_income": 587557, "net_profit": 440074, "operational_expense": 625114, "product_revenue": 511000, "quarter": 2, "rd_expense": 189360, "revenue": 1633470, "salaries_expense": 353480, "service_revenue": 1122470 }, { "depreciation": 93688, "expenses": 1096071, "income_tax": 163339, "marketing_expense": 169580, "net_income": 614569, "net_profit": 451230, "operational_expense": 652104, "product_revenue": 396988, "quarter": 3, "rd_expense": 185969, "revenue": 1710640, "salaries_expense": 475004, "service_revenue": 1313652 }, { "depreciation": 65038, "expenses": 1148633, "income_tax": 168181, "marketing_expense": 227581, "net_income": 642823, "net_profit": 474642, "operational_expense": 679065, "product_revenue": 435970, "quarter": 4, "rd_expense": 159330, "revenue": 1791456, "salaries_expense": 352179, "service_revenue": 1355486 } ], "market_conditions": { "gdp_growth": [ -0.009922954176624857, -0.00148272543802923, -0.006952419613339148, -0.013116063319356082 ], "inflation_rate": [ 0.020859720869636774, 0.02142006537351116, 0.023537803444310376, 0.02214246670251461 ], "interest_rate": [ 0.04330747117408794, 0.0407527033445232, 0.04332138698835437, 0.042805765075412755 ], "year": 1997 }, "random_event": { "description": "Johnson, Griffin and Rose Senior Leadership Change in 1997", "impact": -0.05, "type": "Senior Leadership Change" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 118832, "billable_hours_per_employee": 155, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 3779412, "net_revenue": 3101008, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 10767 }, { "average_project_size": 148333, "billable_hours_per_employee": 127, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 3870799, "net_revenue": 3170692, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 11009 }, { "average_project_size": 136887, "billable_hours_per_employee": 117, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 3961536, "net_revenue": 3241943, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 11257 }, { "average_project_size": 164762, "billable_hours_per_employee": 139, "client_concentration": 0.1, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 4053134, "net_revenue": 3314795, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 11510 } ], "balance_sheet": [ { "assets": 3769280, "current_assets": 1555167, "current_liabilities": 943377, "equity": 2211073, "fixed_assets": 2214113, "liabilities": 2036274, "long_term_liabilities": 1092897, "quarter": 1 }, { "assets": 3895044, "current_assets": 1586107, "current_liabilities": 1090025, "equity": 2315619, "fixed_assets": 2308937, "liabilities": 2070409, "long_term_liabilities": 980384, "quarter": 2 }, { "assets": 4025005, "current_assets": 1423576, "current_liabilities": 1185839, "equity": 2421813, "fixed_assets": 2601429, "liabilities": 2105116, "long_term_liabilities": 919277, "quarter": 3 }, { "assets": 4159302, "current_assets": 1563781, "current_liabilities": 858096, "equity": 2509614, "fixed_assets": 2595521, "liabilities": 2140405, "long_term_liabilities": 1282309, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74307, "financing_cash_flow": 115372, "investing_cash_flow": -355497, "net_cash_flow": 317023, "operating_cash_flow": 716962, "quarter": 1 }, { "change_in_working_capital": 62234, "financing_cash_flow": -54897, "investing_cash_flow": -434832, "net_cash_flow": 141554, "operating_cash_flow": 661251, "quarter": 2 }, { "change_in_working_capital": -19432, "financing_cash_flow": -181091, "investing_cash_flow": -409661, "net_cash_flow": 399062, "operating_cash_flow": 748566, "quarter": 3 }, { "change_in_working_capital": 12276, "financing_cash_flow": -171219, "investing_cash_flow": -241973, "net_cash_flow": 707527, "operating_cash_flow": 653076, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8227056626199168, "current_ratio": 1.6485106166463672, "debt_to_equity_ratio": 0.9209438132526606, "profit_margin": 0.15416503278933819, "quarter": 1, "return_on_assets": 0.12683244545377367, "return_on_equity": 0.21621493274984588 }, { "asset_turnover_ratio": 0.8140323960396854, "current_ratio": 1.4551106625994816, "debt_to_equity_ratio": 0.8941060683989897, "profit_margin": 0.1548507392077187, "quarter": 2, "return_on_assets": 0.12605351826577568, "return_on_equity": 0.21203142658615257 }, { "asset_turnover_ratio": 0.805450676458787, "current_ratio": 1.2004799977062655, "debt_to_equity_ratio": 0.8692314394216234, "profit_margin": 0.15482196941772264, "quarter": 3, "return_on_assets": 0.12470145999818634, "return_on_equity": 0.20725134434409262 }, { "asset_turnover_ratio": 0.7969594417524863, "current_ratio": 1.8223846749081687, "debt_to_equity_ratio": 0.8528821563794273, "profit_margin": 0.14803841564862985, "quarter": 4, "return_on_assets": 0.11798061309325458, "return_on_equity": 0.19553485117631636 } ], "income_statement": [ { "depreciation": 238895, "expenses": 2424964, "income_tax": 197977, "marketing_expense": 430680, "net_income": 676044, "net_profit": 478067, "operational_expense": 1356306, "product_revenue": 801800, "quarter": 1, "rd_expense": 292891, "revenue": 3101008, "salaries_expense": 742804, "service_revenue": 2299208 }, { "depreciation": 170267, "expenses": 2502113, "income_tax": 177595, "marketing_expense": 389181, "net_income": 668579, "net_profit": 490984, "operational_expense": 1382459, "product_revenue": 690138, "quarter": 2, "rd_expense": 268437, "revenue": 3170692, "salaries_expense": 1101401, "service_revenue": 2480554 }, { "depreciation": 246642, "expenses": 2581718, "income_tax": 158301, "marketing_expense": 367978, "net_income": 660225, "net_profit": 501924, "operational_expense": 1449369, "product_revenue": 811977, "quarter": 3, "rd_expense": 360765, "revenue": 3241943, "salaries_expense": 1059159, "service_revenue": 2429966 }, { "depreciation": 162359, "expenses": 2663855, "income_tax": 160223, "marketing_expense": 376875, "net_income": 650940, "net_profit": 490717, "operational_expense": 1864662, "product_revenue": 909078, "quarter": 4, "rd_expense": 506498, "revenue": 3314795, "salaries_expense": 945190, "service_revenue": 2405717 } ], "market_conditions": { "gdp_growth": [ 0.016048616377844577, 0.004905621042111572, 0.004661801551051201, 0.0027662608578138516 ], "inflation_rate": [ 0.030572331222346594, 0.03191019008933158, 0.03614691345629144, 0.02938848729383414 ], "interest_rate": [ 0.05539874672012063, 0.05202682264853247, 0.06044481831608322, 0.055956257419255466 ], "year": 1998 }, "random_event": { "description": "Johnson, Griffin and Rose Technology Adoption in 1998", "impact": 0.06, "type": "Technology Adoption" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 58626, "billable_hours_per_employee": 137, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 1606345, "net_revenue": 1315981, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 4569 }, { "average_project_size": 151642, "billable_hours_per_employee": 88, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 1575540, "net_revenue": 1340897, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 4656 }, { "average_project_size": 120758, "billable_hours_per_employee": 83, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 1746176, "net_revenue": 1366286, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 4744 }, { "average_project_size": 106291, "billable_hours_per_employee": 94, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 1665757, "net_revenue": 1392155, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 4834 } ], "balance_sheet": [ { "assets": 1910021, "current_assets": 742737, "current_liabilities": 555488, "equity": 1197861, "fixed_assets": 1167284, "liabilities": 999104, "long_term_liabilities": 443616, "quarter": 1 }, { "assets": 1965425, "current_assets": 630032, "current_liabilities": 503026, "equity": 1275054, "fixed_assets": 1335393, "liabilities": 1008835, "long_term_liabilities": 505809, "quarter": 2 }, { "assets": 2022435, "current_assets": 990306, "current_liabilities": 597728, "equity": 1305261, "fixed_assets": 1032129, "liabilities": 1018661, "long_term_liabilities": 420933, "quarter": 3 }, { "assets": 2081099, "current_assets": 931229, "current_liabilities": 528319, "equity": 1353599, "fixed_assets": 1149870, "liabilities": 1028582, "long_term_liabilities": 500263, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28803, "financing_cash_flow": 197640, "investing_cash_flow": -241031, "net_cash_flow": 232611, "operating_cash_flow": 354471, "quarter": 1 }, { "change_in_working_capital": 96098, "financing_cash_flow": 24906, "investing_cash_flow": -373834, "net_cash_flow": -151214, "operating_cash_flow": 409685, "quarter": 2 }, { "change_in_working_capital": -72040, "financing_cash_flow": 41826, "investing_cash_flow": -424344, "net_cash_flow": 35297, "operating_cash_flow": 371104, "quarter": 3 }, { "change_in_working_capital": -7474, "financing_cash_flow": 195933, "investing_cash_flow": -380546, "net_cash_flow": -121765, "operating_cash_flow": 350607, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.688987712700541, "current_ratio": 1.3370891900455095, "debt_to_equity_ratio": 0.8340734025066348, "profit_margin": 0.21804570126772346, "quarter": 1, "return_on_assets": 0.15023080898063423, "return_on_equity": 0.23954699251415648 }, { "asset_turnover_ratio": 0.6822427719195594, "current_ratio": 1.2524839670315253, "debt_to_equity_ratio": 0.7912096272001029, "profit_margin": 0.23750071780308257, "quarter": 2, "return_on_assets": 0.1620331480468601, "return_on_equity": 0.24976510798758328 }, { "asset_turnover_ratio": 0.675564851280758, "current_ratio": 1.656783687563574, "debt_to_equity_ratio": 0.7804270563511819, "profit_margin": 0.22066170626062187, "quarter": 3, "return_on_assets": 0.14907129277331532, "return_on_equity": 0.2309783254077154 }, { "asset_turnover_ratio": 0.6689518374666462, "current_ratio": 1.7626263677815865, "debt_to_equity_ratio": 0.7598867906965061, "profit_margin": 0.21627045839004996, "quarter": 4, "return_on_assets": 0.14467452052977778, "return_on_equity": 0.22243071988085097 } ], "income_statement": [ { "depreciation": 67527, "expenses": 911601, "income_tax": 117436, "marketing_expense": 148743, "net_income": 404380, "net_profit": 286944, "operational_expense": 568126, "product_revenue": 517410, "quarter": 1, "rd_expense": 181374, "revenue": 1315981, "salaries_expense": 396176, "service_revenue": 798571 }, { "depreciation": 91221, "expenses": 936616, "income_tax": 85817, "marketing_expense": 126799, "net_income": 404281, "net_profit": 318464, "operational_expense": 556690, "product_revenue": 323456, "quarter": 2, "rd_expense": 161291, "revenue": 1340897, "salaries_expense": 422562, "service_revenue": 1017441 }, { "depreciation": 69617, "expenses": 962319, "income_tax": 102480, "marketing_expense": 175154, "net_income": 403967, "net_profit": 301487, "operational_expense": 562020, "product_revenue": 500713, "quarter": 3, "rd_expense": 138811, "revenue": 1366286, "salaries_expense": 461199, "service_revenue": 865573 }, { "depreciation": 49525, "expenses": 988727, "income_tax": 102346, "marketing_expense": 120740, "net_income": 403428, "net_profit": 301082, "operational_expense": 552339, "product_revenue": 353596, "quarter": 4, "rd_expense": 188319, "revenue": 1392155, "salaries_expense": 418399, "service_revenue": 1038559 } ], "market_conditions": { "gdp_growth": [ 0.01746569810049796, 0.012547801232614718, 0.016732676410183424, 0.0155853722083198 ], "inflation_rate": [ 0.03572210600767402, 0.039415204116805644, 0.03196727453899998, 0.03537765635340439 ], "interest_rate": [ 0.06350626237316723, 0.0568979654179276, 0.05574724491187105, 0.055478258403760077 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 111349, "billable_hours_per_employee": 142, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 3865446, "net_revenue": 3162015, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 10979 }, { "average_project_size": 55248, "billable_hours_per_employee": 103, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 4102598, "net_revenue": 3213708, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 11159 }, { "average_project_size": 172515, "billable_hours_per_employee": 127, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 3838495, "net_revenue": 3266246, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 11341 }, { "average_project_size": 192587, "billable_hours_per_employee": 111, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 3941260, "net_revenue": 3319643, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 11527 } ], "balance_sheet": [ { "assets": 3639910, "current_assets": 1801633, "current_liabilities": 862904, "equity": 2284311, "fixed_assets": 1838277, "liabilities": 2078477, "long_term_liabilities": 1215573, "quarter": 1 }, { "assets": 3697529, "current_assets": 1533285, "current_liabilities": 1169721, "equity": 2300157, "fixed_assets": 2164244, "liabilities": 2096390, "long_term_liabilities": 926669, "quarter": 2 }, { "assets": 3756060, "current_assets": 1681841, "current_liabilities": 962943, "equity": 2337878, "fixed_assets": 2074219, "liabilities": 2114457, "long_term_liabilities": 1151514, "quarter": 3 }, { "assets": 3815517, "current_assets": 1866906, "current_liabilities": 1069256, "equity": 2432214, "fixed_assets": 1948611, "liabilities": 2132680, "long_term_liabilities": 1063424, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77212, "financing_cash_flow": 149875, "investing_cash_flow": -107134, "net_cash_flow": 495216, "operating_cash_flow": 853665, "quarter": 1 }, { "change_in_working_capital": -20538, "financing_cash_flow": -183898, "investing_cash_flow": -240214, "net_cash_flow": 150143, "operating_cash_flow": 814791, "quarter": 2 }, { "change_in_working_capital": -75633, "financing_cash_flow": -46305, "investing_cash_flow": -190618, "net_cash_flow": 496901, "operating_cash_flow": 841077, "quarter": 3 }, { "change_in_working_capital": -93203, "financing_cash_flow": -18392, "investing_cash_flow": -160263, "net_cash_flow": 553034, "operating_cash_flow": 865384, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8687069185776571, "current_ratio": 2.087871883778497, "debt_to_equity_ratio": 0.9098923045066981, "profit_margin": 0.22861308374564954, "quarter": 1, "return_on_assets": 0.19859776752721908, "return_on_equity": 0.316453407613937 }, { "asset_turnover_ratio": 0.8691501811074369, "current_ratio": 1.3108125783840763, "debt_to_equity_ratio": 0.911411699288353, "profit_margin": 0.2175113607085647, "quarter": 2, "return_on_assets": 0.18905003855277402, "return_on_equity": 0.30390012507841857 }, { "asset_turnover_ratio": 0.8695936699626736, "current_ratio": 1.7465633999104828, "debt_to_equity_ratio": 0.904434277579925, "profit_margin": 0.21317285960702287, "quarter": 3, "return_on_assets": 0.1853737693221088, "return_on_equity": 0.29782349635010896 }, { "asset_turnover_ratio": 0.870037533576708, "current_ratio": 1.745985993999566, "debt_to_equity_ratio": 0.8768471853216864, "profit_margin": 0.22574023773038246, "quarter": 4, "return_on_assets": 0.19640247966396165, "return_on_equity": 0.30810487892923893 } ], "income_statement": [ { "depreciation": 130787, "expenses": 2230535, "income_tax": 208602, "marketing_expense": 418649, "net_income": 931480, "net_profit": 722878, "operational_expense": 1243519, "product_revenue": 677555, "quarter": 1, "rd_expense": 225614, "revenue": 3162015, "salaries_expense": 905378, "service_revenue": 2484460 }, { "depreciation": 115773, "expenses": 2259197, "income_tax": 255493, "marketing_expense": 366840, "net_income": 954511, "net_profit": 699018, "operational_expense": 1418236, "product_revenue": 928817, "quarter": 2, "rd_expense": 333608, "revenue": 3213708, "salaries_expense": 788629, "service_revenue": 2284891 }, { "depreciation": 144802, "expenses": 2288227, "income_tax": 281744, "marketing_expense": 326604, "net_income": 978019, "net_profit": 696275, "operational_expense": 1599422, "product_revenue": 795908, "quarter": 3, "rd_expense": 416433, "revenue": 3266246, "salaries_expense": 906820, "service_revenue": 2470338 }, { "depreciation": 116007, "expenses": 2317630, "income_tax": 252636, "marketing_expense": 358701, "net_income": 1002013, "net_profit": 749377, "operational_expense": 1424708, "product_revenue": 941387, "quarter": 4, "rd_expense": 414278, "revenue": 3319643, "salaries_expense": 960807, "service_revenue": 2378256 } ], "market_conditions": { "gdp_growth": [ 0.0019654040168228075, -0.004058224465003002, -0.005903770304796158, -0.009485253788787826 ], "inflation_rate": [ 0.035190042900332556, 0.036649021915455264, 0.03603673031506145, 0.03529537388126281 ], "interest_rate": [ 0.056979485586179504, 0.056290195434176085, 0.06089837413208486, 0.0617010684175656 ], "year": 2000 }, "random_event": { "description": "Johnson, Griffin and Rose Award Nomination in 2000", "impact": 0.08, "type": "Award Nomination" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 89768, "billable_hours_per_employee": 148, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 2361276, "net_revenue": 2020425, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 7015 }, { "average_project_size": 147425, "billable_hours_per_employee": 104, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 2376622, "net_revenue": 2050576, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 7120 }, { "average_project_size": 156167, "billable_hours_per_employee": 116, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 2374437, "net_revenue": 2081178, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 7226 }, { "average_project_size": 162244, "billable_hours_per_employee": 111, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 2542496, "net_revenue": 2112237, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 7334 } ], "balance_sheet": [ { "assets": 2472567, "current_assets": 932217, "current_liabilities": 567368, "equity": 1839778, "fixed_assets": 1540350, "liabilities": 1125248, "long_term_liabilities": 557880, "quarter": 1 }, { "assets": 2519495, "current_assets": 1170285, "current_liabilities": 609827, "equity": 1904211, "fixed_assets": 1349210, "liabilities": 1138113, "long_term_liabilities": 528286, "quarter": 2 }, { "assets": 2567314, "current_assets": 894207, "current_liabilities": 478227, "equity": 1892818, "fixed_assets": 1673107, "liabilities": 1151124, "long_term_liabilities": 672897, "quarter": 3 }, { "assets": 2616041, "current_assets": 955872, "current_liabilities": 519430, "equity": 1930251, "fixed_assets": 1660169, "liabilities": 1164284, "long_term_liabilities": 644854, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80082, "financing_cash_flow": 174901, "investing_cash_flow": -491495, "net_cash_flow": 491207, "operating_cash_flow": 578955, "quarter": 1 }, { "change_in_working_capital": -25946, "financing_cash_flow": 53630, "investing_cash_flow": -406525, "net_cash_flow": 340186, "operating_cash_flow": 649405, "quarter": 2 }, { "change_in_working_capital": -73381, "financing_cash_flow": 31708, "investing_cash_flow": -161159, "net_cash_flow": 543569, "operating_cash_flow": 583915, "quarter": 3 }, { "change_in_working_capital": 69913, "financing_cash_flow": 76770, "investing_cash_flow": -478576, "net_cash_flow": 254820, "operating_cash_flow": 584536, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8171366033761673, "current_ratio": 1.6430553009686835, "debt_to_equity_ratio": 0.6116216195649693, "profit_margin": 0.24374030216414863, "quarter": 1, "return_on_assets": 0.1991691226162931, "return_on_equity": 0.26767305620569437 }, { "asset_turnover_ratio": 0.8138837346372984, "current_ratio": 1.919044253534199, "debt_to_equity_ratio": 0.5976821896312962, "profit_margin": 0.25496689710598386, "quarter": 2, "return_on_assets": 0.20751341042550195, "return_on_equity": 0.2745646359568346 }, { "asset_turnover_ratio": 0.8106441206646324, "current_ratio": 1.8698379639794491, "debt_to_equity_ratio": 0.6081535572886564, "profit_margin": 0.22901837324822769, "quarter": 3, "return_on_assets": 0.1856523977978541, "return_on_equity": 0.2518086789115488 }, { "asset_turnover_ratio": 0.8074173913940951, "current_ratio": 1.8402325626167144, "debt_to_equity_ratio": 0.6031775142196533, "profit_margin": 0.22653423834541295, "quarter": 4, "return_on_assets": 0.1829076837863015, "return_on_equity": 0.2478921135126986 } ], "income_statement": [ { "depreciation": 86496, "expenses": 1362378, "income_tax": 165588, "marketing_expense": 180184, "net_income": 658047, "net_profit": 492459, "operational_expense": 893150, "product_revenue": 561554, "quarter": 1, "rd_expense": 150706, "revenue": 2020425, "salaries_expense": 640699, "service_revenue": 1458871 }, { "depreciation": 126576, "expenses": 1384514, "income_tax": 143233, "marketing_expense": 219070, "net_income": 666062, "net_profit": 522829, "operational_expense": 921482, "product_revenue": 686920, "quarter": 2, "rd_expense": 251409, "revenue": 2050576, "salaries_expense": 649682, "service_revenue": 1363656 }, { "depreciation": 107287, "expenses": 1407011, "income_tax": 197539, "marketing_expense": 203275, "net_income": 674167, "net_profit": 476628, "operational_expense": 930155, "product_revenue": 565365, "quarter": 3, "rd_expense": 181971, "revenue": 2081178, "salaries_expense": 645643, "service_revenue": 1515813 }, { "depreciation": 106042, "expenses": 1429873, "income_tax": 203870, "marketing_expense": 164324, "net_income": 682364, "net_profit": 478494, "operational_expense": 846951, "product_revenue": 676108, "quarter": 4, "rd_expense": 187934, "revenue": 2112237, "salaries_expense": 458875, "service_revenue": 1436129 } ], "market_conditions": { "gdp_growth": [ 0.004642535099637716, 0.00320070967847913, -0.0014229389555620855, 0.01124275886800639 ], "inflation_rate": [ 0.04030464679781065, 0.041927356701495146, 0.03583135443065436, 0.035921773272432754 ], "interest_rate": [ 0.045564685469222356, 0.03807881767931146, 0.045690672032688784, 0.03745334232355108 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 87714, "billable_hours_per_employee": 112, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 2508807, "net_revenue": 2145443, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 7449 }, { "average_project_size": 163147, "billable_hours_per_employee": 130, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 2755627, "net_revenue": 2194947, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 7621 }, { "average_project_size": 85723, "billable_hours_per_employee": 116, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 2776231, "net_revenue": 2245595, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 7797 }, { "average_project_size": 164827, "billable_hours_per_employee": 144, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 2678218, "net_revenue": 2297410, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 7977 } ], "balance_sheet": [ { "assets": 2658889, "current_assets": 1025229, "current_liabilities": 719468, "equity": 1758627, "fixed_assets": 1633660, "liabilities": 1286671, "long_term_liabilities": 567203, "quarter": 1 }, { "assets": 2706827, "current_assets": 1097742, "current_liabilities": 569330, "equity": 1791371, "fixed_assets": 1609085, "liabilities": 1297366, "long_term_liabilities": 728036, "quarter": 2 }, { "assets": 2755629, "current_assets": 1121106, "current_liabilities": 710689, "equity": 1884857, "fixed_assets": 1634523, "liabilities": 1308150, "long_term_liabilities": 597461, "quarter": 3 }, { "assets": 2805311, "current_assets": 976258, "current_liabilities": 594881, "equity": 1883889, "fixed_assets": 1829053, "liabilities": 1319024, "long_term_liabilities": 724143, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91671, "financing_cash_flow": 44718, "investing_cash_flow": -376231, "net_cash_flow": 256194, "operating_cash_flow": 485210, "quarter": 1 }, { "change_in_working_capital": 47505, "financing_cash_flow": -70663, "investing_cash_flow": -104177, "net_cash_flow": 528769, "operating_cash_flow": 502852, "quarter": 2 }, { "change_in_working_capital": 32686, "financing_cash_flow": 76087, "investing_cash_flow": -164562, "net_cash_flow": 534983, "operating_cash_flow": 544151, "quarter": 3 }, { "change_in_working_capital": 88798, "financing_cash_flow": -100912, "investing_cash_flow": -269254, "net_cash_flow": 128620, "operating_cash_flow": 530807, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8068945337695557, "current_ratio": 1.4249820700851183, "debt_to_equity_ratio": 0.7316338257060764, "profit_margin": 0.18010685904962284, "quarter": 1, "return_on_assets": 0.14532724006154452, "return_on_equity": 0.21972197629173212 }, { "asset_turnover_ratio": 0.810892975428426, "current_ratio": 1.9281295557936522, "debt_to_equity_ratio": 0.7242307707337006, "profit_margin": 0.1739950896308658, "quarter": 2, "return_on_assets": 0.14109139594070844, "return_on_equity": 0.21319425177699092 }, { "asset_turnover_ratio": 0.814911949322641, "current_ratio": 1.5774917017148147, "debt_to_equity_ratio": 0.6940314305010937, "profit_margin": 0.19477154161814575, "quarter": 3, "return_on_assets": 0.15872165665261906, "return_on_equity": 0.23204837290043753 }, { "asset_turnover_ratio": 0.8189501983915509, "current_ratio": 1.6410979674926582, "debt_to_equity_ratio": 0.7001601474396846, "profit_margin": 0.17306532138364505, "quarter": 4, "return_on_assets": 0.14173187928183364, "return_on_equity": 0.21105383597441252 } ], "income_statement": [ { "depreciation": 98801, "expenses": 1611945, "income_tax": 147089, "marketing_expense": 170423, "net_income": 533498, "net_profit": 386409, "operational_expense": 1031860, "product_revenue": 692105, "quarter": 1, "rd_expense": 215693, "revenue": 2145443, "salaries_expense": 580313, "service_revenue": 1453338 }, { "depreciation": 120942, "expenses": 1652412, "income_tax": 160625, "marketing_expense": 288781, "net_income": 542535, "net_profit": 381910, "operational_expense": 1154726, "product_revenue": 714108, "quarter": 2, "rd_expense": 256176, "revenue": 2194947, "salaries_expense": 742480, "service_revenue": 1480839 }, { "depreciation": 106773, "expenses": 1693896, "income_tax": 114321, "marketing_expense": 203688, "net_income": 551699, "net_profit": 437378, "operational_expense": 1002857, "product_revenue": 767981, "quarter": 3, "rd_expense": 172646, "revenue": 2245595, "salaries_expense": 694415, "service_revenue": 1477614 }, { "depreciation": 133205, "expenses": 1736421, "income_tax": 163387, "marketing_expense": 325304, "net_income": 560989, "net_profit": 397602, "operational_expense": 957443, "product_revenue": 730853, "quarter": 4, "rd_expense": 208505, "revenue": 2297410, "salaries_expense": 591368, "service_revenue": 1566557 } ], "market_conditions": { "gdp_growth": [ -0.015819746393066672, -0.011754857366213966, -0.005774378203517146, -0.02344688953723157 ], "inflation_rate": [ 0.03468974354810483, 0.03446680727369044, 0.030890222710198034, 0.028313366252014135 ], "interest_rate": [ 0.045838220730332294, 0.04372471799196724, 0.04748142503453719, 0.0433623866459495 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 92077, "billable_hours_per_employee": 100, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 5564358, "net_revenue": 4916643, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 17072 }, { "average_project_size": 126893, "billable_hours_per_employee": 93, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 5713122, "net_revenue": 4962297, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 17230 }, { "average_project_size": 89464, "billable_hours_per_employee": 102, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 6213603, "net_revenue": 5008376, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 17390 }, { "average_project_size": 156656, "billable_hours_per_employee": 128, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 6304491, "net_revenue": 5054882, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 17552 } ], "balance_sheet": [ { "assets": 5116439, "current_assets": 2525858, "current_liabilities": 1356340, "equity": 3955217, "fixed_assets": 2590581, "liabilities": 2429622, "long_term_liabilities": 1073282, "quarter": 1 }, { "assets": 5194866, "current_assets": 1687578, "current_liabilities": 1266910, "equity": 4099348, "fixed_assets": 3507288, "liabilities": 2468075, "long_term_liabilities": 1201165, "quarter": 2 }, { "assets": 5274494, "current_assets": 2107025, "current_liabilities": 1174251, "equity": 4110513, "fixed_assets": 3167469, "liabilities": 2507136, "long_term_liabilities": 1332885, "quarter": 3 }, { "assets": 5355344, "current_assets": 2246717, "current_liabilities": 1058385, "equity": 4174607, "fixed_assets": 3108627, "liabilities": 2546816, "long_term_liabilities": 1488431, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38014, "financing_cash_flow": 199985, "investing_cash_flow": -255620, "net_cash_flow": 1280833, "operating_cash_flow": 1518511, "quarter": 1 }, { "change_in_working_capital": -84225, "financing_cash_flow": 74959, "investing_cash_flow": -230530, "net_cash_flow": 1260242, "operating_cash_flow": 1580346, "quarter": 2 }, { "change_in_working_capital": -13709, "financing_cash_flow": -91095, "investing_cash_flow": -123614, "net_cash_flow": 1367752, "operating_cash_flow": 1669848, "quarter": 3 }, { "change_in_working_capital": 61603, "financing_cash_flow": 89270, "investing_cash_flow": -157886, "net_cash_flow": 1378804, "operating_cash_flow": 1602582, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9609501842981026, "current_ratio": 1.8622602002447763, "debt_to_equity_ratio": 0.6142828572996122, "profit_margin": 0.25798090282332886, "quarter": 1, "return_on_assets": 0.24790679611346877, "return_on_equity": 0.3206903692009819 }, { "asset_turnover_ratio": 0.9552309915212442, "current_ratio": 1.3320425286721236, "debt_to_equity_ratio": 0.6020652552552259, "profit_margin": 0.2765971081537441, "quarter": 2, "return_on_assets": 0.2642141298736098, "return_on_equity": 0.33482324506238553 }, { "asset_turnover_ratio": 0.9495462503133002, "current_ratio": 1.794356572828126, "debt_to_equity_ratio": 0.6099326288470563, "profit_margin": 0.2681817419458922, "quarter": 3, "return_on_assets": 0.25465096746721105, "return_on_equity": 0.3267609176762122 }, { "asset_turnover_ratio": 0.9438949206624262, "current_ratio": 2.122778573014546, "debt_to_equity_ratio": 0.6100732356363125, "profit_margin": 0.27024943411141944, "quarter": 4, "return_on_assets": 0.2550870681696638, "return_on_equity": 0.3272353541303409 } ], "income_statement": [ { "depreciation": 250111, "expenses": 3172177, "income_tax": 476066, "marketing_expense": 482383, "net_income": 1744466, "net_profit": 1268400, "operational_expense": 1662589, "product_revenue": 1098853, "quarter": 1, "rd_expense": 598721, "revenue": 4916643, "salaries_expense": 1224794, "service_revenue": 3817790 }, { "depreciation": 207789, "expenses": 3219953, "income_tax": 369787, "marketing_expense": 623308, "net_income": 1742344, "net_profit": 1372557, "operational_expense": 1621564, "product_revenue": 1365666, "quarter": 2, "rd_expense": 402252, "revenue": 4962297, "salaries_expense": 1052056, "service_revenue": 3596631 }, { "depreciation": 326693, "expenses": 3268450, "income_tax": 396771, "marketing_expense": 615614, "net_income": 1739926, "net_profit": 1343155, "operational_expense": 1914366, "product_revenue": 1681437, "quarter": 3, "rd_expense": 366166, "revenue": 5008376, "salaries_expense": 1014645, "service_revenue": 3326939 }, { "depreciation": 236503, "expenses": 3317677, "income_tax": 371126, "marketing_expense": 611000, "net_income": 1737205, "net_profit": 1366079, "operational_expense": 1766257, "product_revenue": 1594164, "quarter": 4, "rd_expense": 488098, "revenue": 5054882, "salaries_expense": 1376748, "service_revenue": 3460718 } ], "market_conditions": { "gdp_growth": [ -0.0208546150581884, -0.015214545816284964, -0.023875871311586166, -0.006235325342688655 ], "inflation_rate": [ 0.03628957695686881, 0.040256456008374825, 0.035442789238928116, 0.04238520874531006 ], "interest_rate": [ 0.044556404395752716, 0.04693317931368374, 0.04020723425481245, 0.04710190111608762 ], "year": 2003 }, "random_event": { "description": "Johnson, Griffin and Rose Introduction of New Service in 2003", "impact": 0.07, "type": "Introduction of New Service" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 50993, "billable_hours_per_employee": 126, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 6306587, "net_revenue": 4890973, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 16983 }, { "average_project_size": 140001, "billable_hours_per_employee": 159, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 5578062, "net_revenue": 5068216, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 17598 }, { "average_project_size": 63389, "billable_hours_per_employee": 86, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 6405165, "net_revenue": 5251882, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 18236 }, { "average_project_size": 198246, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 6059967, "net_revenue": 5442204, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 18897 } ], "balance_sheet": [ { "assets": 6841495, "current_assets": 2145728, "current_liabilities": 1672075, "equity": 4890121, "fixed_assets": 4695767, "liabilities": 3042315, "long_term_liabilities": 1370240, "quarter": 1 }, { "assets": 6966584, "current_assets": 2827308, "current_liabilities": 1575676, "equity": 5040287, "fixed_assets": 4139276, "liabilities": 3092240, "long_term_liabilities": 1516564, "quarter": 2 }, { "assets": 7093961, "current_assets": 3281887, "current_liabilities": 1818429, "equity": 5161687, "fixed_assets": 3812074, "liabilities": 3142985, "long_term_liabilities": 1324556, "quarter": 3 }, { "assets": 7223667, "current_assets": 2884427, "current_liabilities": 1770380, "equity": 5285896, "fixed_assets": 4339240, "liabilities": 3194562, "long_term_liabilities": 1424182, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71623, "financing_cash_flow": -139501, "investing_cash_flow": -389407, "net_cash_flow": 1037041, "operating_cash_flow": 1426808, "quarter": 1 }, { "change_in_working_capital": -73083, "financing_cash_flow": 2521, "investing_cash_flow": -160385, "net_cash_flow": 1211087, "operating_cash_flow": 1397872, "quarter": 2 }, { "change_in_working_capital": -25822, "financing_cash_flow": -186454, "investing_cash_flow": -390351, "net_cash_flow": 961816, "operating_cash_flow": 1466642, "quarter": 3 }, { "change_in_working_capital": 92729, "financing_cash_flow": -72144, "investing_cash_flow": -318564, "net_cash_flow": 1381859, "operating_cash_flow": 1585824, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7148982788118678, "current_ratio": 1.2832725804763543, "debt_to_equity_ratio": 0.6221349124080979, "profit_margin": 0.22305193670052972, "quarter": 1, "return_on_assets": 0.1594594456328624, "return_on_equity": 0.22309079877573582 }, { "asset_turnover_ratio": 0.7275037521976337, "current_ratio": 1.7943460457606766, "debt_to_equity_ratio": 0.613504746852709, "profit_margin": 0.23004998208442576, "quarter": 2, "return_on_assets": 0.16736222515941815, "return_on_equity": 0.23132472416749283 }, { "asset_turnover_ratio": 0.7403313889095245, "current_ratio": 1.8047924884611937, "debt_to_equity_ratio": 0.6089065454763143, "profit_margin": 0.23052897989711116, "quarter": 3, "return_on_assets": 0.1706678398711242, "return_on_equity": 0.234557229060964 }, { "asset_turnover_ratio": 0.7533852266445837, "current_ratio": 1.629269987234379, "debt_to_equity_ratio": 0.6043558178216143, "profit_margin": 0.23093419504303772, "quarter": 4, "return_on_assets": 0.17398241087248345, "return_on_equity": 0.23776309636057918 } ], "income_statement": [ { "depreciation": 335867, "expenses": 3378228, "income_tax": 421804, "marketing_expense": 394117, "net_income": 1512745, "net_profit": 1090941, "operational_expense": 2319116, "product_revenue": 1809559, "quarter": 1, "rd_expense": 473857, "revenue": 4890973, "salaries_expense": 1068162, "service_revenue": 3081414 }, { "depreciation": 231929, "expenses": 3497731, "income_tax": 404542, "marketing_expense": 356215, "net_income": 1570485, "net_profit": 1165943, "operational_expense": 2286889, "product_revenue": 1631890, "quarter": 2, "rd_expense": 497444, "revenue": 5068216, "salaries_expense": 1056334, "service_revenue": 3436326 }, { "depreciation": 255931, "expenses": 3621463, "income_tax": 419708, "marketing_expense": 440760, "net_income": 1630419, "net_profit": 1210711, "operational_expense": 2059975, "product_revenue": 1588461, "quarter": 3, "rd_expense": 575374, "revenue": 5251882, "salaries_expense": 1129782, "service_revenue": 3663421 }, { "depreciation": 329033, "expenses": 3749571, "income_tax": 435842, "marketing_expense": 570043, "net_income": 1692633, "net_profit": 1256791, "operational_expense": 1882949, "product_revenue": 1730867, "quarter": 4, "rd_expense": 619948, "revenue": 5442204, "salaries_expense": 1814954, "service_revenue": 3711337 } ], "market_conditions": { "gdp_growth": [ -0.009502090166624073, -0.006117688610428478, -0.00657366147299494, -0.001277431371024127 ], "inflation_rate": [ 0.02559765593177339, 0.0183011563261707, 0.017480332417527895, 0.023146594168311416 ], "interest_rate": [ 0.04591797912072584, 0.05082287193716096, 0.048047631304939796, 0.04992454193955086 ], "year": 2004 }, "random_event": { "description": "Johnson, Griffin and Rose Partnership with Major Brand in 2004", "impact": 0.1, "type": "Partnership with Major Brand" }, "year": 2004 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2001, "industry": "Advertising", "location": "New John", "name": "Russell Inc", "num_employees": 114, "region": "North America", "revenue_size": "Small", "website": "www.russellinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 53812, "billable_hours_per_employee": 82, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 4706205, "net_revenue": 3756540, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 32952 }, { "average_project_size": 97117, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 4275923, "net_revenue": 3734001, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 32754 }, { "average_project_size": 99465, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 4608272, "net_revenue": 3711598, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 32558 }, { "average_project_size": 188334, "billable_hours_per_employee": 135, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 4701525, "net_revenue": 3689329, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 32363 } ], "balance_sheet": [ { "assets": 4303748, "current_assets": 1298220, "current_liabilities": 847801, "equity": 3088475, "fixed_assets": 3005528, "liabilities": 1829611, "long_term_liabilities": 981810, "quarter": 1 }, { "assets": 4456381, "current_assets": 1641008, "current_liabilities": 989103, "equity": 3192422, "fixed_assets": 2815373, "liabilities": 1853617, "long_term_liabilities": 864514, "quarter": 2 }, { "assets": 4614427, "current_assets": 1578012, "current_liabilities": 800188, "equity": 3270470, "fixed_assets": 3036415, "liabilities": 1877938, "long_term_liabilities": 1077750, "quarter": 3 }, { "assets": 4778078, "current_assets": 2097228, "current_liabilities": 984222, "equity": 3417302, "fixed_assets": 2680850, "liabilities": 1902578, "long_term_liabilities": 918356, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5664, "financing_cash_flow": -189491, "investing_cash_flow": -212614, "net_cash_flow": 432422, "operating_cash_flow": 877668, "quarter": 1 }, { "change_in_working_capital": 51749, "financing_cash_flow": 112783, "investing_cash_flow": -272033, "net_cash_flow": 634348, "operating_cash_flow": 796126, "quarter": 2 }, { "change_in_working_capital": -45655, "financing_cash_flow": 38040, "investing_cash_flow": -388746, "net_cash_flow": 152256, "operating_cash_flow": 688452, "quarter": 3 }, { "change_in_working_capital": 35399, "financing_cash_flow": 91501, "investing_cash_flow": -244079, "net_cash_flow": 646122, "operating_cash_flow": 711889, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8728531503238572, "current_ratio": 1.5312791563114456, "debt_to_equity_ratio": 0.5923994851828167, "profit_margin": 0.16353825594829285, "quarter": 1, "return_on_assets": 0.1427448819029367, "return_on_equity": 0.19891305579614535 }, { "asset_turnover_ratio": 0.8378998564081482, "current_ratio": 1.6590870718216404, "debt_to_equity_ratio": 0.5806303176710347, "profit_margin": 0.15791586558225346, "quarter": 2, "return_on_assets": 0.1323176810959386, "return_on_equity": 0.18470553078509044 }, { "asset_turnover_ratio": 0.8043464551503361, "current_ratio": 1.9720515678815478, "debt_to_equity_ratio": 0.5742104345858546, "profit_margin": 0.1438682206424295, "quarter": 3, "return_on_assets": 0.11571989328252456, "return_on_equity": 0.16327347445474197 }, { "asset_turnover_ratio": 0.7721366206244435, "current_ratio": 2.130848528075983, "debt_to_equity_ratio": 0.5567485694855181, "profit_margin": 0.14685651510071343, "quarter": 4, "return_on_assets": 0.11339329328654743, "return_on_equity": 0.1585467131672881 } ], "income_statement": [ { "depreciation": 263330, "expenses": 2973229, "income_tax": 168973, "marketing_expense": 534294, "net_income": 783311, "net_profit": 614338, "operational_expense": 1701954, "product_revenue": 1149607, "quarter": 1, "rd_expense": 354249, "revenue": 3756540, "salaries_expense": 938635, "service_revenue": 2606933 }, { "depreciation": 206468, "expenses": 2961968, "income_tax": 182375, "marketing_expense": 511523, "net_income": 772033, "net_profit": 589658, "operational_expense": 1495980, "product_revenue": 1443165, "quarter": 2, "rd_expense": 426697, "revenue": 3734001, "salaries_expense": 1115571, "service_revenue": 2290836 }, { "depreciation": 154471, "expenses": 2950749, "income_tax": 226868, "marketing_expense": 389595, "net_income": 760849, "net_profit": 533981, "operational_expense": 1528757, "product_revenue": 1365949, "quarter": 3, "rd_expense": 355411, "revenue": 3711598, "salaries_expense": 993234, "service_revenue": 2345649 }, { "depreciation": 170087, "expenses": 2939574, "income_tax": 207953, "marketing_expense": 545676, "net_income": 749755, "net_profit": 541802, "operational_expense": 1919576, "product_revenue": 1252284, "quarter": 4, "rd_expense": 587669, "revenue": 3689329, "salaries_expense": 1186445, "service_revenue": 2437045 } ], "market_conditions": { "gdp_growth": [ 0.06103481889797793, 0.054871515763731255, 0.05894857374327602, 0.05543545506916794 ], "inflation_rate": [ 0.005065154163718534, 0.0022153622927598773, 0.005881670078988163, 0.004820933750823513 ], "interest_rate": [ 0.015542980151486953, 0.018290930235232324, 0.019362079059820632, 0.014967671884965393 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 119920, "billable_hours_per_employee": 159, "client_concentration": 0.4, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 4849299, "net_revenue": 4199014, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 36833 }, { "average_project_size": 81400, "billable_hours_per_employee": 118, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 5188881, "net_revenue": 4209708, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 36927 }, { "average_project_size": 154393, "billable_hours_per_employee": 151, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 5119698, "net_revenue": 4220430, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 37021 }, { "average_project_size": 63549, "billable_hours_per_employee": 143, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 5377793, "net_revenue": 4231179, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 37116 } ], "balance_sheet": [ { "assets": 5585961, "current_assets": 2052849, "current_liabilities": 987886, "equity": 3854638, "fixed_assets": 3533112, "liabilities": 2358335, "long_term_liabilities": 1370449, "quarter": 1 }, { "assets": 5733819, "current_assets": 2386418, "current_liabilities": 1389930, "equity": 4018760, "fixed_assets": 3347401, "liabilities": 2395667, "long_term_liabilities": 1005737, "quarter": 2 }, { "assets": 5885591, "current_assets": 2075636, "current_liabilities": 1181155, "equity": 4176549, "fixed_assets": 3809955, "liabilities": 2433591, "long_term_liabilities": 1252436, "quarter": 3 }, { "assets": 6041381, "current_assets": 2492954, "current_liabilities": 1341885, "equity": 4278098, "fixed_assets": 3548427, "liabilities": 2472114, "long_term_liabilities": 1130229, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26878, "financing_cash_flow": -34903, "investing_cash_flow": -255620, "net_cash_flow": 602423, "operating_cash_flow": 893180, "quarter": 1 }, { "change_in_working_capital": 52566, "financing_cash_flow": -190898, "investing_cash_flow": -261902, "net_cash_flow": 515735, "operating_cash_flow": 958927, "quarter": 2 }, { "change_in_working_capital": 44331, "financing_cash_flow": 47826, "investing_cash_flow": -221277, "net_cash_flow": 820425, "operating_cash_flow": 997889, "quarter": 3 }, { "change_in_working_capital": 46410, "financing_cash_flow": 56013, "investing_cash_flow": -274175, "net_cash_flow": 618765, "operating_cash_flow": 918340, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7517084347706688, "current_ratio": 2.078022160451712, "debt_to_equity_ratio": 0.611817504004267, "profit_margin": 0.1493236269276549, "quarter": 1, "return_on_assets": 0.11224782987206677, "return_on_equity": 0.16266430206935126 }, { "asset_turnover_ratio": 0.734189202693702, "current_ratio": 1.716933946313843, "debt_to_equity_ratio": 0.5961209427783695, "profit_margin": 0.1616758216959466, "quarter": 2, "return_on_assets": 0.11870064262579617, "return_on_equity": 0.16935771232917615 }, { "asset_turnover_ratio": 0.7170783698697378, "current_ratio": 1.757293496619834, "debt_to_equity_ratio": 0.5826798632076386, "profit_margin": 0.17167658271787473, "quarter": 3, "return_on_assets": 0.12310556408014081, "return_on_equity": 0.1734803063486146 }, { "asset_turnover_ratio": 0.7003661911076292, "current_ratio": 1.857800035025356, "debt_to_equity_ratio": 0.5778535227570757, "profit_margin": 0.1675256471068702, "quarter": 4, "return_on_assets": 0.11732929937707952, "return_on_equity": 0.1656883502902458 } ], "income_statement": [ { "depreciation": 266168, "expenses": 3311102, "income_tax": 260900, "marketing_expense": 365874, "net_income": 887912, "net_profit": 627012, "operational_expense": 1740361, "product_revenue": 882105, "quarter": 1, "rd_expense": 519048, "revenue": 4199014, "salaries_expense": 1369863, "service_revenue": 3316909 }, { "depreciation": 278319, "expenses": 3298344, "income_tax": 230756, "marketing_expense": 382580, "net_income": 911364, "net_profit": 680608, "operational_expense": 2218961, "product_revenue": 1585316, "quarter": 2, "rd_expense": 558374, "revenue": 4209708, "salaries_expense": 1495873, "service_revenue": 2624392 }, { "depreciation": 273340, "expenses": 3285635, "income_tax": 210246, "marketing_expense": 340668, "net_income": 934795, "net_profit": 724549, "operational_expense": 2024626, "product_revenue": 1042948, "quarter": 3, "rd_expense": 561906, "revenue": 4220430, "salaries_expense": 1225825, "service_revenue": 3177482 }, { "depreciation": 209509, "expenses": 3272975, "income_tax": 249373, "marketing_expense": 642916, "net_income": 958204, "net_profit": 708831, "operational_expense": 1960948, "product_revenue": 1500970, "quarter": 4, "rd_expense": 538002, "revenue": 4231179, "salaries_expense": 1054703, "service_revenue": 2730209 } ], "market_conditions": { "gdp_growth": [ 0.038379187376690146, 0.05242005907724531, 0.04118772851228158, 0.04235075267557187 ], "inflation_rate": [ 0.007050237043735729, 0.0065862600572768396, 0.006863471128592497, 0.012343945622474806 ], "interest_rate": [ 0.01759680337384581, 0.01881528115944, 0.018032713268023498, 0.016266666359838287 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 199659, "billable_hours_per_employee": 111, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 3926577, "net_revenue": 3252578, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 28531 }, { "average_project_size": 172802, "billable_hours_per_employee": 130, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 4090489, "net_revenue": 3234886, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 28376 }, { "average_project_size": 191390, "billable_hours_per_employee": 147, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 4045231, "net_revenue": 3217291, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 28222 }, { "average_project_size": 89490, "billable_hours_per_employee": 122, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 3892868, "net_revenue": 3199792, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 28068 } ], "balance_sheet": [ { "assets": 3620981, "current_assets": 1795753, "current_liabilities": 900735, "equity": 2321483, "fixed_assets": 1825228, "liabilities": 1964479, "long_term_liabilities": 1063744, "quarter": 1 }, { "assets": 3749643, "current_assets": 1829434, "current_liabilities": 1103151, "equity": 2384581, "fixed_assets": 1920209, "liabilities": 1991633, "long_term_liabilities": 888482, "quarter": 2 }, { "assets": 3882877, "current_assets": 1882660, "current_liabilities": 1207566, "equity": 2546263, "fixed_assets": 2000217, "liabilities": 2019163, "long_term_liabilities": 811597, "quarter": 3 }, { "assets": 4020845, "current_assets": 1853198, "current_liabilities": 1206528, "equity": 2661897, "fixed_assets": 2167647, "liabilities": 2047073, "long_term_liabilities": 840545, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89894, "financing_cash_flow": -34994, "investing_cash_flow": -123329, "net_cash_flow": 307717, "operating_cash_flow": 848776, "quarter": 1 }, { "change_in_working_capital": 17700, "financing_cash_flow": 167261, "investing_cash_flow": -238088, "net_cash_flow": 541168, "operating_cash_flow": 779309, "quarter": 2 }, { "change_in_working_capital": -30126, "financing_cash_flow": 192469, "investing_cash_flow": -414882, "net_cash_flow": 593817, "operating_cash_flow": 906756, "quarter": 3 }, { "change_in_working_capital": 64970, "financing_cash_flow": -16403, "investing_cash_flow": -289893, "net_cash_flow": 712877, "operating_cash_flow": 879486, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8982587867762908, "current_ratio": 1.9936529611928036, "debt_to_equity_ratio": 0.8462172671520748, "profit_margin": 0.204447364521312, "quarter": 1, "return_on_assets": 0.1836466416145238, "return_on_equity": 0.28644663777421586 }, { "asset_turnover_ratio": 0.8627183974581046, "current_ratio": 1.6583713381033058, "debt_to_equity_ratio": 0.835212978716177, "profit_margin": 0.19369183334435897, "quarter": 2, "return_on_assets": 0.16710150806356766, "return_on_equity": 0.2627593694657468 }, { "asset_turnover_ratio": 0.828584320337729, "current_ratio": 1.5590535010094686, "debt_to_equity_ratio": 0.7929907476171943, "profit_margin": 0.21215022203462477, "quarter": 3, "return_on_assets": 0.17578434753405786, "return_on_equity": 0.2680591125111585 }, { "asset_turnover_ratio": 0.7958008826502887, "current_ratio": 1.5359759574580947, "debt_to_equity_ratio": 0.7690278774873709, "profit_margin": 0.2150530409476616, "quarter": 4, "return_on_assets": 0.1711393998027778, "return_on_equity": 0.2585092511092653 } ], "income_statement": [ { "depreciation": 183795, "expenses": 2380298, "income_tax": 207299, "marketing_expense": 408791, "net_income": 872280, "net_profit": 664981, "operational_expense": 1507741, "product_revenue": 813133, "quarter": 1, "rd_expense": 341175, "revenue": 3252578, "salaries_expense": 880583, "service_revenue": 2439445 }, { "depreciation": 152738, "expenses": 2352521, "income_tax": 255794, "marketing_expense": 457737, "net_income": 882365, "net_profit": 626571, "operational_expense": 1191956, "product_revenue": 972003, "quarter": 2, "rd_expense": 281185, "revenue": 3234886, "salaries_expense": 778365, "service_revenue": 2262883 }, { "depreciation": 224207, "expenses": 2325069, "income_tax": 209673, "marketing_expense": 461844, "net_income": 892222, "net_profit": 682549, "operational_expense": 1587000, "product_revenue": 1132493, "quarter": 3, "rd_expense": 319287, "revenue": 3217291, "salaries_expense": 1059689, "service_revenue": 2084798 }, { "depreciation": 191361, "expenses": 2297937, "income_tax": 213730, "marketing_expense": 230025, "net_income": 901855, "net_profit": 688125, "operational_expense": 1501723, "product_revenue": 927906, "quarter": 4, "rd_expense": 323576, "revenue": 3199792, "salaries_expense": 691959, "service_revenue": 2271886 } ], "market_conditions": { "gdp_growth": [ 0.04154743178611371, 0.03956472781120022, 0.047852573776818445, 0.03812052290236573 ], "inflation_rate": [ 0.010428990675420115, 0.010157908707527554, 0.002866076004148108, 0.0036210308516710452 ], "interest_rate": [ 0.017957777687579418, 0.014962303656463203, 0.013673141961308337, 0.010726910196838023 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 73742, "billable_hours_per_employee": 129, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 2086711, "net_revenue": 1871430, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 16416 }, { "average_project_size": 106429, "billable_hours_per_employee": 145, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 2395446, "net_revenue": 1843975, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 16175 }, { "average_project_size": 88532, "billable_hours_per_employee": 160, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 2053956, "net_revenue": 1816924, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 15938 }, { "average_project_size": 178603, "billable_hours_per_employee": 146, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 2270159, "net_revenue": 1790270, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 15704 } ], "balance_sheet": [ { "assets": 1963984, "current_assets": 828317, "current_liabilities": 560906, "equity": 1369041, "fixed_assets": 1135667, "liabilities": 1061733, "long_term_liabilities": 500827, "quarter": 1 }, { "assets": 2010186, "current_assets": 813297, "current_liabilities": 482951, "equity": 1403312, "fixed_assets": 1196889, "liabilities": 1088307, "long_term_liabilities": 605356, "quarter": 2 }, { "assets": 2057475, "current_assets": 827482, "current_liabilities": 636997, "equity": 1394547, "fixed_assets": 1229993, "liabilities": 1115545, "long_term_liabilities": 478548, "quarter": 3 }, { "assets": 2105877, "current_assets": 951390, "current_liabilities": 643930, "equity": 1414607, "fixed_assets": 1154487, "liabilities": 1143465, "long_term_liabilities": 499535, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42548, "financing_cash_flow": -166665, "investing_cash_flow": -411744, "net_cash_flow": 415179, "operating_cash_flow": 584513, "quarter": 1 }, { "change_in_working_capital": 75556, "financing_cash_flow": -107772, "investing_cash_flow": -353566, "net_cash_flow": 655958, "operating_cash_flow": 547563, "quarter": 2 }, { "change_in_working_capital": -2333, "financing_cash_flow": -192447, "investing_cash_flow": -325303, "net_cash_flow": 72359, "operating_cash_flow": 567882, "quarter": 3 }, { "change_in_working_capital": -29181, "financing_cash_flow": 99832, "investing_cash_flow": -213539, "net_cash_flow": 474454, "operating_cash_flow": 561567, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9528743615019267, "current_ratio": 1.4767483321626083, "debt_to_equity_ratio": 0.7755304625646712, "profit_margin": 0.2494295805881064, "quarter": 1, "return_on_assets": 0.23767505234258526, "return_on_equity": 0.34096130064767965 }, { "asset_turnover_ratio": 0.9173156115901713, "current_ratio": 1.6840155626554247, "debt_to_equity_ratio": 0.7755274664507964, "profit_margin": 0.26108434224975935, "quarter": 2, "return_on_assets": 0.23949674308745558, "return_on_equity": 0.34306911078933267 }, { "asset_turnover_ratio": 0.8830843631149832, "current_ratio": 1.299035945224232, "debt_to_equity_ratio": 0.7999335985090499, "profit_margin": 0.249111685464004, "quarter": 3, "return_on_assets": 0.21998663410247998, "return_on_equity": 0.32456202623504266 }, { "asset_turnover_ratio": 0.8501303732364236, "current_ratio": 1.4774742596244934, "debt_to_equity_ratio": 0.8083269770331972, "profit_margin": 0.25258480564384145, "quarter": 4, "return_on_assets": 0.21473001509584844, "return_on_equity": 0.31966122039548794 } ], "income_statement": [ { "depreciation": 117723, "expenses": 1247457, "income_tax": 157183, "marketing_expense": 175112, "net_income": 623973, "net_profit": 466790, "operational_expense": 865546, "product_revenue": 638633, "quarter": 1, "rd_expense": 230809, "revenue": 1871430, "salaries_expense": 455975, "service_revenue": 1232797 }, { "depreciation": 66130, "expenses": 1238557, "income_tax": 123985, "marketing_expense": 240068, "net_income": 605418, "net_profit": 481433, "operational_expense": 816579, "product_revenue": 394136, "quarter": 2, "rd_expense": 201016, "revenue": 1843975, "salaries_expense": 507894, "service_revenue": 1449839 }, { "depreciation": 115265, "expenses": 1229721, "income_tax": 134586, "marketing_expense": 184246, "net_income": 587203, "net_profit": 452617, "operational_expense": 849664, "product_revenue": 392809, "quarter": 3, "rd_expense": 191672, "revenue": 1816924, "salaries_expense": 378553, "service_revenue": 1424115 }, { "depreciation": 109372, "expenses": 1220949, "income_tax": 117126, "marketing_expense": 182932, "net_income": 569321, "net_profit": 452195, "operational_expense": 722735, "product_revenue": 593531, "quarter": 4, "rd_expense": 238920, "revenue": 1790270, "salaries_expense": 465666, "service_revenue": 1196739 } ], "market_conditions": { "gdp_growth": [ 0.050018652839100196, 0.04782390005378481, 0.04250847460185994, 0.056015832571603336 ], "inflation_rate": [ 0.013515544267565023, 0.013492961918148486, 0.012793891472711514, 0.011809583985648683 ], "interest_rate": [ 0.013994874004518473, 0.01356572686349585, 0.017445839404662704, 0.018839363972002827 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 102965, "billable_hours_per_employee": 102, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 3619933, "net_revenue": 3000492, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 26320 }, { "average_project_size": 105547, "billable_hours_per_employee": 134, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 3598207, "net_revenue": 2968565, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 26040 }, { "average_project_size": 101322, "billable_hours_per_employee": 104, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 3492962, "net_revenue": 2936978, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 25763 }, { "average_project_size": 78087, "billable_hours_per_employee": 142, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 3324065, "net_revenue": 2905727, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 25489 } ], "balance_sheet": [ { "assets": 3881873, "current_assets": 1182166, "current_liabilities": 985495, "equity": 2691004, "fixed_assets": 2699707, "liabilities": 1660273, "long_term_liabilities": 674778, "quarter": 1 }, { "assets": 4018918, "current_assets": 1626854, "current_liabilities": 935545, "equity": 2785082, "fixed_assets": 2392064, "liabilities": 1694535, "long_term_liabilities": 758990, "quarter": 2 }, { "assets": 4160801, "current_assets": 1669631, "current_liabilities": 771761, "equity": 2890373, "fixed_assets": 2491170, "liabilities": 1729504, "long_term_liabilities": 957743, "quarter": 3 }, { "assets": 4307693, "current_assets": 1702126, "current_liabilities": 854158, "equity": 2986624, "fixed_assets": 2605567, "liabilities": 1765195, "long_term_liabilities": 911037, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93494, "financing_cash_flow": -78177, "investing_cash_flow": -313297, "net_cash_flow": 566917, "operating_cash_flow": 672705, "quarter": 1 }, { "change_in_working_capital": 14642, "financing_cash_flow": -15875, "investing_cash_flow": -366073, "net_cash_flow": 326427, "operating_cash_flow": 597949, "quarter": 2 }, { "change_in_working_capital": -1020, "financing_cash_flow": -97059, "investing_cash_flow": -494412, "net_cash_flow": 412918, "operating_cash_flow": 683853, "quarter": 3 }, { "change_in_working_capital": -8794, "financing_cash_flow": 18932, "investing_cash_flow": -164586, "net_cash_flow": 61811, "operating_cash_flow": 605130, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7729495529606455, "current_ratio": 1.199565700485543, "debt_to_equity_ratio": 0.6169715838400834, "profit_margin": 0.15644234345567326, "quarter": 1, "return_on_assets": 0.12092203943817842, "return_on_equity": 0.1744345233228936 }, { "asset_turnover_ratio": 0.7386478151582092, "current_ratio": 1.7389371970348835, "debt_to_equity_ratio": 0.6084327140098568, "profit_margin": 0.15519249199529064, "quarter": 2, "return_on_assets": 0.11463259514127933, "return_on_equity": 0.16541667354857056 }, { "asset_turnover_ratio": 0.7058684133175319, "current_ratio": 2.163404214517189, "debt_to_equity_ratio": 0.5983670619674346, "profit_margin": 0.15630896792553434, "quarter": 3, "return_on_assets": 0.11033356317689791, "return_on_equity": 0.15882932756429707 }, { "asset_turnover_ratio": 0.6745436594483405, "current_ratio": 1.992753097202157, "debt_to_equity_ratio": 0.5910335549436421, "profit_margin": 0.15284505392282208, "quarter": 4, "return_on_assets": 0.10310066200167932, "return_on_equity": 0.1487050261432306 } ], "income_statement": [ { "depreciation": 203301, "expenses": 2397207, "income_tax": 133881, "marketing_expense": 302760, "net_income": 603285, "net_profit": 469404, "operational_expense": 1240321, "product_revenue": 776764, "quarter": 1, "rd_expense": 447950, "revenue": 3000492, "salaries_expense": 1046995, "service_revenue": 2223728 }, { "depreciation": 137250, "expenses": 2379508, "income_tax": 128358, "marketing_expense": 253841, "net_income": 589057, "net_profit": 460699, "operational_expense": 1455173, "product_revenue": 813388, "quarter": 2, "rd_expense": 277396, "revenue": 2968565, "salaries_expense": 926291, "service_revenue": 2155177 }, { "depreciation": 224777, "expenses": 2361940, "income_tax": 115962, "marketing_expense": 392152, "net_income": 575038, "net_profit": 459076, "operational_expense": 1596614, "product_revenue": 974577, "quarter": 3, "rd_expense": 354244, "revenue": 2936978, "salaries_expense": 757920, "service_revenue": 1962401 }, { "depreciation": 161004, "expenses": 2344502, "income_tax": 117099, "marketing_expense": 281511, "net_income": 561225, "net_profit": 444126, "operational_expense": 1263780, "product_revenue": 777569, "quarter": 4, "rd_expense": 262817, "revenue": 2905727, "salaries_expense": 1148037, "service_revenue": 2128158 } ], "market_conditions": { "gdp_growth": [ 0.05972580730675693, 0.05452464191474232, 0.06844036531475062, 0.06019196857520671 ], "inflation_rate": [ 0.005090687698209223, 0.010131051694229305, 0.006276005826140036, 0.007684193387029807 ], "interest_rate": [ 0.005847128480848757, 0.008384608702882011, 0.013514318638070746, 0.00644515885268118 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 191047, "billable_hours_per_employee": 123, "client_concentration": 0.33, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 794470, "net_revenue": 649039, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 5693 }, { "average_project_size": 135074, "billable_hours_per_employee": 83, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 754970, "net_revenue": 652626, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 5725 }, { "average_project_size": 189150, "billable_hours_per_employee": 96, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 812698, "net_revenue": 656233, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 5756 }, { "average_project_size": 189447, "billable_hours_per_employee": 101, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 777917, "net_revenue": 659860, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 5788 } ], "balance_sheet": [ { "assets": 891785, "current_assets": 422681, "current_liabilities": 284683, "equity": 504237, "fixed_assets": 469104, "liabilities": 532490, "long_term_liabilities": 247807, "quarter": 1 }, { "assets": 919065, "current_assets": 348700, "current_liabilities": 286502, "equity": 501883, "fixed_assets": 570365, "liabilities": 546360, "long_term_liabilities": 259858, "quarter": 2 }, { "assets": 947179, "current_assets": 299935, "current_liabilities": 238604, "equity": 514927, "fixed_assets": 647244, "liabilities": 560592, "long_term_liabilities": 321988, "quarter": 3 }, { "assets": 976154, "current_assets": 352369, "current_liabilities": 335506, "equity": 530667, "fixed_assets": 623785, "liabilities": 575194, "long_term_liabilities": 239688, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57865, "financing_cash_flow": 37382, "investing_cash_flow": -326162, "net_cash_flow": 99850, "operating_cash_flow": 174174, "quarter": 1 }, { "change_in_working_capital": -58173, "financing_cash_flow": 148115, "investing_cash_flow": -407402, "net_cash_flow": -367813, "operating_cash_flow": 167545, "quarter": 2 }, { "change_in_working_capital": 26700, "financing_cash_flow": -7845, "investing_cash_flow": -478077, "net_cash_flow": -226416, "operating_cash_flow": 158120, "quarter": 3 }, { "change_in_working_capital": -41485, "financing_cash_flow": 198780, "investing_cash_flow": -413292, "net_cash_flow": 274652, "operating_cash_flow": 177227, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7277976193813531, "current_ratio": 1.4847426786987632, "debt_to_equity_ratio": 1.0560311916816894, "profit_margin": 0.22331785917333166, "quarter": 1, "return_on_assets": 0.16253020627169104, "return_on_equity": 0.2874481642560939 }, { "asset_turnover_ratio": 0.7100977623998302, "current_ratio": 1.2170944705447082, "debt_to_equity_ratio": 1.0886202561154692, "profit_margin": 0.19793572428925602, "quarter": 2, "return_on_assets": 0.14055371491679045, "return_on_equity": 0.257386681756505 }, { "asset_turnover_ratio": 0.6928289161816299, "current_ratio": 1.2570409548875963, "debt_to_equity_ratio": 1.0886824734379825, "profit_margin": 0.19557078050021867, "quarter": 3, "return_on_assets": 0.13549709189076192, "return_on_equity": 0.24923921254857484 }, { "asset_turnover_ratio": 0.6759794048889827, "current_ratio": 1.0502613962194416, "debt_to_equity_ratio": 1.0839076106107974, "profit_margin": 0.1965674537023005, "quarter": 4, "return_on_assets": 0.13287555037422374, "return_on_equity": 0.24442258516169274 } ], "income_statement": [ { "depreciation": 29232, "expenses": 463342, "income_tax": 40755, "marketing_expense": 88874, "net_income": 185697, "net_profit": 144942, "operational_expense": 239526, "product_revenue": 245709, "quarter": 1, "rd_expense": 62339, "revenue": 649039, "salaries_expense": 228514, "service_revenue": 403330 }, { "depreciation": 38367, "expenses": 469774, "income_tax": 53674, "marketing_expense": 76997, "net_income": 182852, "net_profit": 129178, "operational_expense": 314979, "product_revenue": 259779, "quarter": 2, "rd_expense": 68012, "revenue": 652626, "salaries_expense": 199821, "service_revenue": 392847 }, { "depreciation": 29780, "expenses": 476295, "income_tax": 51598, "marketing_expense": 88266, "net_income": 179938, "net_profit": 128340, "operational_expense": 267345, "product_revenue": 237371, "quarter": 3, "rd_expense": 74546, "revenue": 656233, "salaries_expense": 187564, "service_revenue": 418862 }, { "depreciation": 47520, "expenses": 482907, "income_tax": 47246, "marketing_expense": 92126, "net_income": 176953, "net_profit": 129707, "operational_expense": 309016, "product_revenue": 224495, "quarter": 4, "rd_expense": 73736, "revenue": 659860, "salaries_expense": 195179, "service_revenue": 435365 } ], "market_conditions": { "gdp_growth": [ 0.033629877350659254, 0.03463229260893484, 0.036116724172412996, 0.04292067159236335 ], "inflation_rate": [ 0.008568001401777627, 0.0010904906622359262, 0.004649407451875035, 0.0019400636497726017 ], "interest_rate": [ 0.0158884289583748, 0.016853770092925095, 0.02023977137635782, 0.01544676497852268 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 72284, "billable_hours_per_employee": 158, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 1269765, "net_revenue": 1107936, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9719 }, { "average_project_size": 53591, "billable_hours_per_employee": 98, "client_concentration": 0.4, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 1411187, "net_revenue": 1100643, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 9655 }, { "average_project_size": 51998, "billable_hours_per_employee": 94, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 1397154, "net_revenue": 1093398, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 9591 }, { "average_project_size": 172356, "billable_hours_per_employee": 120, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.75, "gross_billings": 1379391, "net_revenue": 1086201, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 9528 } ], "balance_sheet": [ { "assets": 1281096, "current_assets": 411518, "current_liabilities": 355588, "equity": 914337, "fixed_assets": 869578, "liabilities": 622532, "long_term_liabilities": 266944, "quarter": 1 }, { "assets": 1301573, "current_assets": 602687, "current_liabilities": 344383, "equity": 944967, "fixed_assets": 698886, "liabilities": 636609, "long_term_liabilities": 292226, "quarter": 2 }, { "assets": 1322376, "current_assets": 499704, "current_liabilities": 359194, "equity": 917626, "fixed_assets": 822672, "liabilities": 651004, "long_term_liabilities": 291810, "quarter": 3 }, { "assets": 1343513, "current_assets": 534906, "current_liabilities": 368699, "equity": 911160, "fixed_assets": 808607, "liabilities": 665725, "long_term_liabilities": 297026, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16857, "financing_cash_flow": 104858, "investing_cash_flow": -177967, "net_cash_flow": 117741, "operating_cash_flow": 326948, "quarter": 1 }, { "change_in_working_capital": -49132, "financing_cash_flow": -188103, "investing_cash_flow": -343234, "net_cash_flow": -19884, "operating_cash_flow": 330655, "quarter": 2 }, { "change_in_working_capital": 6119, "financing_cash_flow": 128714, "investing_cash_flow": -426793, "net_cash_flow": 110583, "operating_cash_flow": 307929, "quarter": 3 }, { "change_in_working_capital": 50443, "financing_cash_flow": 124319, "investing_cash_flow": -476106, "net_cash_flow": -65911, "operating_cash_flow": 276344, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8648344854718147, "current_ratio": 1.1572887723995184, "debt_to_equity_ratio": 0.6808561832234723, "profit_margin": 0.23085539236923433, "quarter": 1, "return_on_assets": 0.19965170447804068, "return_on_equity": 0.27973602730721825 }, { "asset_turnover_ratio": 0.8456252549799358, "current_ratio": 1.7500486377085978, "debt_to_equity_ratio": 0.6736838429278482, "profit_margin": 0.2543994737621554, "quarter": 2, "return_on_assets": 0.21512661986688414, "return_on_equity": 0.2963098182264566 }, { "asset_turnover_ratio": 0.8268434998820305, "current_ratio": 1.3911813671720574, "debt_to_equity_ratio": 0.7094437167211914, "profit_margin": 0.22521899619351782, "quarter": 3, "return_on_assets": 0.186220863052566, "return_on_equity": 0.2683598764638317 }, { "asset_turnover_ratio": 0.8084782209029611, "current_ratio": 1.4507931944485881, "debt_to_equity_ratio": 0.7306345757056938, "profit_margin": 0.21485157903555605, "quarter": 4, "return_on_assets": 0.17370282237685827, "return_on_equity": 0.25612625663988764 } ], "income_statement": [ { "depreciation": 71175, "expenses": 747726, "income_tax": 104437, "marketing_expense": 121970, "net_income": 360210, "net_profit": 255773, "operational_expense": 484452, "product_revenue": 332761, "quarter": 1, "rd_expense": 134453, "revenue": 1107936, "salaries_expense": 308786, "service_revenue": 775175 }, { "depreciation": 50652, "expenses": 750255, "income_tax": 70385, "marketing_expense": 95764, "net_income": 350388, "net_profit": 280003, "operational_expense": 445280, "product_revenue": 278994, "quarter": 2, "rd_expense": 99655, "revenue": 1100643, "salaries_expense": 232876, "service_revenue": 821649 }, { "depreciation": 61675, "expenses": 752793, "income_tax": 94351, "marketing_expense": 139454, "net_income": 340605, "net_profit": 246254, "operational_expense": 385256, "product_revenue": 380169, "quarter": 3, "rd_expense": 148668, "revenue": 1093398, "salaries_expense": 326436, "service_revenue": 713229 }, { "depreciation": 42972, "expenses": 755339, "income_tax": 97490, "marketing_expense": 145995, "net_income": 330862, "net_profit": 233372, "operational_expense": 496933, "product_revenue": 320889, "quarter": 4, "rd_expense": 137525, "revenue": 1086201, "salaries_expense": 286999, "service_revenue": 765312 } ], "market_conditions": { "gdp_growth": [ 0.058053354310120944, 0.052476582901691486, 0.06200704371397637, 0.04613705898750748 ], "inflation_rate": [ 0.002457058803859403, 0.002258012580004206, 0.0022922014330961746, 0.009821553602415035 ], "interest_rate": [ 0.011831994663018743, 0.008729326731065266, 0.013135792524153204, 0.011240978633278451 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 95428, "billable_hours_per_employee": 127, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 2397088, "net_revenue": 1948472, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 17092 }, { "average_project_size": 165209, "billable_hours_per_employee": 125, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 2283288, "net_revenue": 1956366, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 17161 }, { "average_project_size": 79867, "billable_hours_per_employee": 103, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 2224772, "net_revenue": 1964292, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 17231 }, { "average_project_size": 183368, "billable_hours_per_employee": 133, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 2228173, "net_revenue": 1972250, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 17300 } ], "balance_sheet": [ { "assets": 2664943, "current_assets": 1113393, "current_liabilities": 789839, "equity": 1553055, "fixed_assets": 1551550, "liabilities": 1539234, "long_term_liabilities": 749395, "quarter": 1 }, { "assets": 2730082, "current_assets": 1154079, "current_liabilities": 779257, "equity": 1598037, "fixed_assets": 1576003, "liabilities": 1563514, "long_term_liabilities": 784257, "quarter": 2 }, { "assets": 2796813, "current_assets": 1373214, "current_liabilities": 645944, "equity": 1610157, "fixed_assets": 1423599, "liabilities": 1588177, "long_term_liabilities": 942233, "quarter": 3 }, { "assets": 2865176, "current_assets": 1162731, "current_liabilities": 784069, "equity": 1681049, "fixed_assets": 1702445, "liabilities": 1613230, "long_term_liabilities": 829161, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35267, "financing_cash_flow": -74088, "investing_cash_flow": -172581, "net_cash_flow": 413333, "operating_cash_flow": 539396, "quarter": 1 }, { "change_in_working_capital": -62221, "financing_cash_flow": -96278, "investing_cash_flow": -218848, "net_cash_flow": -189001, "operating_cash_flow": 537617, "quarter": 2 }, { "change_in_working_capital": -67548, "financing_cash_flow": -8945, "investing_cash_flow": -191691, "net_cash_flow": 332436, "operating_cash_flow": 504025, "quarter": 3 }, { "change_in_working_capital": -87931, "financing_cash_flow": 172926, "investing_cash_flow": -365931, "net_cash_flow": 344659, "operating_cash_flow": 503003, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.731149596820645, "current_ratio": 1.4096455100343235, "debt_to_equity_ratio": 0.9911007659097714, "profit_margin": 0.21932365463809592, "quarter": 1, "return_on_assets": 0.1603584016618742, "return_on_equity": 0.2751647559165645 }, { "asset_turnover_ratio": 0.716596058286894, "current_ratio": 1.480999208220138, "debt_to_equity_ratio": 0.9783966203535963, "profit_margin": 0.22054615547397574, "quarter": 2, "return_on_assets": 0.15804250568297948, "return_on_equity": 0.2699993804899386 }, { "asset_turnover_ratio": 0.7023322617565064, "current_ratio": 2.1259025550202493, "debt_to_equity_ratio": 0.9863491572560936, "profit_margin": 0.20441003679697317, "quarter": 3, "return_on_assets": 0.14356376346934888, "return_on_equity": 0.24936760825186613 }, { "asset_turnover_ratio": 0.6883521291536715, "current_ratio": 1.4829447408327583, "debt_to_equity_ratio": 0.9596567381438613, "profit_margin": 0.21757028774242615, "quarter": 4, "return_on_assets": 0.14976497080807602, "return_on_equity": 0.2552590674037461 } ], "income_statement": [ { "depreciation": 112050, "expenses": 1364434, "income_tax": 156692, "marketing_expense": 178187, "net_income": 584038, "net_profit": 427346, "operational_expense": 897515, "product_revenue": 667783, "quarter": 1, "rd_expense": 267662, "revenue": 1948472, "salaries_expense": 523583, "service_revenue": 1280689 }, { "depreciation": 106148, "expenses": 1378320, "income_tax": 146577, "marketing_expense": 234485, "net_income": 578046, "net_profit": 431469, "operational_expense": 810663, "product_revenue": 532848, "quarter": 2, "rd_expense": 225307, "revenue": 1956366, "salaries_expense": 458950, "service_revenue": 1423518 }, { "depreciation": 102504, "expenses": 1392348, "income_tax": 170423, "marketing_expense": 141836, "net_income": 571944, "net_profit": 401521, "operational_expense": 923916, "product_revenue": 566863, "quarter": 3, "rd_expense": 177032, "revenue": 1964292, "salaries_expense": 561140, "service_revenue": 1397429 }, { "depreciation": 73900, "expenses": 1406519, "income_tax": 136628, "marketing_expense": 171370, "net_income": 565731, "net_profit": 429103, "operational_expense": 714977, "product_revenue": 410251, "quarter": 4, "rd_expense": 208008, "revenue": 1972250, "salaries_expense": 570797, "service_revenue": 1561999 } ], "market_conditions": { "gdp_growth": [ 0.03361930866866457, 0.038876949681052965, 0.04657843583544206, 0.0501416877373945 ], "inflation_rate": [ 0.012178895325880922, 0.012085858872742172, 0.006658538621031898, 0.012102585136751796 ], "interest_rate": [ 0.01589486490290995, 0.009636288351747999, 0.015508966743912188, 0.01108250077671626 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 174841, "billable_hours_per_employee": 137, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 1664303, "net_revenue": 1494324, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 13108 }, { "average_project_size": 119373, "billable_hours_per_employee": 119, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 1852344, "net_revenue": 1520559, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 13338 }, { "average_project_size": 79276, "billable_hours_per_employee": 151, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 1854632, "net_revenue": 1547255, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 13572 }, { "average_project_size": 110656, "billable_hours_per_employee": 122, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 1860455, "net_revenue": 1574420, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 13811 } ], "balance_sheet": [ { "assets": 1994910, "current_assets": 683144, "current_liabilities": 436995, "equity": 1621926, "fixed_assets": 1311766, "liabilities": 834901, "long_term_liabilities": 397906, "quarter": 1 }, { "assets": 2046107, "current_assets": 735772, "current_liabilities": 458991, "equity": 1674898, "fixed_assets": 1310335, "liabilities": 849898, "long_term_liabilities": 390907, "quarter": 2 }, { "assets": 2098617, "current_assets": 746162, "current_liabilities": 473184, "equity": 1724006, "fixed_assets": 1352455, "liabilities": 865165, "long_term_liabilities": 391981, "quarter": 3 }, { "assets": 2152476, "current_assets": 837281, "current_liabilities": 353700, "equity": 1747242, "fixed_assets": 1315195, "liabilities": 880706, "long_term_liabilities": 527006, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58354, "financing_cash_flow": -27188, "investing_cash_flow": -194341, "net_cash_flow": 313950, "operating_cash_flow": 515635, "quarter": 1 }, { "change_in_working_capital": -41944, "financing_cash_flow": -46926, "investing_cash_flow": -263214, "net_cash_flow": 43514, "operating_cash_flow": 569811, "quarter": 2 }, { "change_in_working_capital": 83173, "financing_cash_flow": -88983, "investing_cash_flow": -212673, "net_cash_flow": 202236, "operating_cash_flow": 564747, "quarter": 3 }, { "change_in_working_capital": 99977, "financing_cash_flow": -51306, "investing_cash_flow": -350435, "net_cash_flow": 470030, "operating_cash_flow": 531453, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7490683790246176, "current_ratio": 1.5632764676941384, "debt_to_equity_ratio": 0.5147589964030418, "profit_margin": 0.3091143553874528, "quarter": 1, "return_on_assets": 0.23154778912331886, "return_on_equity": 0.2847953605774863 }, { "asset_turnover_ratio": 0.7431473525089353, "current_ratio": 1.6030205385290779, "debt_to_equity_ratio": 0.5074326914235971, "profit_margin": 0.3148111977239949, "quarter": 2, "return_on_assets": 0.23395110812875378, "return_on_equity": 0.2858018816668239 }, { "asset_turnover_ratio": 0.7372736425941465, "current_ratio": 1.5768960911611551, "debt_to_equity_ratio": 0.5018341003453585, "profit_margin": 0.3170479332753812, "quarter": 3, "return_on_assets": 0.23375108464288624, "return_on_equity": 0.28454309323749455 }, { "asset_turnover_ratio": 0.7314460184457341, "current_ratio": 2.367206672321176, "debt_to_equity_ratio": 0.5040549620487603, "profit_margin": 0.301998196161126, "quarter": 4, "return_on_assets": 0.22089537815984941, "return_on_equity": 0.2721271581154757 } ], "income_statement": [ { "depreciation": 53718, "expenses": 899815, "income_tax": 132592, "marketing_expense": 161321, "net_income": 594509, "net_profit": 461917, "operational_expense": 592021, "product_revenue": 468728, "quarter": 1, "rd_expense": 115582, "revenue": 1494324, "salaries_expense": 379706, "service_revenue": 1025596 }, { "depreciation": 91122, "expenses": 913811, "income_tax": 128059, "marketing_expense": 97947, "net_income": 606748, "net_profit": 478689, "operational_expense": 517034, "product_revenue": 309743, "quarter": 2, "rd_expense": 150243, "revenue": 1520559, "salaries_expense": 442924, "service_revenue": 1210816 }, { "depreciation": 74193, "expenses": 928025, "income_tax": 128676, "marketing_expense": 168208, "net_income": 619230, "net_profit": 490554, "operational_expense": 551064, "product_revenue": 341055, "quarter": 3, "rd_expense": 153356, "revenue": 1547255, "salaries_expense": 380288, "service_revenue": 1206200 }, { "depreciation": 55981, "expenses": 942460, "income_tax": 156488, "marketing_expense": 95157, "net_income": 631960, "net_profit": 475472, "operational_expense": 519537, "product_revenue": 353248, "quarter": 4, "rd_expense": 125162, "revenue": 1574420, "salaries_expense": 350020, "service_revenue": 1221172 } ], "market_conditions": { "gdp_growth": [ 0.056244802568072017, 0.046165327502600675, 0.04602147204419656, 0.05320758673580919 ], "inflation_rate": [ 0.010343141410252953, 0.005787943748912364, 0.011772631881542577, 0.013276232709268119 ], "interest_rate": [ 0.015378910186505421, 0.011555010662822338, 0.014226632824219876, 0.015960787006296866 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 195448, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 976467, "net_revenue": 752235, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 6599 }, { "average_project_size": 121506, "billable_hours_per_employee": 84, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 904482, "net_revenue": 758261, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 6651 }, { "average_project_size": 103075, "billable_hours_per_employee": 86, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 993628, "net_revenue": 764337, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 6705 }, { "average_project_size": 173245, "billable_hours_per_employee": 125, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 928409, "net_revenue": 770461, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 6758 } ], "balance_sheet": [ { "assets": 1123439, "current_assets": 525754, "current_liabilities": 218901, "equity": 796016, "fixed_assets": 597685, "liabilities": 453822, "long_term_liabilities": 234921, "quarter": 1 }, { "assets": 1141703, "current_assets": 553459, "current_liabilities": 256705, "equity": 813365, "fixed_assets": 588244, "liabilities": 457542, "long_term_liabilities": 200837, "quarter": 2 }, { "assets": 1160264, "current_assets": 521446, "current_liabilities": 251816, "equity": 817127, "fixed_assets": 638818, "liabilities": 461293, "long_term_liabilities": 209477, "quarter": 3 }, { "assets": 1179127, "current_assets": 375794, "current_liabilities": 207387, "equity": 843413, "fixed_assets": 803333, "liabilities": 465074, "long_term_liabilities": 257687, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76416, "financing_cash_flow": -38866, "investing_cash_flow": -287271, "net_cash_flow": 52371, "operating_cash_flow": 161369, "quarter": 1 }, { "change_in_working_capital": -16241, "financing_cash_flow": -12116, "investing_cash_flow": -487176, "net_cash_flow": -132132, "operating_cash_flow": 168401, "quarter": 2 }, { "change_in_working_capital": 40721, "financing_cash_flow": -25855, "investing_cash_flow": -423543, "net_cash_flow": 16299, "operating_cash_flow": 162353, "quarter": 3 }, { "change_in_working_capital": 21955, "financing_cash_flow": -746, "investing_cash_flow": -150302, "net_cash_flow": -102110, "operating_cash_flow": 169779, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6695824161347435, "current_ratio": 2.401788936551226, "debt_to_equity_ratio": 0.5701166810717373, "profit_margin": 0.1680312668248619, "quarter": 1, "return_on_assets": 0.11251078162677279, "return_on_equity": 0.1587895218186569 }, { "asset_turnover_ratio": 0.6641490825547449, "current_ratio": 2.156011764476734, "debt_to_equity_ratio": 0.5625297375716929, "profit_margin": 0.1703951541751455, "quarter": 2, "return_on_assets": 0.1131677853171972, "return_on_equity": 0.15885119226915345 }, { "asset_turnover_ratio": 0.6587612819151504, "current_ratio": 2.0707421291736825, "debt_to_equity_ratio": 0.5645303606416139, "profit_margin": 0.15458626234239609, "quarter": 3, "return_on_assets": 0.10183544434714858, "return_on_equity": 0.1445993095320556 }, { "asset_turnover_ratio": 0.6534164682854349, "current_ratio": 1.812042220582775, "debt_to_equity_ratio": 0.5514190556702351, "profit_margin": 0.16789947836425206, "quarter": 4, "return_on_assets": 0.10970828417973637, "return_on_equity": 0.15337681539174758 } ], "income_statement": [ { "depreciation": 34970, "expenses": 593202, "income_tax": 32634, "marketing_expense": 68019, "net_income": 159033, "net_profit": 126399, "operational_expense": 335043, "product_revenue": 171084, "quarter": 1, "rd_expense": 78979, "revenue": 752235, "salaries_expense": 207711, "service_revenue": 581151 }, { "depreciation": 39197, "expenses": 596464, "income_tax": 32593, "marketing_expense": 73034, "net_income": 161797, "net_profit": 129204, "operational_expense": 381654, "product_revenue": 213408, "quarter": 2, "rd_expense": 87292, "revenue": 758261, "salaries_expense": 213478, "service_revenue": 544853 }, { "depreciation": 44197, "expenses": 599744, "income_tax": 46437, "marketing_expense": 72275, "net_income": 164593, "net_profit": 118156, "operational_expense": 404199, "product_revenue": 200963, "quarter": 3, "rd_expense": 87966, "revenue": 764337, "salaries_expense": 198413, "service_revenue": 563374 }, { "depreciation": 40419, "expenses": 603042, "income_tax": 38059, "marketing_expense": 62773, "net_income": 167419, "net_profit": 129360, "operational_expense": 306686, "product_revenue": 207882, "quarter": 4, "rd_expense": 102087, "revenue": 770461, "salaries_expense": 212365, "service_revenue": 562579 } ], "market_conditions": { "gdp_growth": [ 0.06349268420699201, 0.06309378621703172, 0.04983924054843125, 0.06193042107705802 ], "inflation_rate": [ 0.0021607539469013165, 0.001174260464358947, 0.002783543850337786, 0.01042583768436805 ], "interest_rate": [ 0.02324209263568138, 0.02332278776777686, 0.01807058675272007, 0.018749397022061635 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2004, "industry": "Advertising", "location": "Sheliaview", "name": "Johnson Ltd", "num_employees": 262, "region": "North America", "revenue_size": "Medium", "website": "www.johnsonltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 72846, "billable_hours_per_employee": 136, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 12987507, "net_revenue": 10841480, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 41380 }, { "average_project_size": 166381, "billable_hours_per_employee": 143, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 13453248, "net_revenue": 11135437, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 42502 }, { "average_project_size": 113785, "billable_hours_per_employee": 108, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 13590242, "net_revenue": 11437365, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 43654 }, { "average_project_size": 196601, "billable_hours_per_employee": 146, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 13561682, "net_revenue": 11747480, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 44838 } ], "balance_sheet": [ { "assets": 13673313, "current_assets": 6719326, "current_liabilities": 3283006, "equity": 10003269, "fixed_assets": 6953987, "liabilities": 6006099, "long_term_liabilities": 2723093, "quarter": 1 }, { "assets": 13911411, "current_assets": 6240625, "current_liabilities": 3626044, "equity": 10189382, "fixed_assets": 7670786, "liabilities": 6134643, "long_term_liabilities": 2508599, "quarter": 2 }, { "assets": 14153655, "current_assets": 4413469, "current_liabilities": 2903501, "equity": 10391588, "fixed_assets": 9740186, "liabilities": 6265938, "long_term_liabilities": 3362437, "quarter": 3 }, { "assets": 14400117, "current_assets": 7108642, "current_liabilities": 2897518, "equity": 10443872, "fixed_assets": 7291475, "liabilities": 6400043, "long_term_liabilities": 3502525, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30202, "financing_cash_flow": 39298, "investing_cash_flow": -469219, "net_cash_flow": 2435660, "operating_cash_flow": 2811270, "quarter": 1 }, { "change_in_working_capital": -56910, "financing_cash_flow": -142917, "investing_cash_flow": -458416, "net_cash_flow": 2699616, "operating_cash_flow": 3145142, "quarter": 2 }, { "change_in_working_capital": -73719, "financing_cash_flow": 13355, "investing_cash_flow": -241398, "net_cash_flow": 2606729, "operating_cash_flow": 3012124, "quarter": 3 }, { "change_in_working_capital": -48633, "financing_cash_flow": -63894, "investing_cash_flow": -419921, "net_cash_flow": 3158172, "operating_cash_flow": 3245839, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7928934267795962, "current_ratio": 2.04669927499371, "debt_to_equity_ratio": 0.6004136247860574, "profit_margin": 0.21547380984883982, "quarter": 1, "return_on_assets": 0.1708477674723017, "return_on_equity": 0.233529159317819 }, { "asset_turnover_ratio": 0.8004534550808685, "current_ratio": 1.7210560599926532, "debt_to_equity_ratio": 0.6020623233087149, "profit_margin": 0.21666091775293597, "quarter": 2, "return_on_assets": 0.17342698019632946, "return_on_equity": 0.23677726480369468 }, { "asset_turnover_ratio": 0.8080856146345238, "current_ratio": 1.5200507938519738, "debt_to_equity_ratio": 0.6029817579372855, "profit_margin": 0.21892026703703168, "quarter": 3, "return_on_assets": 0.1769063185445738, "return_on_equity": 0.24095171979489563 }, { "asset_turnover_ratio": 0.8157905939236466, "current_ratio": 2.453355596065322, "debt_to_equity_ratio": 0.6128036613240759, "profit_margin": 0.2080274237538604, "quarter": 4, "return_on_assets": 0.1697068155765679, "return_on_equity": 0.2339934844088476 } ], "income_statement": [ { "depreciation": 475215, "expenses": 7629734, "income_tax": 875691, "marketing_expense": 1109947, "net_income": 3211746, "net_profit": 2336055, "operational_expense": 4674021, "product_revenue": 4194543, "quarter": 1, "rd_expense": 1046467, "revenue": 10841480, "salaries_expense": 2735952, "service_revenue": 6646937 }, { "depreciation": 732528, "expenses": 7846460, "income_tax": 876363, "marketing_expense": 1179586, "net_income": 3288977, "net_profit": 2412614, "operational_expense": 4221775, "product_revenue": 2912563, "quarter": 2, "rd_expense": 1321881, "revenue": 11135437, "salaries_expense": 3141749, "service_revenue": 8222874 }, { "depreciation": 508253, "expenses": 8069343, "income_tax": 864151, "marketing_expense": 1074981, "net_income": 3368022, "net_profit": 2503871, "operational_expense": 5229226, "product_revenue": 2666808, "quarter": 3, "rd_expense": 834680, "revenue": 11437365, "salaries_expense": 3419611, "service_revenue": 8770557 }, { "depreciation": 802041, "expenses": 8298557, "income_tax": 1005125, "marketing_expense": 1034085, "net_income": 3448923, "net_profit": 2443798, "operational_expense": 5558274, "product_revenue": 4420118, "quarter": 4, "rd_expense": 915215, "revenue": 11747480, "salaries_expense": 3829466, "service_revenue": 7327362 } ], "market_conditions": { "gdp_growth": [ -0.000501160312267112, -0.00014060842220358066, -0.001625210259256226, -0.001554759494998532 ], "inflation_rate": [ 0.04149084885043358, 0.04002374856905146, 0.04059742843179635, 0.03793672982752602 ], "interest_rate": [ 0.04436990741532827, 0.04508434096876854, 0.04685841441525071, 0.049197452061564215 ], "year": 2004 }, "random_event": { "description": "Johnson Ltd Expansion to New Market in 2004", "impact": -0.02, "type": "Expansion to New Market" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 159410, "billable_hours_per_employee": 84, "client_concentration": 0.13, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 21534564, "net_revenue": 18209057, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 69500 }, { "average_project_size": 191312, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 23088262, "net_revenue": 18981084, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 72447 }, { "average_project_size": 106965, "billable_hours_per_employee": 106, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 22796700, "net_revenue": 19785844, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 75518 }, { "average_project_size": 52172, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 24065485, "net_revenue": 20624725, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 78720 } ], "balance_sheet": [ { "assets": 22652314, "current_assets": 10592421, "current_liabilities": 5936339, "equity": 15897381, "fixed_assets": 12059893, "liabilities": 10485854, "long_term_liabilities": 4549515, "quarter": 1 }, { "assets": 23454132, "current_assets": 10152947, "current_liabilities": 4903847, "equity": 16475177, "fixed_assets": 13301185, "liabilities": 10591655, "long_term_liabilities": 5687808, "quarter": 2 }, { "assets": 24284333, "current_assets": 9821762, "current_liabilities": 5525737, "equity": 17367574, "fixed_assets": 14462571, "liabilities": 10698523, "long_term_liabilities": 5172786, "quarter": 3 }, { "assets": 25143919, "current_assets": 10371745, "current_liabilities": 5115674, "equity": 18687592, "fixed_assets": 14772174, "liabilities": 10806470, "long_term_liabilities": 5690796, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67456, "financing_cash_flow": 87696, "investing_cash_flow": -483554, "net_cash_flow": 4062242, "operating_cash_flow": 4619892, "quarter": 1 }, { "change_in_working_capital": -64839, "financing_cash_flow": 122809, "investing_cash_flow": -176219, "net_cash_flow": 4042431, "operating_cash_flow": 4469557, "quarter": 2 }, { "change_in_working_capital": -38357, "financing_cash_flow": -184483, "investing_cash_flow": -120183, "net_cash_flow": 4707713, "operating_cash_flow": 4775504, "quarter": 3 }, { "change_in_working_capital": -82317, "financing_cash_flow": -80517, "investing_cash_flow": -296325, "net_cash_flow": 4942036, "operating_cash_flow": 5203786, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8038497523917424, "current_ratio": 1.7843355980849476, "debt_to_equity_ratio": 0.6595963196705168, "profit_margin": 0.20489369658187132, "quarter": 1, "return_on_assets": 0.16470374726396605, "return_on_equity": 0.23468777655891873 }, { "asset_turnover_ratio": 0.8092852892616107, "current_ratio": 2.070404521185102, "debt_to_equity_ratio": 0.6428856576169106, "profit_margin": 0.19033159539254976, "quarter": 2, "return_on_assets": 0.15403256023288348, "return_on_equity": 0.21928140741674582 }, { "asset_turnover_ratio": 0.8147575640640408, "current_ratio": 1.7774573780836838, "debt_to_equity_ratio": 0.6160056090735528, "profit_margin": 0.1911348335709106, "quarter": 3, "return_on_assets": 0.15572855140802097, "return_on_equity": 0.21774854680337047 }, { "asset_turnover_ratio": 0.8202669202044439, "current_ratio": 2.027444477501889, "debt_to_equity_ratio": 0.5782697952737837, "profit_margin": 0.21091883649357748, "quarter": 4, "return_on_assets": 0.17300974442369146, "return_on_equity": 0.23278242590056547 } ], "income_statement": [ { "depreciation": 888971, "expenses": 13384592, "income_tax": 1093544, "marketing_expense": 1837498, "net_income": 4824465, "net_profit": 3730921, "operational_expense": 9195368, "product_revenue": 6789991, "quarter": 1, "rd_expense": 1410827, "revenue": 18209057, "salaries_expense": 4435751, "service_revenue": 11419066 }, { "depreciation": 856857, "expenses": 13905268, "income_tax": 1463116, "marketing_expense": 2575393, "net_income": 5075816, "net_profit": 3612700, "operational_expense": 9230216, "product_revenue": 6010243, "quarter": 2, "rd_expense": 2010042, "revenue": 18981084, "salaries_expense": 6777279, "service_revenue": 12970841 }, { "depreciation": 993740, "expenses": 14446199, "income_tax": 1557881, "marketing_expense": 2867781, "net_income": 5339645, "net_profit": 3781764, "operational_expense": 7284932, "product_revenue": 4162179, "quarter": 3, "rd_expense": 1612942, "revenue": 19785844, "salaries_expense": 5887291, "service_revenue": 15623665 }, { "depreciation": 853643, "expenses": 15008174, "income_tax": 1266408, "marketing_expense": 1938421, "net_income": 5616551, "net_profit": 4350143, "operational_expense": 10246400, "product_revenue": 7169737, "quarter": 4, "rd_expense": 1758263, "revenue": 20624725, "salaries_expense": 4992030, "service_revenue": 13454988 } ], "market_conditions": { "gdp_growth": [ -0.007591383297517791, -0.011684491119203347, -0.0022287441006086425, -0.005944316080167473 ], "inflation_rate": [ 0.03272877599462143, 0.02809642241963675, 0.025942208979013014, 0.03016940375596159 ], "interest_rate": [ 0.04198941033662207, 0.045062898357536595, 0.04202845801128315, 0.041219749686896526 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 56227, "billable_hours_per_employee": 149, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 14053050, "net_revenue": 12685831, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 48419 }, { "average_project_size": 90995, "billable_hours_per_employee": 128, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 15382137, "net_revenue": 12816108, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 48916 }, { "average_project_size": 117396, "billable_hours_per_employee": 93, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 16734183, "net_revenue": 12947723, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 49419 }, { "average_project_size": 57129, "billable_hours_per_employee": 93, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 14505438, "net_revenue": 13080691, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 49926 } ], "balance_sheet": [ { "assets": 14774258, "current_assets": 5351679, "current_liabilities": 4749908, "equity": 8864559, "fixed_assets": 9422579, "liabilities": 7979160, "long_term_liabilities": 3229252, "quarter": 1 }, { "assets": 15089202, "current_assets": 7146749, "current_liabilities": 4710624, "equity": 9004264, "fixed_assets": 7942453, "liabilities": 8180024, "long_term_liabilities": 3469400, "quarter": 2 }, { "assets": 15410859, "current_assets": 7590226, "current_liabilities": 4967812, "equity": 9060202, "fixed_assets": 7820633, "liabilities": 8385944, "long_term_liabilities": 3418132, "quarter": 3 }, { "assets": 15739373, "current_assets": 7022494, "current_liabilities": 3665944, "equity": 9088210, "fixed_assets": 8716879, "liabilities": 8597048, "long_term_liabilities": 4931104, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5834, "financing_cash_flow": 198876, "investing_cash_flow": -445442, "net_cash_flow": 2493469, "operating_cash_flow": 2780363, "quarter": 1 }, { "change_in_working_capital": 96869, "financing_cash_flow": -148037, "investing_cash_flow": -116243, "net_cash_flow": 2711303, "operating_cash_flow": 2622592, "quarter": 2 }, { "change_in_working_capital": -92384, "financing_cash_flow": -91423, "investing_cash_flow": -185482, "net_cash_flow": 2727500, "operating_cash_flow": 3010537, "quarter": 3 }, { "change_in_working_capital": 95182, "financing_cash_flow": -114853, "investing_cash_flow": -243636, "net_cash_flow": 2415858, "operating_cash_flow": 2968303, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8586442039931887, "current_ratio": 1.1266910853852328, "debt_to_equity_ratio": 0.900119227589325, "profit_margin": 0.1631316860519425, "quarter": 1, "return_on_assets": 0.14007207671613695, "return_on_equity": 0.23345335058405048 }, { "asset_turnover_ratio": 0.8493562482628306, "current_ratio": 1.517155476641736, "debt_to_equity_ratio": 0.9084611468522025, "profit_margin": 0.16347287335593613, "quarter": 2, "return_on_assets": 0.13884670640634275, "return_on_equity": 0.23267709609580528 }, { "asset_turnover_ratio": 0.8401688056454218, "current_ratio": 1.5278810872875221, "debt_to_equity_ratio": 0.9255802464448364, "profit_margin": 0.15719265850837247, "quarter": 3, "return_on_assets": 0.13206836815520795, "return_on_equity": 0.22464035570067864 }, { "asset_turnover_ratio": 0.8310808187848397, "current_ratio": 1.9156031843366947, "debt_to_equity_ratio": 0.9459561343762963, "profit_margin": 0.14876010755089314, "quarter": 4, "return_on_assets": 0.1236316719859171, "return_on_equity": 0.21411091953200906 } ], "income_statement": [ { "depreciation": 710902, "expenses": 9887222, "income_tax": 729148, "marketing_expense": 1948112, "net_income": 2798609, "net_profit": 2069461, "operational_expense": 6100575, "product_revenue": 2705603, "quarter": 1, "rd_expense": 1583828, "revenue": 12685831, "salaries_expense": 2978159, "service_revenue": 9980228 }, { "depreciation": 527506, "expenses": 10052854, "income_tax": 668168, "marketing_expense": 1824408, "net_income": 2763254, "net_profit": 2095086, "operational_expense": 6773883, "product_revenue": 4036122, "quarter": 2, "rd_expense": 1461167, "revenue": 12816108, "salaries_expense": 4060621, "service_revenue": 8779986 }, { "depreciation": 975250, "expenses": 10221261, "income_tax": 691175, "marketing_expense": 1210125, "net_income": 2726462, "net_profit": 2035287, "operational_expense": 6245289, "product_revenue": 4009442, "quarter": 3, "rd_expense": 1297644, "revenue": 12947723, "salaries_expense": 4571418, "service_revenue": 8938281 }, { "depreciation": 1022418, "expenses": 10392489, "income_tax": 742317, "marketing_expense": 1606755, "net_income": 2688202, "net_profit": 1945885, "operational_expense": 5519736, "product_revenue": 3409242, "quarter": 4, "rd_expense": 1947370, "revenue": 13080691, "salaries_expense": 4209205, "service_revenue": 9671449 } ], "market_conditions": { "gdp_growth": [ -0.007274966870056477, -0.006342893558882807, -0.014442405341316994, -0.012517276077494092 ], "inflation_rate": [ 0.0425956922785541, 0.040151538529379145, 0.036706850701870915, 0.04079822482747505 ], "interest_rate": [ 0.05755911220658873, 0.05070947981151962, 0.054088905871886056, 0.05054113567380062 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 123499, "billable_hours_per_employee": 84, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 10052463, "net_revenue": 9024049, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 34443 }, { "average_project_size": 196183, "billable_hours_per_employee": 80, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 11987152, "net_revenue": 9408745, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 35911 }, { "average_project_size": 115275, "billable_hours_per_employee": 107, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 11714506, "net_revenue": 9809842, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 37442 }, { "average_project_size": 89864, "billable_hours_per_employee": 137, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 12479318, "net_revenue": 10228037, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 39038 } ], "balance_sheet": [ { "assets": 12658906, "current_assets": 5883798, "current_liabilities": 2954586, "equity": 9601155, "fixed_assets": 6775108, "liabilities": 5435290, "long_term_liabilities": 2480704, "quarter": 1 }, { "assets": 13029255, "current_assets": 5707874, "current_liabilities": 2690552, "equity": 10066307, "fixed_assets": 7321381, "liabilities": 5579744, "long_term_liabilities": 2889192, "quarter": 2 }, { "assets": 13410439, "current_assets": 5997566, "current_liabilities": 2491674, "equity": 10309973, "fixed_assets": 7412873, "liabilities": 5728038, "long_term_liabilities": 3236364, "quarter": 3 }, { "assets": 13802775, "current_assets": 4973771, "current_liabilities": 3264129, "equity": 10667837, "fixed_assets": 8829004, "liabilities": 5880274, "long_term_liabilities": 2616145, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62762, "financing_cash_flow": 88846, "investing_cash_flow": -159771, "net_cash_flow": 2721504, "operating_cash_flow": 2727966, "quarter": 1 }, { "change_in_working_capital": 1437, "financing_cash_flow": -147453, "investing_cash_flow": -375115, "net_cash_flow": 2801286, "operating_cash_flow": 3076262, "quarter": 2 }, { "change_in_working_capital": 33268, "financing_cash_flow": 154301, "investing_cash_flow": -485243, "net_cash_flow": 2733321, "operating_cash_flow": 3089889, "quarter": 3 }, { "change_in_working_capital": -89645, "financing_cash_flow": 197441, "investing_cash_flow": -313631, "net_cash_flow": 3010147, "operating_cash_flow": 3090442, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7128616801483477, "current_ratio": 1.9914119947769333, "debt_to_equity_ratio": 0.5661079318061213, "profit_margin": 0.2634669869367952, "quarter": 1, "return_on_assets": 0.18781551897138662, "return_on_equity": 0.2476305194531283 }, { "asset_turnover_ratio": 0.7221245573902729, "current_ratio": 2.1214509141618523, "debt_to_equity_ratio": 0.5542990095573282, "profit_margin": 0.2781238092859356, "quarter": 2, "return_on_assets": 0.2008400326803029, "return_on_equity": 0.2599559103452736 }, { "asset_turnover_ratio": 0.7315078947079957, "current_ratio": 2.4070428153923826, "debt_to_equity_ratio": 0.5555822503123917, "profit_margin": 0.2678505933123082, "quarter": 3, "return_on_assets": 0.19593482361017414, "return_on_equity": 0.2548573114594965 }, { "asset_turnover_ratio": 0.7410130933815845, "current_ratio": 1.5237666771135576, "debt_to_equity_ratio": 0.5512152088563033, "profit_margin": 0.2684127951433887, "quarter": 4, "return_on_assets": 0.1988973956324, "return_on_equity": 0.25734701420728495 } ], "income_statement": [ { "depreciation": 350427, "expenses": 5851155, "income_tax": 795355, "marketing_expense": 615990, "net_income": 3172894, "net_profit": 2377539, "operational_expense": 3082557, "product_revenue": 2115232, "quarter": 1, "rd_expense": 1125906, "revenue": 9024049, "salaries_expense": 2560940, "service_revenue": 6908817 }, { "depreciation": 459466, "expenses": 6085373, "income_tax": 706576, "marketing_expense": 821322, "net_income": 3323372, "net_profit": 2616796, "operational_expense": 3328579, "product_revenue": 3545214, "quarter": 2, "rd_expense": 806112, "revenue": 9408745, "salaries_expense": 2159430, "service_revenue": 5863531 }, { "depreciation": 462317, "expenses": 6328966, "income_tax": 853304, "marketing_expense": 1093851, "net_income": 3480876, "net_profit": 2627572, "operational_expense": 3598698, "product_revenue": 3522603, "quarter": 3, "rd_expense": 639292, "revenue": 9809842, "salaries_expense": 2157398, "service_revenue": 6287239 }, { "depreciation": 345106, "expenses": 6582311, "income_tax": 900390, "marketing_expense": 975263, "net_income": 3645726, "net_profit": 2745336, "operational_expense": 4531932, "product_revenue": 2182583, "quarter": 4, "rd_expense": 1057149, "revenue": 10228037, "salaries_expense": 2633629, "service_revenue": 8045454 } ], "market_conditions": { "gdp_growth": [ 0.0012918686750234658, -0.005917385856612072, 0.010535171975615173, 0.007974754809796664 ], "inflation_rate": [ 0.037073848752405957, 0.03686846296740782, 0.039290493806954305, 0.042783926408100074 ], "interest_rate": [ 0.046421743188953896, 0.044583712168161156, 0.04280473841845521, 0.04651627723413361 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 86787, "billable_hours_per_employee": 130, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 18321338, "net_revenue": 16571294, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 63249 }, { "average_project_size": 138447, "billable_hours_per_employee": 117, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 21136189, "net_revenue": 17087406, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 65219 }, { "average_project_size": 152055, "billable_hours_per_employee": 141, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 20344914, "net_revenue": 17619592, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 67250 }, { "average_project_size": 172973, "billable_hours_per_employee": 151, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 21331635, "net_revenue": 18168354, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 69345 } ], "balance_sheet": [ { "assets": 21148706, "current_assets": 6998089, "current_liabilities": 4237342, "equity": 16128763, "fixed_assets": 14150617, "liabilities": 9706747, "long_term_liabilities": 5469405, "quarter": 1 }, { "assets": 21868045, "current_assets": 9729052, "current_liabilities": 5370533, "equity": 16926202, "fixed_assets": 12138993, "liabilities": 9786299, "long_term_liabilities": 4415766, "quarter": 2 }, { "assets": 22611851, "current_assets": 9573706, "current_liabilities": 5728454, "equity": 17598235, "fixed_assets": 13038145, "liabilities": 9866503, "long_term_liabilities": 4138049, "quarter": 3 }, { "assets": 23380956, "current_assets": 7458800, "current_liabilities": 5529643, "equity": 18692499, "fixed_assets": 15922156, "liabilities": 9947364, "long_term_liabilities": 4417721, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91845, "financing_cash_flow": -102057, "investing_cash_flow": -258601, "net_cash_flow": 5109901, "operating_cash_flow": 5300127, "quarter": 1 }, { "change_in_working_capital": 51774, "financing_cash_flow": 170894, "investing_cash_flow": -384546, "net_cash_flow": 5244487, "operating_cash_flow": 5542900, "quarter": 2 }, { "change_in_working_capital": 18781, "financing_cash_flow": 83678, "investing_cash_flow": -348058, "net_cash_flow": 5528835, "operating_cash_flow": 5591778, "quarter": 3 }, { "change_in_working_capital": -88265, "financing_cash_flow": 130125, "investing_cash_flow": -470497, "net_cash_flow": 5929599, "operating_cash_flow": 6225818, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7835606585102654, "current_ratio": 1.6515280097759397, "debt_to_equity_ratio": 0.6018283609226572, "profit_margin": 0.2828266760580073, "quarter": 1, "return_on_assets": 0.2216118565362817, "return_on_equity": 0.290586699054354 }, { "asset_turnover_ratio": 0.7813869964141742, "current_ratio": 1.8115617202240448, "debt_to_equity_ratio": 0.5781745367330485, "profit_margin": 0.28351032333403914, "quarter": 2, "return_on_assets": 0.2215312800023962, "return_on_equity": 0.28621045642725995 }, { "asset_turnover_ratio": 0.7792193571415272, "current_ratio": 1.6712547573917849, "debt_to_equity_ratio": 0.5606529859386467, "profit_margin": 0.2754256171198516, "quarter": 3, "return_on_assets": 0.21461697231243917, "return_on_equity": 0.27575987023698684 }, { "asset_turnover_ratio": 0.7770577901091812, "current_ratio": 1.3488755060679325, "debt_to_equity_ratio": 0.5321580597650426, "profit_margin": 0.2894542345443071, "quarter": 4, "return_on_assets": 0.22492266783274387, "return_on_equity": 0.2813378243326374 } ], "income_statement": [ { "depreciation": 613323, "expenses": 10501102, "income_tax": 1383388, "marketing_expense": 1093633, "net_income": 6070192, "net_profit": 4686804, "operational_expense": 5776142, "product_revenue": 4499121, "quarter": 1, "rd_expense": 1795518, "revenue": 16571294, "salaries_expense": 3731427, "service_revenue": 12072173 }, { "depreciation": 698444, "expenses": 10743124, "income_tax": 1499826, "marketing_expense": 2074093, "net_income": 6344282, "net_profit": 4844456, "operational_expense": 7324088, "product_revenue": 6682053, "quarter": 2, "rd_expense": 1287376, "revenue": 17087406, "salaries_expense": 4036985, "service_revenue": 10405353 }, { "depreciation": 738891, "expenses": 10990725, "income_tax": 1775980, "marketing_expense": 1558416, "net_income": 6628867, "net_profit": 4852887, "operational_expense": 7482593, "product_revenue": 4577544, "quarter": 3, "rd_expense": 1400476, "revenue": 17619592, "salaries_expense": 3765517, "service_revenue": 13042048 }, { "depreciation": 966911, "expenses": 11244032, "income_tax": 1665415, "marketing_expense": 1699093, "net_income": 6924322, "net_profit": 5258907, "operational_expense": 7081340, "product_revenue": 5002022, "quarter": 4, "rd_expense": 1886450, "revenue": 18168354, "salaries_expense": 5225058, "service_revenue": 13166332 } ], "market_conditions": { "gdp_growth": [ -0.020710607754429167, -0.014097182965610055, -0.01788551742598586, -0.019767174619688285 ], "inflation_rate": [ 0.03314758532705077, 0.035684871170975234, 0.032096588376816386, 0.03040070503030197 ], "interest_rate": [ 0.05450666396669579, 0.05406834893096972, 0.04676705528598881, 0.047488238655964604 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 194045, "billable_hours_per_employee": 112, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 10068050, "net_revenue": 8202130, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 31306 }, { "average_project_size": 110407, "billable_hours_per_employee": 148, "client_concentration": 0.1, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 10890669, "net_revenue": 8514613, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 32499 }, { "average_project_size": 74239, "billable_hours_per_employee": 106, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 11165887, "net_revenue": 8839000, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 33737 }, { "average_project_size": 109006, "billable_hours_per_employee": 132, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 10197329, "net_revenue": 9175747, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 35022 } ], "balance_sheet": [ { "assets": 10450071, "current_assets": 4618769, "current_liabilities": 2714755, "equity": 6323389, "fixed_assets": 5831302, "liabilities": 5599692, "long_term_liabilities": 2884937, "quarter": 1 }, { "assets": 10656423, "current_assets": 4480711, "current_liabilities": 3075377, "equity": 6688744, "fixed_assets": 6175712, "liabilities": 5661791, "long_term_liabilities": 2586414, "quarter": 2 }, { "assets": 10866849, "current_assets": 3946489, "current_liabilities": 3148520, "equity": 6938921, "fixed_assets": 6920360, "liabilities": 5724579, "long_term_liabilities": 2576059, "quarter": 3 }, { "assets": 11081430, "current_assets": 5523475, "current_liabilities": 2574758, "equity": 7181743, "fixed_assets": 5557955, "liabilities": 5788063, "long_term_liabilities": 3213305, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90936, "financing_cash_flow": -138241, "investing_cash_flow": -132400, "net_cash_flow": 1328430, "operating_cash_flow": 1904019, "quarter": 1 }, { "change_in_working_capital": -97664, "financing_cash_flow": -100156, "investing_cash_flow": -422263, "net_cash_flow": 1981433, "operating_cash_flow": 2251589, "quarter": 2 }, { "change_in_working_capital": 5900, "financing_cash_flow": -66273, "investing_cash_flow": -129990, "net_cash_flow": 1998458, "operating_cash_flow": 2236264, "quarter": 3 }, { "change_in_working_capital": -32006, "financing_cash_flow": 33431, "investing_cash_flow": -279827, "net_cash_flow": 1891506, "operating_cash_flow": 2348951, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7848874902381046, "current_ratio": 1.7013575810708517, "debt_to_equity_ratio": 0.8855523517531501, "profit_margin": 0.17958871658947126, "quarter": 1, "return_on_assets": 0.14095693703899237, "return_on_equity": 0.23294628877015158 }, { "asset_turnover_ratio": 0.7990122952138818, "current_ratio": 1.4569631625651098, "debt_to_equity_ratio": 0.8464654948671978, "profit_margin": 0.19896523776242092, "quarter": 2, "return_on_assets": 0.15897567129232765, "return_on_equity": 0.253278044428072 }, { "asset_turnover_ratio": 0.8133912599687361, "current_ratio": 1.2534425698423386, "debt_to_equity_ratio": 0.8249955576666747, "profit_margin": 0.2032640570200249, "quarter": 3, "return_on_assets": 0.16533320744587507, "return_on_equity": 0.25892368568542573 }, { "asset_turnover_ratio": 0.8280291442530432, "current_ratio": 2.1452404458982164, "debt_to_equity_ratio": 0.8059412596635663, "profit_margin": 0.20580079202270943, "quarter": 4, "return_on_assets": 0.1704090537051626, "return_on_equity": 0.2629411829412442 } ], "income_statement": [ { "depreciation": 431009, "expenses": 6137435, "income_tax": 591685, "marketing_expense": 729787, "net_income": 2064695, "net_profit": 1473010, "operational_expense": 4013965, "product_revenue": 2497051, "quarter": 1, "rd_expense": 877592, "revenue": 8202130, "salaries_expense": 2442154, "service_revenue": 5705079 }, { "depreciation": 557477, "expenses": 6354768, "income_tax": 465733, "marketing_expense": 1198493, "net_income": 2159845, "net_profit": 1694112, "operational_expense": 3616200, "product_revenue": 3216257, "quarter": 2, "rd_expense": 980016, "revenue": 8514613, "salaries_expense": 2498412, "service_revenue": 5298356 }, { "depreciation": 439613, "expenses": 6579798, "income_tax": 462551, "marketing_expense": 1143067, "net_income": 2259202, "net_profit": 1796651, "operational_expense": 3415872, "product_revenue": 3444646, "quarter": 3, "rd_expense": 1170977, "revenue": 8839000, "salaries_expense": 2320612, "service_revenue": 5394354 }, { "depreciation": 460575, "expenses": 6812796, "income_tax": 474575, "marketing_expense": 894553, "net_income": 2362951, "net_profit": 1888376, "operational_expense": 3876386, "product_revenue": 2853339, "quarter": 4, "rd_expense": 776086, "revenue": 9175747, "salaries_expense": 2440108, "service_revenue": 6322408 } ], "market_conditions": { "gdp_growth": [ -0.018437967576141513, -0.026579722850599206, -0.013415554827170537, -0.014109048495447467 ], "inflation_rate": [ 0.02299229462025428, 0.029206575968813882, 0.020999567498916856, 0.025747877560292808 ], "interest_rate": [ 0.043389689560735585, 0.04594850648244683, 0.04191098257426006, 0.04370857171869297 ], "year": 2009 }, "random_event": { "description": "Johnson Ltd Economic Slowdown Impact in 2009", "impact": 0.06, "type": "Economic Slowdown Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 194057, "billable_hours_per_employee": 94, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 8132641, "net_revenue": 7001266, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 26722 }, { "average_project_size": 118479, "billable_hours_per_employee": 136, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 9068249, "net_revenue": 7068466, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 26979 }, { "average_project_size": 161341, "billable_hours_per_employee": 135, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 7973229, "net_revenue": 7136311, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 27238 }, { "average_project_size": 182383, "billable_hours_per_employee": 133, "client_concentration": 0.33, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 9350802, "net_revenue": 7204808, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 27499 } ], "balance_sheet": [ { "assets": 8056767, "current_assets": 3918897, "current_liabilities": 2106041, "equity": 5413787, "fixed_assets": 4137870, "liabilities": 4167662, "long_term_liabilities": 2061621, "quarter": 1 }, { "assets": 8277215, "current_assets": 3420410, "current_liabilities": 2285976, "equity": 5586230, "fixed_assets": 4856805, "liabilities": 4230182, "long_term_liabilities": 1944206, "quarter": 2 }, { "assets": 8503695, "current_assets": 4077549, "current_liabilities": 2562479, "equity": 5606341, "fixed_assets": 4426146, "liabilities": 4293641, "long_term_liabilities": 1731162, "quarter": 3 }, { "assets": 8736372, "current_assets": 2725607, "current_liabilities": 2579921, "equity": 5737709, "fixed_assets": 6010765, "liabilities": 4358051, "long_term_liabilities": 1778130, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6494, "financing_cash_flow": 156766, "investing_cash_flow": -263989, "net_cash_flow": 1668326, "operating_cash_flow": 2030020, "quarter": 1 }, { "change_in_working_capital": -11392, "financing_cash_flow": 15898, "investing_cash_flow": -373974, "net_cash_flow": 1585314, "operating_cash_flow": 1959398, "quarter": 2 }, { "change_in_working_capital": -21344, "financing_cash_flow": -64837, "investing_cash_flow": -215225, "net_cash_flow": 1565515, "operating_cash_flow": 1873502, "quarter": 3 }, { "change_in_working_capital": -30598, "financing_cash_flow": 155275, "investing_cash_flow": -424672, "net_cash_flow": 1347723, "operating_cash_flow": 1873068, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8689919914526509, "current_ratio": 1.8607885601467398, "debt_to_equity_ratio": 0.7698237850879616, "profit_margin": 0.21777232860456952, "quarter": 1, "return_on_assets": 0.18924240951736596, "return_on_equity": 0.281629476741512 }, { "asset_turnover_ratio": 0.8539667025684363, "current_ratio": 1.4962580534528795, "debt_to_equity_ratio": 0.7572516706258067, "profit_margin": 0.21775545075833994, "quarter": 2, "return_on_assets": 0.18595590425040306, "return_on_equity": 0.27553412587738063 }, { "asset_turnover_ratio": 0.8392011943043582, "current_ratio": 1.5912516746478702, "debt_to_equity_ratio": 0.7658544137789692, "profit_margin": 0.19565949409996286, "quarter": 3, "return_on_assets": 0.16419768112567537, "return_on_equity": 0.2490549540243806 }, { "asset_turnover_ratio": 0.8246910731365377, "current_ratio": 1.0564691709552347, "debt_to_equity_ratio": 0.7595454910662078, "profit_margin": 0.18867789398412838, "quarter": 4, "return_on_assets": 0.1556009748669127, "return_on_equity": 0.23692174001853353 } ], "income_statement": [ { "depreciation": 505338, "expenses": 5070022, "income_tax": 406562, "marketing_expense": 709099, "net_income": 1931244, "net_profit": 1524682, "operational_expense": 3373949, "product_revenue": 2676529, "quarter": 1, "rd_expense": 632077, "revenue": 7001266, "salaries_expense": 2328619, "service_revenue": 4324737 }, { "depreciation": 420201, "expenses": 5136846, "income_tax": 392423, "marketing_expense": 767216, "net_income": 1931620, "net_profit": 1539197, "operational_expense": 2997514, "product_revenue": 1626478, "quarter": 2, "rd_expense": 577349, "revenue": 7068466, "salaries_expense": 2276387, "service_revenue": 5441988 }, { "depreciation": 477215, "expenses": 5204551, "income_tax": 535473, "marketing_expense": 1021034, "net_income": 1931760, "net_profit": 1396287, "operational_expense": 3063180, "product_revenue": 2171868, "quarter": 3, "rd_expense": 826674, "revenue": 7136311, "salaries_expense": 2258042, "service_revenue": 4964443 }, { "depreciation": 513680, "expenses": 5273148, "income_tax": 572272, "marketing_expense": 859332, "net_income": 1931660, "net_profit": 1359388, "operational_expense": 3332294, "product_revenue": 2028021, "quarter": 4, "rd_expense": 795358, "revenue": 7204808, "salaries_expense": 2567382, "service_revenue": 5176787 } ], "market_conditions": { "gdp_growth": [ -0.012666855024539441, -0.0221368293674394, -0.02519521737797821, -0.013440901768314448 ], "inflation_rate": [ 0.021194855735992772, 0.01726760344802328, 0.026078148231608925, 0.02437415344696819 ], "interest_rate": [ 0.05591215451090387, 0.05272954967115582, 0.05229063374840161, 0.04822181286622554 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 104095, "billable_hours_per_employee": 149, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 14859452, "net_revenue": 12748208, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 48657 }, { "average_project_size": 62660, "billable_hours_per_employee": 133, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 15498035, "net_revenue": 13181969, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 50313 }, { "average_project_size": 57585, "billable_hours_per_employee": 135, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 15134407, "net_revenue": 13630490, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 52025 }, { "average_project_size": 188198, "billable_hours_per_employee": 159, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 17335804, "net_revenue": 14094271, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 53795 } ], "balance_sheet": [ { "assets": 13083640, "current_assets": 6386476, "current_liabilities": 4049169, "equity": 8985941, "fixed_assets": 6697164, "liabilities": 7127417, "long_term_liabilities": 3078248, "quarter": 1 }, { "assets": 13441151, "current_assets": 4394582, "current_liabilities": 3716783, "equity": 9458158, "fixed_assets": 9046569, "liabilities": 7240092, "long_term_liabilities": 3523309, "quarter": 2 }, { "assets": 13808430, "current_assets": 4519253, "current_liabilities": 3117450, "equity": 9994563, "fixed_assets": 9289177, "liabilities": 7354549, "long_term_liabilities": 4237099, "quarter": 3 }, { "assets": 14185746, "current_assets": 5894287, "current_liabilities": 3150078, "equity": 10148700, "fixed_assets": 8291459, "liabilities": 7470815, "long_term_liabilities": 4320737, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50744, "financing_cash_flow": 109996, "investing_cash_flow": -323365, "net_cash_flow": 3276755, "operating_cash_flow": 3579932, "quarter": 1 }, { "change_in_working_capital": -96350, "financing_cash_flow": -166578, "investing_cash_flow": -358024, "net_cash_flow": 3755850, "operating_cash_flow": 3983123, "quarter": 2 }, { "change_in_working_capital": 37040, "financing_cash_flow": -86679, "investing_cash_flow": -386449, "net_cash_flow": 4177379, "operating_cash_flow": 4293142, "quarter": 3 }, { "change_in_working_capital": 31859, "financing_cash_flow": 160657, "investing_cash_flow": -498150, "net_cash_flow": 4153869, "operating_cash_flow": 4141532, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9743624862805763, "current_ratio": 1.5772312788130107, "debt_to_equity_ratio": 0.7931742485288964, "profit_margin": 0.23765834382369663, "quarter": 1, "return_on_assets": 0.2315653747733811, "return_on_equity": 0.33716201786768907 }, { "asset_turnover_ratio": 0.980717276370156, "current_ratio": 1.1823617359420768, "debt_to_equity_ratio": 0.7654864721016502, "profit_margin": 0.24708744194437113, "quarter": 2, "return_on_assets": 0.24232292308895273, "return_on_equity": 0.3443692735942876 }, { "asset_turnover_ratio": 0.9871136689688835, "current_ratio": 1.4496633466454956, "debt_to_equity_ratio": 0.7358549843549939, "profit_margin": 0.25976190144301486, "quarter": 3, "return_on_assets": 0.25641452359174793, "return_on_equity": 0.3542608116032687 }, { "asset_turnover_ratio": 0.9935516256952578, "current_ratio": 1.8711558888383082, "debt_to_equity_ratio": 0.7361351700217762, "profit_margin": 0.24362870559250635, "quarter": 4, "return_on_assets": 0.242057696507466, "return_on_equity": 0.3383456994491905 } ], "income_statement": [ { "depreciation": 550214, "expenses": 8464161, "income_tax": 1254329, "marketing_expense": 920033, "net_income": 4284047, "net_profit": 3029718, "operational_expense": 4718219, "product_revenue": 3128974, "quarter": 1, "rd_expense": 1416367, "revenue": 12748208, "salaries_expense": 3893605, "service_revenue": 9619234 }, { "depreciation": 726024, "expenses": 8774540, "income_tax": 1150330, "marketing_expense": 976606, "net_income": 4407429, "net_profit": 3257099, "operational_expense": 5566511, "product_revenue": 3147573, "quarter": 2, "rd_expense": 1729710, "revenue": 13181969, "salaries_expense": 3216845, "service_revenue": 10034396 }, { "depreciation": 752460, "expenses": 9096302, "income_tax": 993506, "marketing_expense": 932602, "net_income": 4534188, "net_profit": 3540682, "operational_expense": 5467357, "product_revenue": 4092212, "quarter": 3, "rd_expense": 1038080, "revenue": 13630490, "salaries_expense": 4123852, "service_revenue": 9538278 }, { "depreciation": 707763, "expenses": 9429862, "income_tax": 1230640, "marketing_expense": 1709483, "net_income": 4664409, "net_profit": 3433769, "operational_expense": 5382315, "product_revenue": 4829504, "quarter": 4, "rd_expense": 1256954, "revenue": 14094271, "salaries_expense": 3349128, "service_revenue": 9264767 } ], "market_conditions": { "gdp_growth": [ -0.01051668065944874, -0.008715942708803706, 0.004526957729231259, 0.004684920928711292 ], "inflation_rate": [ 0.02857591624519917, 0.022984475023006642, 0.021546838629379287, 0.02340707116025289 ], "interest_rate": [ 0.04336440133565965, 0.05234111833538435, 0.05178972458171252, 0.045421937896748026 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 106346, "billable_hours_per_employee": 143, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 6192729, "net_revenue": 5371036, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 20500 }, { "average_project_size": 176916, "billable_hours_per_employee": 126, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 6882698, "net_revenue": 5526751, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 21094 }, { "average_project_size": 99903, "billable_hours_per_employee": 107, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 6752146, "net_revenue": 5686982, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 21706 }, { "average_project_size": 182587, "billable_hours_per_employee": 114, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 7275915, "net_revenue": 5851857, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 22335 } ], "balance_sheet": [ { "assets": 7933776, "current_assets": 3950915, "current_liabilities": 2016034, "equity": 5562995, "fixed_assets": 3982861, "liabilities": 3714891, "long_term_liabilities": 1698857, "quarter": 1 }, { "assets": 8076975, "current_assets": 3864923, "current_liabilities": 2232485, "equity": 5576420, "fixed_assets": 4212052, "liabilities": 3776207, "long_term_liabilities": 1543722, "quarter": 2 }, { "assets": 8222759, "current_assets": 3589205, "current_liabilities": 1546271, "equity": 5696098, "fixed_assets": 4633554, "liabilities": 3838535, "long_term_liabilities": 2292264, "quarter": 3 }, { "assets": 8371174, "current_assets": 4025239, "current_liabilities": 2035416, "equity": 5784052, "fixed_assets": 4345935, "liabilities": 3901892, "long_term_liabilities": 1866476, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78473, "financing_cash_flow": -61101, "investing_cash_flow": -425426, "net_cash_flow": 1393101, "operating_cash_flow": 1705692, "quarter": 1 }, { "change_in_working_capital": 42699, "financing_cash_flow": 11937, "investing_cash_flow": -105567, "net_cash_flow": 1050993, "operating_cash_flow": 1481997, "quarter": 2 }, { "change_in_working_capital": -59579, "financing_cash_flow": -7965, "investing_cash_flow": -475444, "net_cash_flow": 1599909, "operating_cash_flow": 1578524, "quarter": 3 }, { "change_in_working_capital": -93319, "financing_cash_flow": 26675, "investing_cash_flow": -421962, "net_cash_flow": 1463974, "operating_cash_flow": 1707048, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6769835699923971, "current_ratio": 1.9597462145975713, "debt_to_equity_ratio": 0.6677861475697893, "profit_margin": 0.2502515343408609, "quarter": 1, "return_on_assets": 0.16941617711415094, "return_on_equity": 0.24161625167737882 }, { "asset_turnover_ratio": 0.684260010709455, "current_ratio": 1.7312201425765459, "debt_to_equity_ratio": 0.6771740650811812, "profit_margin": 0.23081408950756058, "quarter": 2, "return_on_assets": 0.15793685135833652, "return_on_equity": 0.22875823557049146 }, { "asset_turnover_ratio": 0.6916148217404888, "current_ratio": 2.3212004881421175, "debt_to_equity_ratio": 0.6738885110473872, "profit_margin": 0.23068017447567093, "quarter": 3, "return_on_assets": 0.159541827749056, "return_on_equity": 0.2303109953515547 }, { "asset_turnover_ratio": 0.6990485444454984, "current_ratio": 1.9776001564299386, "debt_to_equity_ratio": 0.6745949033653225, "profit_margin": 0.22467568841822347, "quarter": 4, "return_on_assets": 0.15705921296104944, "return_on_equity": 0.22730950551620213 } ], "income_statement": [ { "depreciation": 361582, "expenses": 3638833, "income_tax": 388093, "marketing_expense": 400537, "net_income": 1732203, "net_profit": 1344110, "operational_expense": 2177782, "product_revenue": 2118021, "quarter": 1, "rd_expense": 403264, "revenue": 5371036, "salaries_expense": 1709736, "service_revenue": 3253015 }, { "depreciation": 206345, "expenses": 3759099, "income_tax": 492000, "marketing_expense": 486131, "net_income": 1767652, "net_profit": 1275652, "operational_expense": 2197232, "product_revenue": 1241184, "quarter": 2, "rd_expense": 441705, "revenue": 5526751, "salaries_expense": 1287116, "service_revenue": 4285567 }, { "depreciation": 266650, "expenses": 3883340, "income_tax": 491768, "marketing_expense": 530770, "net_income": 1803642, "net_profit": 1311874, "operational_expense": 2103004, "product_revenue": 1369527, "quarter": 3, "rd_expense": 512351, "revenue": 5686982, "salaries_expense": 1411054, "service_revenue": 4317455 }, { "depreciation": 392278, "expenses": 4011687, "income_tax": 525400, "marketing_expense": 739314, "net_income": 1840170, "net_profit": 1314770, "operational_expense": 2564062, "product_revenue": 2069857, "quarter": 4, "rd_expense": 539429, "revenue": 5851857, "salaries_expense": 1663161, "service_revenue": 3782000 } ], "market_conditions": { "gdp_growth": [ -0.0005023199488340853, -0.00048820895766386527, 0.0037180632107012106, 0.004694050322514121 ], "inflation_rate": [ 0.026189908817486396, 0.028550847567366918, 0.03272502262395219, 0.03475208582071349 ], "interest_rate": [ 0.05719637535623112, 0.06004387856991832, 0.05849654015611562, 0.05475853432038066 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 59617, "billable_hours_per_employee": 150, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 13786319, "net_revenue": 12363912, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 47191 }, { "average_project_size": 118723, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 14583211, "net_revenue": 12580130, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 48016 }, { "average_project_size": 181257, "billable_hours_per_employee": 142, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 14106855, "net_revenue": 12800131, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 48855 }, { "average_project_size": 192615, "billable_hours_per_employee": 92, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 14725099, "net_revenue": 13023978, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 49710 } ], "balance_sheet": [ { "assets": 16095276, "current_assets": 5913613, "current_liabilities": 4990686, "equity": 9051550, "fixed_assets": 10181663, "liabilities": 9002840, "long_term_liabilities": 4012154, "quarter": 1 }, { "assets": 16406972, "current_assets": 5825094, "current_liabilities": 4030276, "equity": 9231071, "fixed_assets": 10581878, "liabilities": 9208829, "long_term_liabilities": 5178553, "quarter": 2 }, { "assets": 16724703, "current_assets": 7021884, "current_liabilities": 5020680, "equity": 9332407, "fixed_assets": 9702819, "liabilities": 9419530, "long_term_liabilities": 4398850, "quarter": 3 }, { "assets": 17048588, "current_assets": 6079476, "current_liabilities": 5193641, "equity": 9437915, "fixed_assets": 10969112, "liabilities": 9635052, "long_term_liabilities": 4441411, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46504, "financing_cash_flow": 82177, "investing_cash_flow": -270166, "net_cash_flow": 2194272, "operating_cash_flow": 2724385, "quarter": 1 }, { "change_in_working_capital": -8202, "financing_cash_flow": 27796, "investing_cash_flow": -377617, "net_cash_flow": 2471803, "operating_cash_flow": 3018881, "quarter": 2 }, { "change_in_working_capital": -91021, "financing_cash_flow": 72977, "investing_cash_flow": -348125, "net_cash_flow": 2754142, "operating_cash_flow": 2959438, "quarter": 3 }, { "change_in_working_capital": 95867, "financing_cash_flow": -5936, "investing_cash_flow": -422177, "net_cash_flow": 2607754, "operating_cash_flow": 2654607, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7681702382736401, "current_ratio": 1.184929887394238, "debt_to_equity_ratio": 0.9946186012340428, "profit_margin": 0.15845421740303556, "quarter": 1, "return_on_assets": 0.12171981393795298, "return_on_equity": 0.21643961531450415 }, { "asset_turnover_ratio": 0.766755133122675, "current_ratio": 1.4453337687046743, "debt_to_equity_ratio": 0.9975905287696303, "profit_margin": 0.16159833006495164, "quarter": 2, "return_on_assets": 0.12390634908135395, "return_on_equity": 0.22022666708987507 }, { "asset_turnover_ratio": 0.765342798613524, "current_ratio": 1.398592222567461, "debt_to_equity_ratio": 1.0093355336945764, "profit_margin": 0.158376035370263, "quarter": 3, "return_on_assets": 0.12121195814359155, "return_on_equity": 0.21722520245848687 }, { "asset_turnover_ratio": 0.7639329427164291, "current_ratio": 1.1705614616027562, "debt_to_equity_ratio": 1.02088777023315, "profit_margin": 0.1554347680869854, "quarter": 4, "return_on_assets": 0.11874173978513645, "return_on_equity": 0.21449430303197264 } ], "income_statement": [ { "depreciation": 765271, "expenses": 9702058, "income_tax": 702740, "marketing_expense": 1376513, "net_income": 2661854, "net_profit": 1959114, "operational_expense": 5367958, "product_revenue": 2619125, "quarter": 1, "rd_expense": 1850800, "revenue": 12363912, "salaries_expense": 4191511, "service_revenue": 9744787 }, { "depreciation": 985953, "expenses": 9883270, "income_tax": 663932, "marketing_expense": 1099286, "net_income": 2696860, "net_profit": 2032928, "operational_expense": 5205371, "product_revenue": 2680247, "quarter": 2, "rd_expense": 1388177, "revenue": 12580130, "salaries_expense": 4415123, "service_revenue": 9899883 }, { "depreciation": 932204, "expenses": 10067867, "income_tax": 705030, "marketing_expense": 1360865, "net_income": 2732264, "net_profit": 2027234, "operational_expense": 5786465, "product_revenue": 2776486, "quarter": 3, "rd_expense": 1300649, "revenue": 12800131, "salaries_expense": 3080270, "service_revenue": 10023645 }, { "depreciation": 630228, "expenses": 10255911, "income_tax": 743688, "marketing_expense": 1192150, "net_income": 2768067, "net_profit": 2024379, "operational_expense": 6624836, "product_revenue": 3087681, "quarter": 4, "rd_expense": 1772230, "revenue": 13023978, "salaries_expense": 4641196, "service_revenue": 9936297 } ], "market_conditions": { "gdp_growth": [ 0.004062962571048441, 0.003082257218174792, -0.004043117183019997, -0.003544545759887309 ], "inflation_rate": [ 0.03000828373593834, 0.031120231271690908, 0.025318171923340002, 0.02660239991424615 ], "interest_rate": [ 0.06127863839217064, 0.058310786196372866, 0.06290963332149631, 0.06317645684939964 ], "year": 2013 }, "random_event": { "description": "Johnson Ltd Technology Adoption in 2013", "impact": 0.01, "type": "Technology Adoption" }, "year": 2013 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 1991, "industry": "Advertising", "location": "Andrewland", "name": "Gonzalez Inc", "num_employees": 893, "region": "North America", "revenue_size": "Large", "website": "www.gonzalezinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 155912, "billable_hours_per_employee": 96, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 92259846, "net_revenue": 71479867, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 80045 }, { "average_project_size": 130785, "billable_hours_per_employee": 98, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 84441948, "net_revenue": 70660045, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 79127 }, { "average_project_size": 85341, "billable_hours_per_employee": 131, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 86062232, "net_revenue": 69849626, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 78219 }, { "average_project_size": 194125, "billable_hours_per_employee": 153, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 80234004, "net_revenue": 69048503, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 77322 } ], "balance_sheet": [ { "assets": 103442138, "current_assets": 51133653, "current_liabilities": 28468401, "equity": 76572545, "fixed_assets": 52308485, "liabilities": 48945876, "long_term_liabilities": 20477475, "quarter": 1 }, { "assets": 105589391, "current_assets": 46460935, "current_liabilities": 29469901, "equity": 76200771, "fixed_assets": 59128456, "liabilities": 50031800, "long_term_liabilities": 20561899, "quarter": 2 }, { "assets": 107781216, "current_assets": 35968387, "current_liabilities": 22899072, "equity": 77339307, "fixed_assets": 71812829, "liabilities": 51141817, "long_term_liabilities": 28242745, "quarter": 3 }, { "assets": 110018538, "current_assets": 46215366, "current_liabilities": 23454145, "equity": 77969560, "fixed_assets": 63803172, "liabilities": 52276461, "long_term_liabilities": 28822316, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53703, "financing_cash_flow": -10845, "investing_cash_flow": -172254, "net_cash_flow": 25027609, "operating_cash_flow": 25358770, "quarter": 1 }, { "change_in_working_capital": -21034, "financing_cash_flow": -156304, "investing_cash_flow": -360337, "net_cash_flow": 22679651, "operating_cash_flow": 22910532, "quarter": 2 }, { "change_in_working_capital": -10923, "financing_cash_flow": -127759, "investing_cash_flow": -359235, "net_cash_flow": 24910421, "operating_cash_flow": 24910739, "quarter": 3 }, { "change_in_working_capital": 62128, "financing_cash_flow": 145156, "investing_cash_flow": -149374, "net_cash_flow": 24323041, "operating_cash_flow": 24319418, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6910130473134652, "current_ratio": 1.7961547260768176, "debt_to_equity_ratio": 0.6392092100373574, "profit_margin": 0.3088461678307264, "quarter": 1, "return_on_assets": 0.21341673158379615, "return_on_equity": 0.28830546248658706 }, { "asset_turnover_ratio": 0.6691964441768586, "current_ratio": 1.5765555167626792, "debt_to_equity_ratio": 0.6565786585020249, "profit_margin": 0.29214784677818983, "quarter": 2, "return_on_assets": 0.19550430023789037, "return_on_equity": 0.2709051329677491 }, { "asset_turnover_ratio": 0.6480686393443548, "current_ratio": 1.5707355739132136, "debt_to_equity_ratio": 0.6612655192268532, "profit_margin": 0.29634958961698665, "quarter": 3, "return_on_assets": 0.19205487531333845, "return_on_equity": 0.2676505492866648 }, { "asset_turnover_ratio": 0.6276078945895464, "current_ratio": 1.9704562242622785, "debt_to_equity_ratio": 0.6704726947285582, "profit_margin": 0.29294600347816374, "quarter": 4, "return_on_assets": 0.18385522447135227, "return_on_equity": 0.25942794854812573 } ], "income_statement": [ { "depreciation": 3282487, "expenses": 43746828, "income_tax": 5656756, "marketing_expense": 6055483, "net_income": 27733039, "net_profit": 22076283, "operational_expense": 25332421, "product_revenue": 21068166, "quarter": 1, "rd_expense": 5480708, "revenue": 71479867, "salaries_expense": 16513237, "service_revenue": 50411701 }, { "depreciation": 2267352, "expenses": 43007187, "income_tax": 7009678, "marketing_expense": 8177472, "net_income": 27652858, "net_profit": 20643180, "operational_expense": 26457314, "product_revenue": 24339375, "quarter": 2, "rd_expense": 4861782, "revenue": 70660045, "salaries_expense": 14616404, "service_revenue": 46320670 }, { "depreciation": 4210831, "expenses": 42280052, "income_tax": 6869666, "marketing_expense": 5445359, "net_income": 27569574, "net_profit": 20699908, "operational_expense": 24977013, "product_revenue": 27458460, "quarter": 3, "rd_expense": 6255839, "revenue": 69849626, "salaries_expense": 15649608, "service_revenue": 42391166 }, { "depreciation": 4091935, "expenses": 41565211, "income_tax": 7255809, "marketing_expense": 5437958, "net_income": 27483292, "net_profit": 20227483, "operational_expense": 24450680, "product_revenue": 23794182, "quarter": 4, "rd_expense": 7923939, "revenue": 69048503, "salaries_expense": 18210983, "service_revenue": 45254321 } ], "market_conditions": { "gdp_growth": [ 0.021476796562053226, 0.02256215544783638, 0.022821205381634617, 0.029403359980177297 ], "inflation_rate": [ 0.017154771976118182, 0.023245821996418104, 0.024114771489938253, 0.023561413438842868 ], "interest_rate": [ 0.025877192772031165, 0.026471017841818014, 0.026484029724044508, 0.023249057972592056 ], "year": 1991 }, "random_event": { "description": "Gonzalez Inc Technology Adoption in 1991", "impact": 0.01, "type": "Technology Adoption" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 158575, "billable_hours_per_employee": 147, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 97953562, "net_revenue": 76224013, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 85357 }, { "average_project_size": 157024, "billable_hours_per_employee": 119, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 95618859, "net_revenue": 77137140, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 86380 }, { "average_project_size": 95894, "billable_hours_per_employee": 106, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 98477777, "net_revenue": 78061206, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 87415 }, { "average_project_size": 79042, "billable_hours_per_employee": 80, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 99544304, "net_revenue": 78996342, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 88462 } ], "balance_sheet": [ { "assets": 87959085, "current_assets": 42746198, "current_liabilities": 18230038, "equity": 66881503, "fixed_assets": 45212887, "liabilities": 42360181, "long_term_liabilities": 24130143, "quarter": 1 }, { "assets": 89955596, "current_assets": 44370152, "current_liabilities": 17107087, "equity": 68100214, "fixed_assets": 45585444, "liabilities": 42698638, "long_term_liabilities": 25591551, "quarter": 2 }, { "assets": 91997424, "current_assets": 29524796, "current_liabilities": 21249020, "equity": 71415064, "fixed_assets": 62472628, "liabilities": 43039800, "long_term_liabilities": 21790780, "quarter": 3 }, { "assets": 94085598, "current_assets": 43052250, "current_liabilities": 17484745, "equity": 72658051, "fixed_assets": 51033348, "liabilities": 43383688, "long_term_liabilities": 25898943, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51401, "financing_cash_flow": 162027, "investing_cash_flow": -483473, "net_cash_flow": 25984798, "operating_cash_flow": 25930604, "quarter": 1 }, { "change_in_working_capital": 79381, "financing_cash_flow": -184748, "investing_cash_flow": -247179, "net_cash_flow": 25158429, "operating_cash_flow": 25249800, "quarter": 2 }, { "change_in_working_capital": -6492, "financing_cash_flow": 109265, "investing_cash_flow": -376803, "net_cash_flow": 27272976, "operating_cash_flow": 27441952, "quarter": 3 }, { "change_in_working_capital": 12943, "financing_cash_flow": 74794, "investing_cash_flow": -120694, "net_cash_flow": 26714999, "operating_cash_flow": 26637992, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8665848786398812, "current_ratio": 2.344822210463851, "debt_to_equity_ratio": 0.6333616784897911, "profit_margin": 0.27921121130161436, "quarter": 1, "return_on_assets": 0.24196021366070372, "return_on_equity": 0.31821352758773974 }, { "asset_turnover_ratio": 0.8575024059648274, "current_ratio": 2.593670798540979, "debt_to_equity_ratio": 0.6269971192748381, "profit_margin": 0.27021038114713614, "quarter": 2, "return_on_assets": 0.23170605195034225, "return_on_equity": 0.30606740824632356 }, { "asset_turnover_ratio": 0.8485151279888011, "current_ratio": 1.3894662436197058, "debt_to_equity_ratio": 0.6026711675284643, "profit_margin": 0.2876901491888301, "quarter": 3, "return_on_assets": 0.24410944376007745, "return_on_equity": 0.3144636263295934 }, { "asset_turnover_ratio": 0.839622042897575, "current_ratio": 2.4622749716967562, "debt_to_equity_ratio": 0.5970940233450522, "profit_margin": 0.2779387050605457, "quarter": 4, "return_on_assets": 0.23336346334324198, "return_on_equity": 0.3021845576342256 } ], "income_statement": [ { "depreciation": 4648005, "expenses": 48245253, "income_tax": 6696161, "marketing_expense": 6157704, "net_income": 27978760, "net_profit": 21282599, "operational_expense": 32277921, "product_revenue": 23259887, "quarter": 1, "rd_expense": 6175411, "revenue": 76224013, "salaries_expense": 20994572, "service_revenue": 52964126 }, { "depreciation": 4406544, "expenses": 49045835, "income_tax": 7248049, "marketing_expense": 8486390, "net_income": 28091305, "net_profit": 20843256, "operational_expense": 27737641, "product_revenue": 22416598, "quarter": 2, "rd_expense": 9688407, "revenue": 77137140, "salaries_expense": 22634713, "service_revenue": 54720542 }, { "depreciation": 4984512, "expenses": 49859703, "income_tax": 5744063, "marketing_expense": 5820866, "net_income": 28201503, "net_profit": 22457440, "operational_expense": 34741157, "product_revenue": 30463717, "quarter": 3, "rd_expense": 6992395, "revenue": 78061206, "salaries_expense": 19150387, "service_revenue": 47597489 }, { "depreciation": 4681851, "expenses": 50687076, "income_tax": 6353125, "marketing_expense": 7503126, "net_income": 28309266, "net_profit": 21956141, "operational_expense": 28668818, "product_revenue": 16237461, "quarter": 4, "rd_expense": 9601694, "revenue": 78996342, "salaries_expense": 20495688, "service_revenue": 62758881 } ], "market_conditions": { "gdp_growth": [ 0.022394028459475197, 0.02500236489061873, 0.03233595210890003, 0.025964018432514453 ], "inflation_rate": [ 0.019151087477852942, 0.015764991321680143, 0.021965485852834296, 0.019443276547639665 ], "interest_rate": [ 0.02642131789863665, 0.02899613334737132, 0.025493983278228258, 0.02419977372436672 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 126933, "billable_hours_per_employee": 99, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 98686742, "net_revenue": 87608077, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 98105 }, { "average_project_size": 153972, "billable_hours_per_employee": 143, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 103318063, "net_revenue": 85751004, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 96026 }, { "average_project_size": 139481, "billable_hours_per_employee": 158, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 94510121, "net_revenue": 83933296, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 93990 }, { "average_project_size": 130629, "billable_hours_per_employee": 116, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 103199063, "net_revenue": 82154119, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 91998 } ], "balance_sheet": [ { "assets": 128807240, "current_assets": 41617007, "current_liabilities": 32064704, "equity": 77419403, "fixed_assets": 87190233, "liabilities": 65465138, "long_term_liabilities": 33400434, "quarter": 1 }, { "assets": 131227383, "current_assets": 49215817, "current_liabilities": 36170424, "equity": 78371015, "fixed_assets": 82011566, "liabilities": 66347081, "long_term_liabilities": 30176657, "quarter": 2 }, { "assets": 133692998, "current_assets": 61221535, "current_liabilities": 30082944, "equity": 79070567, "fixed_assets": 72471463, "liabilities": 67240906, "long_term_liabilities": 37157962, "quarter": 3 }, { "assets": 136204939, "current_assets": 56065254, "current_liabilities": 31830914, "equity": 82034680, "fixed_assets": 80139685, "liabilities": 68146772, "long_term_liabilities": 36315858, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26133, "financing_cash_flow": 59081, "investing_cash_flow": -117371, "net_cash_flow": 18575466, "operating_cash_flow": 18529263, "quarter": 1 }, { "change_in_working_capital": -36049, "financing_cash_flow": -30398, "investing_cash_flow": -192880, "net_cash_flow": 18407283, "operating_cash_flow": 18983183, "quarter": 2 }, { "change_in_working_capital": 30082, "financing_cash_flow": -121297, "investing_cash_flow": -165840, "net_cash_flow": 17412191, "operating_cash_flow": 17870618, "quarter": 3 }, { "change_in_working_capital": -26805, "financing_cash_flow": 109410, "investing_cash_flow": -344870, "net_cash_flow": 18315699, "operating_cash_flow": 18508719, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6801487012686553, "current_ratio": 1.2979071005926017, "debt_to_equity_ratio": 0.8455908398053651, "profit_margin": 0.1606849674374202, "quarter": 1, "return_on_assets": 0.10928967191595752, "return_on_equity": 0.1818316914688686 }, { "asset_turnover_ratio": 0.6534535859790788, "current_ratio": 1.3606646413655532, "debt_to_equity_ratio": 0.8465767733134502, "profit_margin": 0.15732425710140957, "quarter": 2, "return_on_assets": 0.10280409996441063, "return_on_equity": 0.17213906187127984 }, { "asset_turnover_ratio": 0.6278062221328898, "current_ratio": 2.035091213147224, "debt_to_equity_ratio": 0.850391094324643, "profit_margin": 0.15033932421765017, "quarter": 3, "return_on_assets": 0.09438396317509463, "return_on_equity": 0.15958498185551143 }, { "asset_turnover_ratio": 0.6031654916713409, "current_ratio": 1.7613460298375347, "debt_to_equity_ratio": 0.8307068669006815, "profit_margin": 0.17012552955500623, "quarter": 4, "return_on_assets": 0.10261384867989258, "return_on_equity": 0.1703732250799296 } ], "income_statement": [ { "depreciation": 4451962, "expenses": 69414788, "income_tax": 4115988, "marketing_expense": 13478834, "net_income": 18193289, "net_profit": 14077301, "operational_expense": 39108595, "product_revenue": 25582633, "quarter": 1, "rd_expense": 9017057, "revenue": 87608077, "salaries_expense": 24715449, "service_revenue": 62025444 }, { "depreciation": 5492470, "expenses": 67682808, "income_tax": 4577483, "marketing_expense": 8294471, "net_income": 18068196, "net_profit": 13490713, "operational_expense": 35696123, "product_revenue": 23308028, "quarter": 2, "rd_expense": 8141324, "revenue": 85751004, "salaries_expense": 28574376, "service_revenue": 62442976 }, { "depreciation": 5252143, "expenses": 65994044, "income_tax": 5320777, "marketing_expense": 9427194, "net_income": 17939252, "net_profit": 12618475, "operational_expense": 40793655, "product_revenue": 20622695, "quarter": 3, "rd_expense": 11103777, "revenue": 83933296, "salaries_expense": 31571574, "service_revenue": 63310601 }, { "depreciation": 4532206, "expenses": 64347416, "income_tax": 3830190, "marketing_expense": 11588454, "net_income": 17806703, "net_profit": 13976513, "operational_expense": 44610725, "product_revenue": 17082499, "quarter": 4, "rd_expense": 7941486, "revenue": 82154119, "salaries_expense": 22523302, "service_revenue": 65071620 } ], "market_conditions": { "gdp_growth": [ 0.03162868821317847, 0.0234475733601589, 0.03346346603936542, 0.019900857318651988 ], "inflation_rate": [ 0.013480332595900743, 0.02034014471037975, 0.02114232400056415, 0.018887511817664817 ], "interest_rate": [ 0.031932870898125944, 0.03598627455242328, 0.036825481892720495, 0.0316157398825707 ], "year": 1993 }, "random_event": { "description": "Gonzalez Inc Introduction of New Service in 1993", "impact": -0.09, "type": "Introduction of New Service" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 185585, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 29463591, "net_revenue": 24314555, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 27228 }, { "average_project_size": 168234, "billable_hours_per_employee": 86, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 30914664, "net_revenue": 24600058, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 27548 }, { "average_project_size": 66011, "billable_hours_per_employee": 101, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 28650568, "net_revenue": 24888914, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 27871 }, { "average_project_size": 179680, "billable_hours_per_employee": 155, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 29180205, "net_revenue": 25181162, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 28198 } ], "balance_sheet": [ { "assets": 34941128, "current_assets": 10514726, "current_liabilities": 10050332, "equity": 20667511, "fixed_assets": 24426402, "liabilities": 18358797, "long_term_liabilities": 8308465, "quarter": 1 }, { "assets": 35778760, "current_assets": 15845704, "current_liabilities": 7701498, "equity": 21828716, "fixed_assets": 19933056, "liabilities": 18735652, "long_term_liabilities": 11034154, "quarter": 2 }, { "assets": 36636473, "current_assets": 12077649, "current_liabilities": 10305552, "equity": 22358241, "fixed_assets": 24558824, "liabilities": 19120243, "long_term_liabilities": 8814691, "quarter": 3 }, { "assets": 37514747, "current_assets": 11717438, "current_liabilities": 9237823, "equity": 22929348, "fixed_assets": 25797309, "liabilities": 19512729, "long_term_liabilities": 10274906, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39801, "financing_cash_flow": 162333, "investing_cash_flow": -301576, "net_cash_flow": 4802989, "operating_cash_flow": 5119245, "quarter": 1 }, { "change_in_working_capital": -26132, "financing_cash_flow": 86723, "investing_cash_flow": -257547, "net_cash_flow": 6039615, "operating_cash_flow": 6446890, "quarter": 2 }, { "change_in_working_capital": -13714, "financing_cash_flow": 23169, "investing_cash_flow": -128051, "net_cash_flow": 6160665, "operating_cash_flow": 6362637, "quarter": 3 }, { "change_in_working_capital": 50962, "financing_cash_flow": -47811, "investing_cash_flow": -289524, "net_cash_flow": 6046594, "operating_cash_flow": 6326392, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6958720680110843, "current_ratio": 1.0462068317743136, "debt_to_equity_ratio": 0.8882925960460357, "profit_margin": 0.16801376788512065, "quarter": 1, "return_on_assets": 0.1169160881125532, "return_on_equity": 0.19766192455395332 }, { "asset_turnover_ratio": 0.6875603849881885, "current_ratio": 2.0574833623276927, "debt_to_equity_ratio": 0.858302980349371, "profit_margin": 0.1945364519059264, "quarter": 2, "return_on_assets": 0.13375555776667497, "return_on_equity": 0.2192345165881493 }, { "asset_turnover_ratio": 0.6793479819959743, "current_ratio": 1.1719555633701135, "debt_to_equity_ratio": 0.8551765319999906, "profit_margin": 0.19454488853953208, "quarter": 3, "return_on_assets": 0.1321636774369629, "return_on_equity": 0.21656493460286075 }, { "asset_turnover_ratio": 0.6712336884479055, "current_ratio": 1.2684198430734168, "debt_to_equity_ratio": 0.8509936261598018, "profit_margin": 0.1956752432631981, "quarter": 4, "return_on_assets": 0.13134381527349764, "return_on_equity": 0.2148918495196636 } ], "income_statement": [ { "depreciation": 1034065, "expenses": 18501813, "income_tax": 1727562, "marketing_expense": 3664578, "net_income": 5812742, "net_profit": 4085180, "operational_expense": 10228364, "product_revenue": 7220957, "quarter": 1, "rd_expense": 3026932, "revenue": 24314555, "salaries_expense": 8958949, "service_revenue": 17093598 }, { "depreciation": 1661282, "expenses": 18583595, "income_tax": 1230855, "marketing_expense": 2448090, "net_income": 6016463, "net_profit": 4785608, "operational_expense": 10885248, "product_revenue": 6784910, "quarter": 2, "rd_expense": 3422040, "revenue": 24600058, "salaries_expense": 8238886, "service_revenue": 17815148 }, { "depreciation": 1520626, "expenses": 18665738, "income_tax": 1381165, "marketing_expense": 3370717, "net_income": 6223176, "net_profit": 4842011, "operational_expense": 11402094, "product_revenue": 5066551, "quarter": 3, "rd_expense": 2277259, "revenue": 24888914, "salaries_expense": 5969222, "service_revenue": 19822363 }, { "depreciation": 1399062, "expenses": 18748245, "income_tax": 1505587, "marketing_expense": 2272981, "net_income": 6432917, "net_profit": 4927330, "operational_expense": 9904633, "product_revenue": 6608856, "quarter": 4, "rd_expense": 2999700, "revenue": 25181162, "salaries_expense": 8065733, "service_revenue": 18572306 } ], "market_conditions": { "gdp_growth": [ 0.022004619726937524, 0.009853882919127043, 0.016615341625395744, 0.022317949466621127 ], "inflation_rate": [ 0.011988195242818803, 0.01619499685095318, 0.010442978554489678, 0.011482981057292231 ], "interest_rate": [ 0.023410207253237905, 0.027853374869437418, 0.03081938298968409, 0.03290829585515861 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 99537, "billable_hours_per_employee": 135, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 50158266, "net_revenue": 42818381, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 47949 }, { "average_project_size": 97747, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 50347253, "net_revenue": 42935203, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 48080 }, { "average_project_size": 195102, "billable_hours_per_employee": 129, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 51181370, "net_revenue": 43052344, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 48211 }, { "average_project_size": 146323, "billable_hours_per_employee": 85, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 50392881, "net_revenue": 43169805, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 48342 } ], "balance_sheet": [ { "assets": 43817048, "current_assets": 16040847, "current_liabilities": 11384615, "equity": 24469630, "fixed_assets": 27776201, "liabilities": 25938123, "long_term_liabilities": 14553508, "quarter": 1 }, { "assets": 44693074, "current_assets": 18861578, "current_liabilities": 10520077, "equity": 24997450, "fixed_assets": 25831496, "liabilities": 26163258, "long_term_liabilities": 15643181, "quarter": 2 }, { "assets": 45586615, "current_assets": 21439623, "current_liabilities": 13022298, "equity": 25821914, "fixed_assets": 24146992, "liabilities": 26390346, "long_term_liabilities": 13368048, "quarter": 3 }, { "assets": 46498020, "current_assets": 22830605, "current_liabilities": 12859847, "equity": 26588219, "fixed_assets": 23667415, "liabilities": 26619405, "long_term_liabilities": 13759558, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37947, "financing_cash_flow": -54591, "investing_cash_flow": -436156, "net_cash_flow": 9045222, "operating_cash_flow": 9441056, "quarter": 1 }, { "change_in_working_capital": -61102, "financing_cash_flow": 66893, "investing_cash_flow": -407912, "net_cash_flow": 7840621, "operating_cash_flow": 8252960, "quarter": 2 }, { "change_in_working_capital": -79286, "financing_cash_flow": -115739, "investing_cash_flow": -222197, "net_cash_flow": 8821277, "operating_cash_flow": 9455803, "quarter": 3 }, { "change_in_working_capital": 84543, "financing_cash_flow": -179340, "investing_cash_flow": -199178, "net_cash_flow": 8683588, "operating_cash_flow": 9035101, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9772082546501079, "current_ratio": 1.4089933651686948, "debt_to_equity_ratio": 1.060012881273644, "profit_margin": 0.15392233069251263, "quarter": 1, "return_on_assets": 0.150414172127707, "return_on_equity": 0.2693422417911509 }, { "asset_turnover_ratio": 0.9606679325749667, "current_ratio": 1.7929125423701746, "debt_to_equity_ratio": 1.046637076981852, "profit_margin": 0.15063708910378273, "quarter": 2, "return_on_assets": 0.14471222095844202, "return_on_equity": 0.25873175063856513 }, { "asset_turnover_ratio": 0.9444075634920469, "current_ratio": 1.6463778512824696, "debt_to_equity_ratio": 1.022013550196163, "profit_margin": 0.1538974277451653, "quarter": 3, "return_on_assets": 0.14534189476450488, "return_on_equity": 0.2565900033591623 }, { "asset_turnover_ratio": 0.9284224360521157, "current_ratio": 1.7753403286990894, "debt_to_equity_ratio": 1.0011729254975672, "profit_margin": 0.1554235419872756, "quarter": 4, "return_on_assets": 0.1442987034716747, "return_on_equity": 0.25235251748152066 } ], "income_statement": [ { "depreciation": 2850351, "expenses": 33654089, "income_tax": 2573587, "marketing_expense": 3664162, "net_income": 9164292, "net_profit": 6590705, "operational_expense": 19465383, "product_revenue": 9044908, "quarter": 1, "rd_expense": 5190373, "revenue": 42818381, "salaries_expense": 12914708, "service_revenue": 33773473 }, { "depreciation": 1785326, "expenses": 33899300, "income_tax": 2568269, "marketing_expense": 5373693, "net_income": 9035903, "net_profit": 6467634, "operational_expense": 18944403, "product_revenue": 16213351, "quarter": 2, "rd_expense": 6374131, "revenue": 42935203, "salaries_expense": 13067384, "service_revenue": 26721852 }, { "depreciation": 2830158, "expenses": 34146299, "income_tax": 2280400, "marketing_expense": 4869781, "net_income": 8906045, "net_profit": 6625645, "operational_expense": 21472526, "product_revenue": 13591383, "quarter": 3, "rd_expense": 4289249, "revenue": 43052344, "salaries_expense": 10845803, "service_revenue": 29460961 }, { "depreciation": 2325497, "expenses": 34395097, "income_tax": 2065104, "marketing_expense": 5193067, "net_income": 8774708, "net_profit": 6709604, "operational_expense": 23730191, "product_revenue": 9677790, "quarter": 4, "rd_expense": 6108292, "revenue": 43169805, "salaries_expense": 13960170, "service_revenue": 33492015 } ], "market_conditions": { "gdp_growth": [ 0.027120122806221565, 0.02708760363511003, 0.03579467386590343, 0.02173542356954031 ], "inflation_rate": [ 0.010446241403202437, 0.007462544702520729, 0.012220732690987493, 0.010162647521924733 ], "interest_rate": [ 0.03442815205299854, 0.039309692755372466, 0.034957671420410404, 0.039932152609932714 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 99922, "billable_hours_per_employee": 134, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 104555162, "net_revenue": 82398973, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 92272 }, { "average_project_size": 118740, "billable_hours_per_employee": 89, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 93036729, "net_revenue": 81443602, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 91202 }, { "average_project_size": 130142, "billable_hours_per_employee": 83, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.6, "gross_billings": 94066611, "net_revenue": 80499308, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 90145 }, { "average_project_size": 100035, "billable_hours_per_employee": 151, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 95953019, "net_revenue": 79565963, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 89100 } ], "balance_sheet": [ { "assets": 117447772, "current_assets": 38879702, "current_liabilities": 40461789, "equity": 63786494, "fixed_assets": 78568070, "liabilities": 69126470, "long_term_liabilities": 28664681, "quarter": 1 }, { "assets": 120281075, "current_assets": 58034704, "current_liabilities": 29735829, "equity": 67395062, "fixed_assets": 62246371, "liabilities": 69685803, "long_term_liabilities": 39949974, "quarter": 2 }, { "assets": 123182728, "current_assets": 51834531, "current_liabilities": 33168641, "equity": 68508551, "fixed_assets": 71348197, "liabilities": 70249662, "long_term_liabilities": 37081021, "quarter": 3 }, { "assets": 126154380, "current_assets": 56678545, "current_liabilities": 31075384, "equity": 71624930, "fixed_assets": 69475835, "liabilities": 70818083, "long_term_liabilities": 39742699, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56308, "financing_cash_flow": -56541, "investing_cash_flow": -276371, "net_cash_flow": 20998747, "operating_cash_flow": 21263336, "quarter": 1 }, { "change_in_working_capital": -30104, "financing_cash_flow": 69886, "investing_cash_flow": -451817, "net_cash_flow": 20751926, "operating_cash_flow": 21231098, "quarter": 2 }, { "change_in_working_capital": 6131, "financing_cash_flow": 175725, "investing_cash_flow": -192585, "net_cash_flow": 20274755, "operating_cash_flow": 20648098, "quarter": 3 }, { "change_in_working_capital": 17983, "financing_cash_flow": 132705, "investing_cash_flow": -330584, "net_cash_flow": 19464863, "operating_cash_flow": 19790145, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7015797030189725, "current_ratio": 0.960899232606843, "debt_to_equity_ratio": 1.083716405545036, "profit_margin": 0.1876867081826372, "quarter": 1, "return_on_assets": 0.13167718498738315, "return_on_equity": 0.24245245396305995 }, { "asset_turnover_ratio": 0.6771106926006439, "current_ratio": 1.951676006745936, "debt_to_equity_ratio": 1.0339897454208145, "profit_margin": 0.2062751350314786, "quarter": 2, "return_on_assets": 0.13967109954745582, "return_on_equity": 0.2492733072936412 }, { "asset_turnover_ratio": 0.6534950906429025, "current_ratio": 1.562757153662099, "debt_to_equity_ratio": 1.0254145062855, "profit_margin": 0.19348594897238122, "quarter": 3, "return_on_assets": 0.12644211776183428, "return_on_equity": 0.2273509623638077 }, { "asset_turnover_ratio": 0.6307031353172201, "current_ratio": 1.8239048952701598, "debt_to_equity_ratio": 0.988735109409531, "profit_margin": 0.20471860561783184, "quarter": 4, "return_on_assets": 0.129116666420936, "return_on_equity": 0.22741569171516118 } ], "income_statement": [ { "depreciation": 5798144, "expenses": 60719865, "income_tax": 6213916, "marketing_expense": 6182849, "net_income": 21679108, "net_profit": 15465192, "operational_expense": 41028177, "product_revenue": 25310725, "quarter": 1, "rd_expense": 10628629, "revenue": 82398973, "salaries_expense": 23840721, "service_revenue": 57088248 }, { "depreciation": 4431308, "expenses": 60107230, "income_tax": 4536582, "marketing_expense": 11051142, "net_income": 21336372, "net_profit": 16799790, "operational_expense": 39829345, "product_revenue": 31808641, "quarter": 2, "rd_expense": 7711919, "revenue": 81443602, "salaries_expense": 27382667, "service_revenue": 49634961 }, { "depreciation": 5072613, "expenses": 59500778, "income_tax": 5423045, "marketing_expense": 10384739, "net_income": 20998530, "net_profit": 15575485, "operational_expense": 32683274, "product_revenue": 23825395, "quarter": 3, "rd_expense": 6361385, "revenue": 80499308, "salaries_expense": 29157101, "service_revenue": 56673913 }, { "depreciation": 3501512, "expenses": 58900444, "income_tax": 4376886, "marketing_expense": 11407007, "net_income": 20665519, "net_profit": 16288633, "operational_expense": 38955728, "product_revenue": 21102042, "quarter": 4, "rd_expense": 8819969, "revenue": 79565963, "salaries_expense": 25882423, "service_revenue": 58463921 } ], "market_conditions": { "gdp_growth": [ 0.007810629079273466, 0.016350407977583428, 0.014377736892120584, 0.015063634372178463 ], "inflation_rate": [ 0.01662868044176525, 0.016367062660412476, 0.015401236572968947, 0.01145930832504907 ], "interest_rate": [ 0.019160875959147915, 0.022619820298770684, 0.022553976457506862, 0.026916587460867097 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1994, "industry": "Advertising", "location": "Annettemouth", "name": "Walker LLC", "num_employees": 136, "region": "Latin America", "revenue_size": "Medium", "website": "www.walkerllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 74691, "billable_hours_per_employee": 92, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 19735596, "net_revenue": 16509489, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 121393 }, { "average_project_size": 105737, "billable_hours_per_employee": 160, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 18966747, "net_revenue": 16635943, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 122323 }, { "average_project_size": 118857, "billable_hours_per_employee": 105, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 20198698, "net_revenue": 16763366, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 123260 }, { "average_project_size": 108227, "billable_hours_per_employee": 141, "client_concentration": 0.1, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 18710370, "net_revenue": 16891765, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 124204 } ], "balance_sheet": [ { "assets": 21310575, "current_assets": 10129778, "current_liabilities": 4144093, "equity": 16265732, "fixed_assets": 11180797, "liabilities": 9784281, "long_term_liabilities": 5640188, "quarter": 1 }, { "assets": 21976108, "current_assets": 9871072, "current_liabilities": 4497215, "equity": 16357437, "fixed_assets": 12105036, "liabilities": 10031005, "long_term_liabilities": 5533790, "quarter": 2 }, { "assets": 22662427, "current_assets": 8158549, "current_liabilities": 5355937, "equity": 16962845, "fixed_assets": 14503878, "liabilities": 10283950, "long_term_liabilities": 4928013, "quarter": 3 }, { "assets": 23370179, "current_assets": 9280248, "current_liabilities": 5565783, "equity": 17586797, "fixed_assets": 14089931, "liabilities": 10543273, "long_term_liabilities": 4977490, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59456, "financing_cash_flow": 141791, "investing_cash_flow": -118464, "net_cash_flow": 4993567, "operating_cash_flow": 5513792, "quarter": 1 }, { "change_in_working_capital": -32895, "financing_cash_flow": -44453, "investing_cash_flow": -390389, "net_cash_flow": 5267204, "operating_cash_flow": 5380630, "quarter": 2 }, { "change_in_working_capital": 14863, "financing_cash_flow": 175335, "investing_cash_flow": -111954, "net_cash_flow": 4859719, "operating_cash_flow": 5161416, "quarter": 3 }, { "change_in_working_capital": 67962, "financing_cash_flow": 74392, "investing_cash_flow": -468145, "net_cash_flow": 5556688, "operating_cash_flow": 5779956, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7747087537525383, "current_ratio": 2.444389640869546, "debt_to_equity_ratio": 0.6015272475902099, "profit_margin": 0.28707357326444205, "quarter": 1, "return_on_assets": 0.2223984101789839, "return_on_equity": 0.29137563560004553 }, { "asset_turnover_ratio": 0.7570013307178869, "current_ratio": 2.1949299733279375, "debt_to_equity_ratio": 0.613238186398028, "profit_margin": 0.26522896838490007, "quarter": 2, "return_on_assets": 0.20077868201230173, "return_on_equity": 0.2697448261607243 }, { "asset_turnover_ratio": 0.7396986209817686, "current_ratio": 1.5232720250443572, "debt_to_equity_ratio": 0.6062632771802136, "profit_margin": 0.2734753867451203, "quarter": 3, "return_on_assets": 0.20228936644782133, "return_on_equity": 0.27025938160727164 }, { "asset_turnover_ratio": 0.7227914257738463, "current_ratio": 1.6673751024788426, "debt_to_equity_ratio": 0.5994993289568306, "profit_margin": 0.2817876639889319, "quarter": 4, "return_on_assets": 0.2036737074200416, "return_on_equity": 0.27065138694669644 } ], "income_statement": [ { "depreciation": 774354, "expenses": 10522866, "income_tax": 1247185, "marketing_expense": 1692884, "net_income": 5986623, "net_profit": 4739438, "operational_expense": 6893402, "product_revenue": 4059254, "quarter": 1, "rd_expense": 1968300, "revenue": 16509489, "salaries_expense": 3663333, "service_revenue": 12450235 }, { "depreciation": 968296, "expenses": 10617361, "income_tax": 1606248, "marketing_expense": 1655201, "net_income": 6018582, "net_profit": 4412334, "operational_expense": 6482627, "product_revenue": 5921515, "quarter": 2, "rd_expense": 1948319, "revenue": 16635943, "salaries_expense": 4358571, "service_revenue": 10714428 }, { "depreciation": 577048, "expenses": 10712705, "income_tax": 1466293, "marketing_expense": 1136430, "net_income": 6050661, "net_profit": 4584368, "operational_expense": 6401458, "product_revenue": 6005820, "quarter": 3, "rd_expense": 1990803, "revenue": 16763366, "salaries_expense": 5270606, "service_revenue": 10757546 }, { "depreciation": 1020065, "expenses": 10808906, "income_tax": 1322968, "marketing_expense": 1158295, "net_income": 6082859, "net_profit": 4759891, "operational_expense": 6124190, "product_revenue": 3431613, "quarter": 4, "rd_expense": 1323429, "revenue": 16891765, "salaries_expense": 4829954, "service_revenue": 13460152 } ], "market_conditions": { "gdp_growth": [ 0.05644741404961233, 0.048767697203921864, 0.049736735167740485, 0.052035699163289546 ], "inflation_rate": [ 0.0090254365291593, 0.013406852778015746, 0.007632176248643974, 0.009944939022350444 ], "interest_rate": [ 0.01950812719822988, 0.022430377418863515, 0.014074727105452772, 0.016724061999292057 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 62479, "billable_hours_per_employee": 114, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 17489405, "net_revenue": 14078715, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 103520 }, { "average_project_size": 168976, "billable_hours_per_employee": 143, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 16977596, "net_revenue": 14034270, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 103193 }, { "average_project_size": 190521, "billable_hours_per_employee": 129, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 17354495, "net_revenue": 13989966, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 102867 }, { "average_project_size": 191096, "billable_hours_per_employee": 112, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 16609970, "net_revenue": 13945801, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 102543 } ], "balance_sheet": [ { "assets": 14719668, "current_assets": 5569500, "current_liabilities": 3218042, "equity": 10557842, "fixed_assets": 9150168, "liabilities": 7203908, "long_term_liabilities": 3985866, "quarter": 1 }, { "assets": 14991641, "current_assets": 5865117, "current_liabilities": 3652696, "equity": 10735728, "fixed_assets": 9126524, "liabilities": 7356731, "long_term_liabilities": 3704035, "quarter": 2 }, { "assets": 15268640, "current_assets": 7443015, "current_liabilities": 3047908, "equity": 10912053, "fixed_assets": 7825625, "liabilities": 7512796, "long_term_liabilities": 4464888, "quarter": 3 }, { "assets": 15550756, "current_assets": 6787177, "current_liabilities": 3942276, "equity": 10929333, "fixed_assets": 8763579, "liabilities": 7672171, "long_term_liabilities": 3729895, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86999, "financing_cash_flow": 5979, "investing_cash_flow": -243615, "net_cash_flow": 3853475, "operating_cash_flow": 3784953, "quarter": 1 }, { "change_in_working_capital": -98789, "financing_cash_flow": 104421, "investing_cash_flow": -189460, "net_cash_flow": 3564803, "operating_cash_flow": 4027542, "quarter": 2 }, { "change_in_working_capital": -74757, "financing_cash_flow": -143901, "investing_cash_flow": -455532, "net_cash_flow": 3542564, "operating_cash_flow": 4054915, "quarter": 3 }, { "change_in_working_capital": -36682, "financing_cash_flow": -58034, "investing_cash_flow": -327387, "net_cash_flow": 3500408, "operating_cash_flow": 3797933, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9564560151764292, "current_ratio": 1.7307107862482838, "debt_to_equity_ratio": 0.682327695375627, "profit_margin": 0.21607668029362054, "quarter": 1, "return_on_assets": 0.2066678406061876, "return_on_equity": 0.28813482906828874 }, { "asset_turnover_ratio": 0.9361396794386952, "current_ratio": 1.6056953548830781, "debt_to_equity_ratio": 0.6852568358661844, "profit_margin": 0.22094615537537757, "quarter": 2, "return_on_assets": 0.2068364630663181, "return_on_equity": 0.28883164700148883 }, { "asset_turnover_ratio": 0.9162548858313511, "current_ratio": 2.4420077640138746, "debt_to_equity_ratio": 0.6884860254985932, "profit_margin": 0.225605194465805, "quarter": 3, "return_on_assets": 0.20671186169822592, "return_on_equity": 0.28924062227337055 }, { "asset_turnover_ratio": 0.8967924774846959, "current_ratio": 1.72163922566558, "debt_to_equity_ratio": 0.7019798005971636, "profit_margin": 0.21875745968266722, "quarter": 4, "return_on_assets": 0.1961800442370776, "return_on_equity": 0.2791339599589472 } ], "income_statement": [ { "depreciation": 742871, "expenses": 10017980, "income_tax": 1018653, "marketing_expense": 1278227, "net_income": 4060735, "net_profit": 3042082, "operational_expense": 6370509, "product_revenue": 5359362, "quarter": 1, "rd_expense": 1804354, "revenue": 14078715, "salaries_expense": 4023033, "service_revenue": 8719353 }, { "depreciation": 926724, "expenses": 9921898, "income_tax": 1011554, "marketing_expense": 1456089, "net_income": 4112372, "net_profit": 3100818, "operational_expense": 6717295, "product_revenue": 5075984, "quarter": 2, "rd_expense": 1793109, "revenue": 14034270, "salaries_expense": 3992216, "service_revenue": 8958286 }, { "depreciation": 898706, "expenses": 9826738, "income_tax": 1007019, "marketing_expense": 1719424, "net_income": 4163228, "net_profit": 3156209, "operational_expense": 6216062, "product_revenue": 4453417, "quarter": 3, "rd_expense": 1757255, "revenue": 13989966, "salaries_expense": 4775457, "service_revenue": 9536549 }, { "depreciation": 747185, "expenses": 9732491, "income_tax": 1162562, "marketing_expense": 1444522, "net_income": 4213310, "net_profit": 3050748, "operational_expense": 6631305, "product_revenue": 5219746, "quarter": 4, "rd_expense": 1541223, "revenue": 13945801, "salaries_expense": 4606607, "service_revenue": 8726055 } ], "market_conditions": { "gdp_growth": [ 0.0465880509259566, 0.047507443187981314, 0.038387330936719255, 0.053098019910284906 ], "inflation_rate": [ 0.004807733771900657, 0.006043838506414233, 0.01152588789721724, 0.0107458739484836 ], "interest_rate": [ 0.01983849427609463, 0.017211258103611196, 0.020629906145176354, 0.0204184807452188 ], "year": 1995 }, "random_event": { "description": "Walker LLC New Ad Campaign Launch in 1995", "impact": 0.04, "type": "New Ad Campaign Launch" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 185149, "billable_hours_per_employee": 105, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 18138622, "net_revenue": 16290342, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 119782 }, { "average_project_size": 159257, "billable_hours_per_employee": 119, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 20180180, "net_revenue": 15874761, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 116726 }, { "average_project_size": 123316, "billable_hours_per_employee": 130, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 17231878, "net_revenue": 15469782, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 113748 }, { "average_project_size": 166280, "billable_hours_per_employee": 144, "client_concentration": 0.14, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 17953289, "net_revenue": 15075135, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 110847 } ], "balance_sheet": [ { "assets": 22360832, "current_assets": 6866183, "current_liabilities": 5523279, "equity": 15714726, "fixed_assets": 15494649, "liabilities": 9224874, "long_term_liabilities": 3701595, "quarter": 1 }, { "assets": 22853099, "current_assets": 9752413, "current_liabilities": 4893452, "equity": 16091131, "fixed_assets": 13100686, "liabilities": 9311577, "long_term_liabilities": 4418125, "quarter": 2 }, { "assets": 23356204, "current_assets": 7473352, "current_liabilities": 5366913, "equity": 16462412, "fixed_assets": 15882852, "liabilities": 9399095, "long_term_liabilities": 4032182, "quarter": 3 }, { "assets": 23870383, "current_assets": 11587896, "current_liabilities": 5168755, "equity": 16600662, "fixed_assets": 12282487, "liabilities": 9487436, "long_term_liabilities": 4318681, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37618, "financing_cash_flow": 82415, "investing_cash_flow": -276484, "net_cash_flow": 2750766, "operating_cash_flow": 3302412, "quarter": 1 }, { "change_in_working_capital": -19110, "financing_cash_flow": -57756, "investing_cash_flow": -133712, "net_cash_flow": 3452794, "operating_cash_flow": 3691482, "quarter": 2 }, { "change_in_working_capital": -75371, "financing_cash_flow": 17633, "investing_cash_flow": -194994, "net_cash_flow": 2938346, "operating_cash_flow": 3373917, "quarter": 3 }, { "change_in_working_capital": 31931, "financing_cash_flow": -154965, "investing_cash_flow": -489985, "net_cash_flow": 2678333, "operating_cash_flow": 3170969, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7285212822134705, "current_ratio": 1.243135282501572, "debt_to_equity_ratio": 0.5870209891028326, "profit_margin": 0.1583004211943494, "quarter": 1, "return_on_assets": 0.11532522582343985, "return_on_equity": 0.1640988204312312 }, { "asset_turnover_ratio": 0.6946436892431963, "current_ratio": 1.9929516014461774, "debt_to_equity_ratio": 0.578677595751349, "profit_margin": 0.1606077093066157, "quarter": 2, "return_on_assets": 0.11156513171364636, "return_on_equity": 0.15844809168479207 }, { "asset_turnover_ratio": 0.6623414489786097, "current_ratio": 1.3924861461327955, "debt_to_equity_ratio": 0.570942763429806, "profit_margin": 0.16194817742098758, "quarter": 3, "return_on_assets": 0.10726499049246187, "return_on_equity": 0.15218322807131787 }, { "asset_turnover_ratio": 0.6315413958795718, "current_ratio": 2.2419124141113285, "debt_to_equity_ratio": 0.5715094976332872, "profit_margin": 0.14711078872593844, "quarter": 4, "return_on_assets": 0.09290655286092393, "return_on_equity": 0.1335919615735806 } ], "income_statement": [ { "depreciation": 723644, "expenses": 12867182, "income_tax": 844392, "marketing_expense": 2446245, "net_income": 3423160, "net_profit": 2578768, "operational_expense": 8770474, "product_revenue": 3779593, "quarter": 1, "rd_expense": 1657563, "revenue": 16290342, "salaries_expense": 4420883, "service_revenue": 12510749 }, { "depreciation": 1141873, "expenses": 12583181, "income_tax": 741971, "marketing_expense": 1640052, "net_income": 3291580, "net_profit": 2549609, "operational_expense": 6803978, "product_revenue": 4543114, "quarter": 2, "rd_expense": 1465169, "revenue": 15874761, "salaries_expense": 6145310, "service_revenue": 11331647 }, { "depreciation": 868614, "expenses": 12305450, "income_tax": 659029, "marketing_expense": 1842434, "net_income": 3164332, "net_profit": 2505303, "operational_expense": 7357812, "product_revenue": 6047817, "quarter": 3, "rd_expense": 1545300, "revenue": 15469782, "salaries_expense": 3882694, "service_revenue": 9421965 }, { "depreciation": 953254, "expenses": 12033848, "income_tax": 823572, "marketing_expense": 1313953, "net_income": 3041287, "net_profit": 2217715, "operational_expense": 7348055, "product_revenue": 5874507, "quarter": 4, "rd_expense": 1426453, "revenue": 15075135, "salaries_expense": 5151846, "service_revenue": 9200628 } ], "market_conditions": { "gdp_growth": [ 0.0395310598810016, 0.040343396479822755, 0.05582289695770922, 0.04843129647948818 ], "inflation_rate": [ 0.008901444033087472, 0.009765658627080339, 0.011006586208113685, 0.00509573306219214 ], "interest_rate": [ 0.011734418324704822, 0.010712776921339076, 0.012721892158477261, 0.011160052541085269 ], "year": 1996 }, "random_event": { "description": "Walker LLC Partnership with Major Brand in 1996", "impact": -0.05, "type": "Partnership with Major Brand" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 170119, "billable_hours_per_employee": 86, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 21223760, "net_revenue": 17380637, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 127799 }, { "average_project_size": 93528, "billable_hours_per_employee": 82, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 19920768, "net_revenue": 17367838, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 127705 }, { "average_project_size": 63828, "billable_hours_per_employee": 126, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 21093123, "net_revenue": 17355050, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 127611 }, { "average_project_size": 73457, "billable_hours_per_employee": 116, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.6, "gross_billings": 19504364, "net_revenue": 17342270, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 127517 } ], "balance_sheet": [ { "assets": 18361542, "current_assets": 8306165, "current_liabilities": 3198975, "equity": 14514196, "fixed_assets": 10055377, "liabilities": 7585214, "long_term_liabilities": 4386239, "quarter": 1 }, { "assets": 18970985, "current_assets": 6099058, "current_liabilities": 3585579, "equity": 15322004, "fixed_assets": 12871927, "liabilities": 7641895, "long_term_liabilities": 4056316, "quarter": 2 }, { "assets": 19600657, "current_assets": 6302032, "current_liabilities": 4521397, "equity": 15884948, "fixed_assets": 13298625, "liabilities": 7699000, "long_term_liabilities": 3177603, "quarter": 3 }, { "assets": 20251229, "current_assets": 6623479, "current_liabilities": 3464897, "equity": 16412193, "fixed_assets": 13627750, "liabilities": 7756531, "long_term_liabilities": 4291634, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32165, "financing_cash_flow": 149082, "investing_cash_flow": -204725, "net_cash_flow": 4401974, "operating_cash_flow": 4666739, "quarter": 1 }, { "change_in_working_capital": -81902, "financing_cash_flow": 158021, "investing_cash_flow": -342185, "net_cash_flow": 4143214, "operating_cash_flow": 4799296, "quarter": 2 }, { "change_in_working_capital": -43535, "financing_cash_flow": 180107, "investing_cash_flow": -435105, "net_cash_flow": 4643329, "operating_cash_flow": 5178338, "quarter": 3 }, { "change_in_working_capital": -43234, "financing_cash_flow": -69112, "investing_cash_flow": -249496, "net_cash_flow": 4966701, "operating_cash_flow": 5130310, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.946578288468365, "current_ratio": 2.5965082565509263, "debt_to_equity_ratio": 0.5226065570562779, "profit_margin": 0.2150593214736606, "quarter": 1, "return_on_assets": 0.20357048443970555, "return_on_equity": 0.25753186742138523 }, { "asset_turnover_ratio": 0.9154947937600499, "current_ratio": 1.7009966870064779, "debt_to_equity_ratio": 0.4987529699117687, "profit_margin": 0.22990276625104403, "quarter": 2, "return_on_assets": 0.2104747855738645, "return_on_equity": 0.26059998417961516 }, { "asset_turnover_ratio": 0.8854320546500049, "current_ratio": 1.3938240769390522, "debt_to_equity_ratio": 0.48467265992938724, "profit_margin": 0.22951769081621776, "quarter": 3, "return_on_assets": 0.20322232055792824, "return_on_equity": 0.2507588315680983 }, { "asset_turnover_ratio": 0.8563564216275467, "current_ratio": 1.9115947746787278, "debt_to_equity_ratio": 0.4726078349188314, "profit_margin": 0.22589286177645718, "quarter": 4, "return_on_assets": 0.1934448027820929, "return_on_equity": 0.23869418303818388 } ], "income_statement": [ { "depreciation": 928871, "expenses": 12164876, "income_tax": 1477893, "marketing_expense": 1539042, "net_income": 5215761, "net_profit": 3737868, "operational_expense": 7522192, "product_revenue": 6862454, "quarter": 1, "rd_expense": 1636655, "revenue": 17380637, "salaries_expense": 4789943, "service_revenue": 10518183 }, { "depreciation": 806382, "expenses": 12153546, "income_tax": 1221378, "marketing_expense": 1997117, "net_income": 5214292, "net_profit": 3992914, "operational_expense": 7142178, "product_revenue": 5368002, "quarter": 2, "rd_expense": 1393088, "revenue": 17367838, "salaries_expense": 5621952, "service_revenue": 11999836 }, { "depreciation": 1195047, "expenses": 12142227, "income_tax": 1229532, "marketing_expense": 1636459, "net_income": 5212823, "net_profit": 3983291, "operational_expense": 7050049, "product_revenue": 6273587, "quarter": 3, "rd_expense": 2283012, "revenue": 17355050, "salaries_expense": 4112571, "service_revenue": 11081463 }, { "depreciation": 1212815, "expenses": 12130918, "income_tax": 1293857, "marketing_expense": 2066480, "net_income": 5211352, "net_profit": 3917495, "operational_expense": 8491449, "product_revenue": 6358431, "quarter": 4, "rd_expense": 1376032, "revenue": 17342270, "salaries_expense": 4984183, "service_revenue": 10983839 } ], "market_conditions": { "gdp_growth": [ 0.03161507931821008, 0.02766693867887405, 0.023485849218403007, 0.03761153083059545 ], "inflation_rate": [ 0.004154412422015223, 0.008861426837832165, 0.009561565704170282, 0.009059473210498816 ], "interest_rate": [ 0.020248420009106285, 0.018134359650562298, 0.012398151519018432, 0.01460057357681834 ], "year": 1997 }, "random_event": { "description": "Walker LLC New Ad Campaign Launch in 1997", "impact": 0.07, "type": "New Ad Campaign Launch" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 160001, "billable_hours_per_employee": 138, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 9154989, "net_revenue": 7736508, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 56886 }, { "average_project_size": 153432, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 8892015, "net_revenue": 7851080, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 57729 }, { "average_project_size": 62816, "billable_hours_per_employee": 150, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 10286306, "net_revenue": 7967350, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 58583 }, { "average_project_size": 91771, "billable_hours_per_employee": 84, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 8949878, "net_revenue": 8085342, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 59451 } ], "balance_sheet": [ { "assets": 11298564, "current_assets": 4362714, "current_liabilities": 2888906, "equity": 6687035, "fixed_assets": 6935850, "liabilities": 5951436, "long_term_liabilities": 3062530, "quarter": 1 }, { "assets": 11638512, "current_assets": 4293032, "current_liabilities": 2625415, "equity": 6804975, "fixed_assets": 7345480, "liabilities": 6093078, "long_term_liabilities": 3467663, "quarter": 2 }, { "assets": 11988688, "current_assets": 5858381, "current_liabilities": 3392349, "equity": 6997708, "fixed_assets": 6130307, "liabilities": 6238091, "long_term_liabilities": 2845742, "quarter": 3 }, { "assets": 12349400, "current_assets": 5963016, "current_liabilities": 2938028, "equity": 7413358, "fixed_assets": 6386384, "liabilities": 6386555, "long_term_liabilities": 3448527, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97799, "financing_cash_flow": -160286, "investing_cash_flow": -416809, "net_cash_flow": 1342477, "operating_cash_flow": 1858440, "quarter": 1 }, { "change_in_working_capital": 58893, "financing_cash_flow": 60664, "investing_cash_flow": -286918, "net_cash_flow": 1649346, "operating_cash_flow": 1829134, "quarter": 2 }, { "change_in_working_capital": 75908, "financing_cash_flow": 151055, "investing_cash_flow": -196669, "net_cash_flow": 1556301, "operating_cash_flow": 1721931, "quarter": 3 }, { "change_in_working_capital": -48725, "financing_cash_flow": 3064, "investing_cash_flow": -318692, "net_cash_flow": 1604548, "operating_cash_flow": 1792063, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6847337413851884, "current_ratio": 1.5101612859677678, "debt_to_equity_ratio": 0.8899962389908233, "profit_margin": 0.17319273760202925, "quarter": 1, "return_on_assets": 0.11859091119898069, "return_on_equity": 0.20037385777104502 }, { "asset_turnover_ratio": 0.6745776436025499, "current_ratio": 1.6351822473780335, "debt_to_equity_ratio": 0.8953858022990533, "profit_margin": 0.16042901104051926, "quarter": 2, "return_on_assets": 0.10822182423320094, "return_on_equity": 0.18509120165761078 }, { "asset_turnover_ratio": 0.6645723034914246, "current_ratio": 1.7269393567701907, "debt_to_equity_ratio": 0.8914477426037211, "profit_margin": 0.1565277036906876, "quarter": 3, "return_on_assets": 0.10402397660194343, "return_on_equity": 0.17821706764557765 }, { "asset_turnover_ratio": 0.6547153707872447, "current_ratio": 2.0295980841571284, "debt_to_equity_ratio": 0.8614928619392184, "profit_margin": 0.17940032715993956, "quarter": 4, "return_on_assets": 0.11745615171587284, "return_on_equity": 0.19566207378626527 } ], "income_statement": [ { "depreciation": 518533, "expenses": 6038052, "income_tax": 358549, "marketing_expense": 887645, "net_income": 1698456, "net_profit": 1339907, "operational_expense": 3804953, "product_revenue": 2888381, "quarter": 1, "rd_expense": 819147, "revenue": 7736508, "salaries_expense": 2393391, "service_revenue": 4848127 }, { "depreciation": 569593, "expenses": 6112823, "income_tax": 478716, "marketing_expense": 986577, "net_income": 1738257, "net_profit": 1259541, "operational_expense": 4131797, "product_revenue": 2767737, "quarter": 2, "rd_expense": 877104, "revenue": 7851080, "salaries_expense": 2330779, "service_revenue": 5083343 }, { "depreciation": 474820, "expenses": 6188520, "income_tax": 531719, "marketing_expense": 1112403, "net_income": 1778830, "net_profit": 1247111, "operational_expense": 4268776, "product_revenue": 2922115, "quarter": 3, "rd_expense": 1133491, "revenue": 7967350, "salaries_expense": 2419074, "service_revenue": 5045235 }, { "depreciation": 341550, "expenses": 6265155, "income_tax": 369674, "marketing_expense": 719881, "net_income": 1820187, "net_profit": 1450513, "operational_expense": 3890036, "product_revenue": 2995649, "quarter": 4, "rd_expense": 1115634, "revenue": 8085342, "salaries_expense": 2807474, "service_revenue": 5089693 } ], "market_conditions": { "gdp_growth": [ 0.056549436708120855, 0.06710513422428568, 0.06291213760292934, 0.06012456258112043 ], "inflation_rate": [ 0.013476043011987519, 0.00761948392740094, 0.006085794359068664, 0.010796263551701673 ], "interest_rate": [ 0.012304778871849676, 0.008357732372740023, 0.011871828064553423, 0.00865950294262069 ], "year": 1998 }, "random_event": { "description": "Walker LLC Partnership with Major Brand in 1998", "impact": 0.07, "type": "Partnership with Major Brand" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 115876, "billable_hours_per_employee": 86, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 10979876, "net_revenue": 8505290, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 62539 }, { "average_project_size": 69673, "billable_hours_per_employee": 128, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 10425818, "net_revenue": 8333933, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 61279 }, { "average_project_size": 102400, "billable_hours_per_employee": 110, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 9981695, "net_revenue": 8166029, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 60044 }, { "average_project_size": 142657, "billable_hours_per_employee": 102, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 9600321, "net_revenue": 8001508, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 58835 } ], "balance_sheet": [ { "assets": 8612532, "current_assets": 4041573, "current_liabilities": 2155235, "equity": 6775200, "fixed_assets": 4570959, "liabilities": 3768458, "long_term_liabilities": 1613223, "quarter": 1 }, { "assets": 8834886, "current_assets": 3099331, "current_liabilities": 2298601, "equity": 6740267, "fixed_assets": 5735555, "liabilities": 3845179, "long_term_liabilities": 1546578, "quarter": 2 }, { "assets": 9062980, "current_assets": 3314239, "current_liabilities": 2171328, "equity": 7045321, "fixed_assets": 5748741, "liabilities": 3923463, "long_term_liabilities": 1752135, "quarter": 3 }, { "assets": 9296964, "current_assets": 3205898, "current_liabilities": 1689354, "equity": 6970547, "fixed_assets": 6091066, "liabilities": 4003339, "long_term_liabilities": 2313985, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37580, "financing_cash_flow": -11584, "investing_cash_flow": -439500, "net_cash_flow": 2405923, "operating_cash_flow": 2463411, "quarter": 1 }, { "change_in_working_capital": -53483, "financing_cash_flow": 54312, "investing_cash_flow": -231693, "net_cash_flow": 1624058, "operating_cash_flow": 2233732, "quarter": 2 }, { "change_in_working_capital": -21244, "financing_cash_flow": -174657, "investing_cash_flow": -182242, "net_cash_flow": 2161861, "operating_cash_flow": 2306864, "quarter": 3 }, { "change_in_working_capital": 40662, "financing_cash_flow": 83225, "investing_cash_flow": -299105, "net_cash_flow": 2070963, "operating_cash_flow": 2104894, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.987548144958997, "current_ratio": 1.8752354151635438, "debt_to_equity_ratio": 0.5562135435116307, "profit_margin": 0.22704998888926775, "quarter": 1, "return_on_assets": 0.22422279534055722, "return_on_equity": 0.2850286338410674 }, { "asset_turnover_ratio": 0.9432983062826165, "current_ratio": 1.3483553692006573, "debt_to_equity_ratio": 0.570478736228105, "profit_margin": 0.21005208465198844, "quarter": 2, "return_on_assets": 0.19814177568335348, "return_on_equity": 0.25971671448623623 }, { "asset_turnover_ratio": 0.9010313384780724, "current_ratio": 1.5263649711144516, "debt_to_equity_ratio": 0.5568891750993319, "profit_margin": 0.2333819779479108, "quarter": 3, "return_on_assets": 0.210284475967066, "return_on_equity": 0.27050634030727627 }, { "asset_turnover_ratio": 0.8606581675480297, "current_ratio": 1.8977064605760545, "debt_to_equity_ratio": 0.574322072571923, "profit_margin": 0.20957574497207276, "quarter": 4, "return_on_assets": 0.18037307663017735, "return_on_equity": 0.2405725117411876 } ], "income_statement": [ { "depreciation": 532285, "expenses": 6068948, "income_tax": 505216, "marketing_expense": 720525, "net_income": 2436342, "net_profit": 1931126, "operational_expense": 4164405, "product_revenue": 1733017, "quarter": 1, "rd_expense": 747234, "revenue": 8505290, "salaries_expense": 2456606, "service_revenue": 6772273 }, { "depreciation": 483172, "expenses": 5912144, "income_tax": 671229, "marketing_expense": 1181807, "net_income": 2421789, "net_profit": 1750560, "operational_expense": 3405916, "product_revenue": 1960669, "quarter": 2, "rd_expense": 1117496, "revenue": 8333933, "salaries_expense": 1872415, "service_revenue": 6373264 }, { "depreciation": 401060, "expenses": 5759392, "income_tax": 500833, "marketing_expense": 786631, "net_income": 2406637, "net_profit": 1905804, "operational_expense": 3981182, "product_revenue": 2452514, "quarter": 3, "rd_expense": 1110531, "revenue": 8166029, "salaries_expense": 1986083, "service_revenue": 5713515 }, { "depreciation": 427972, "expenses": 5610587, "income_tax": 713999, "marketing_expense": 976120, "net_income": 2390921, "net_profit": 1676922, "operational_expense": 3229368, "product_revenue": 2643650, "quarter": 4, "rd_expense": 876875, "revenue": 8001508, "salaries_expense": 1891749, "service_revenue": 5357858 } ], "market_conditions": { "gdp_growth": [ 0.04044312646032724, 0.044227460481120806, 0.03162908827761585, 0.049040817772362626 ], "inflation_rate": [ 0.011217023563479811, 0.013030213362539653, 0.004909260067775846, 0.010308706896486995 ], "interest_rate": [ 0.017893919955700374, 0.014596511055571732, 0.013956544598988027, 0.02100908369898767 ], "year": 1999 }, "random_event": { "description": "Walker LLC Industry Recognition in 1999", "impact": 0.05, "type": "Industry Recognition" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 68195, "billable_hours_per_employee": 131, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 15804144, "net_revenue": 13761228, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 101186 }, { "average_project_size": 189862, "billable_hours_per_employee": 80, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 15656310, "net_revenue": 13657595, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 100423 }, { "average_project_size": 120711, "billable_hours_per_employee": 96, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 15642401, "net_revenue": 13554743, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 99667 }, { "average_project_size": 177204, "billable_hours_per_employee": 143, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 15739792, "net_revenue": 13452666, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 98917 } ], "balance_sheet": [ { "assets": 17203214, "current_assets": 5334576, "current_liabilities": 3454572, "equity": 13879436, "fixed_assets": 11868638, "liabilities": 7012102, "long_term_liabilities": 3557530, "quarter": 1 }, { "assets": 17515811, "current_assets": 7997598, "current_liabilities": 3725893, "equity": 13914592, "fixed_assets": 9518213, "liabilities": 7109235, "long_term_liabilities": 3383342, "quarter": 2 }, { "assets": 17834089, "current_assets": 8916399, "current_liabilities": 4007257, "equity": 14237468, "fixed_assets": 8917690, "liabilities": 7207714, "long_term_liabilities": 3200457, "quarter": 3 }, { "assets": 18158150, "current_assets": 6743540, "current_liabilities": 3318401, "equity": 14487115, "fixed_assets": 11414610, "liabilities": 7307557, "long_term_liabilities": 3989156, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69900, "financing_cash_flow": -81106, "investing_cash_flow": -394418, "net_cash_flow": 3949844, "operating_cash_flow": 4164304, "quarter": 1 }, { "change_in_working_capital": -7438, "financing_cash_flow": 126755, "investing_cash_flow": -175302, "net_cash_flow": 4014347, "operating_cash_flow": 4223810, "quarter": 2 }, { "change_in_working_capital": 98051, "financing_cash_flow": -126949, "investing_cash_flow": -237532, "net_cash_flow": 3708855, "operating_cash_flow": 4125928, "quarter": 3 }, { "change_in_working_capital": -48347, "financing_cash_flow": -144752, "investing_cash_flow": -370114, "net_cash_flow": 4244618, "operating_cash_flow": 4391287, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7999219215665165, "current_ratio": 1.5442075024055077, "debt_to_equity_ratio": 0.5052151975051435, "profit_margin": 0.26802288284156034, "quarter": 1, "return_on_assets": 0.21439737946641832, "return_on_equity": 0.2657401929012101 }, { "asset_turnover_ratio": 0.7797295255126925, "current_ratio": 2.1464915927537374, "debt_to_equity_ratio": 0.5109194002957471, "profit_margin": 0.256854592627765, "quarter": 2, "return_on_assets": 0.20027710963540313, "return_on_equity": 0.25211059009132286 }, { "asset_turnover_ratio": 0.7600468406320053, "current_ratio": 2.2250629295800093, "debt_to_equity_ratio": 0.506249706759657, "profit_margin": 0.26640807575621317, "quarter": 3, "return_on_assets": 0.20248261629736175, "return_on_equity": 0.25363308981625104 }, { "asset_turnover_ratio": 0.7408610458664566, "current_ratio": 2.0321654917534078, "debt_to_equity_ratio": 0.504417684266329, "profit_margin": 0.27031980129440514, "quarter": 4, "return_on_assets": 0.20026941070538573, "return_on_equity": 0.2510176801937446 } ], "income_statement": [ { "depreciation": 475980, "expenses": 8980960, "income_tax": 1091944, "marketing_expense": 1054297, "net_income": 4780268, "net_profit": 3688324, "operational_expense": 5457586, "product_revenue": 5075451, "quarter": 1, "rd_expense": 1757628, "revenue": 13761228, "salaries_expense": 2917910, "service_revenue": 8685777 }, { "depreciation": 715794, "expenses": 8940631, "income_tax": 1208948, "marketing_expense": 1478537, "net_income": 4716964, "net_profit": 3508016, "operational_expense": 6011366, "product_revenue": 5382133, "quarter": 2, "rd_expense": 1050611, "revenue": 13657595, "salaries_expense": 4274847, "service_revenue": 8275462 }, { "depreciation": 514835, "expenses": 8900484, "income_tax": 1043166, "marketing_expense": 1372310, "net_income": 4654259, "net_profit": 3611093, "operational_expense": 5083170, "product_revenue": 3535027, "quarter": 3, "rd_expense": 1327524, "revenue": 13554743, "salaries_expense": 3976087, "service_revenue": 10019716 }, { "depreciation": 754765, "expenses": 8860516, "income_tax": 955628, "marketing_expense": 1757148, "net_income": 4592150, "net_profit": 3636522, "operational_expense": 5915745, "product_revenue": 3723454, "quarter": 4, "rd_expense": 1514507, "revenue": 13452666, "salaries_expense": 3452313, "service_revenue": 9729212 } ], "market_conditions": { "gdp_growth": [ 0.03644282685368033, 0.03127225007567013, 0.03274837620520213, 0.035337397269227425 ], "inflation_rate": [ 0.007047650059606882, 0.011002524001556116, 0.006051069330702474, 0.01024100252770584 ], "interest_rate": [ 0.019600834829125977, 0.01947289148649199, 0.01570752129247609, 0.011243177921045481 ], "year": 2000 }, "random_event": { "description": "Walker LLC Partnership with Major Brand in 2000", "impact": -0.08, "type": "Partnership with Major Brand" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 151579, "billable_hours_per_employee": 105, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 7992979, "net_revenue": 6913571, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 50835 }, { "average_project_size": 149523, "billable_hours_per_employee": 133, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 8788504, "net_revenue": 6858537, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 50430 }, { "average_project_size": 50010, "billable_hours_per_employee": 114, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 8745813, "net_revenue": 6803943, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 50029 }, { "average_project_size": 88099, "billable_hours_per_employee": 87, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 7619478, "net_revenue": 6749782, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 49631 } ], "balance_sheet": [ { "assets": 7605507, "current_assets": 2291770, "current_liabilities": 2038315, "equity": 4438832, "fixed_assets": 5313737, "liabilities": 4179070, "long_term_liabilities": 2140755, "quarter": 1 }, { "assets": 7740170, "current_assets": 3764887, "current_liabilities": 1993558, "equity": 4564308, "fixed_assets": 3975283, "liabilities": 4228071, "long_term_liabilities": 2234513, "quarter": 2 }, { "assets": 7877217, "current_assets": 2781401, "current_liabilities": 2049113, "equity": 4661973, "fixed_assets": 5095816, "liabilities": 4277646, "long_term_liabilities": 2228533, "quarter": 3 }, { "assets": 8016691, "current_assets": 2731959, "current_liabilities": 2473991, "equity": 4708776, "fixed_assets": 5284732, "liabilities": 4327803, "long_term_liabilities": 1853812, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1846, "financing_cash_flow": -59846, "investing_cash_flow": -172300, "net_cash_flow": 1252976, "operating_cash_flow": 1347166, "quarter": 1 }, { "change_in_working_capital": -29118, "financing_cash_flow": 27140, "investing_cash_flow": -282494, "net_cash_flow": 1145451, "operating_cash_flow": 1565650, "quarter": 2 }, { "change_in_working_capital": 87197, "financing_cash_flow": 45934, "investing_cash_flow": -230712, "net_cash_flow": 1294225, "operating_cash_flow": 1595212, "quarter": 3 }, { "change_in_working_capital": 90422, "financing_cash_flow": -62500, "investing_cash_flow": -324489, "net_cash_flow": 1314343, "operating_cash_flow": 1506384, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9090217128194084, "current_ratio": 1.1243453538829866, "debt_to_equity_ratio": 0.9414796505026548, "profit_margin": 0.14643590121516073, "quarter": 1, "return_on_assets": 0.13311341374085908, "return_on_equity": 0.22807689049732002 }, { "asset_turnover_ratio": 0.8860964294065893, "current_ratio": 1.8885264436750775, "debt_to_equity_ratio": 0.9263334113298226, "profit_margin": 0.1534159544520938, "quarter": 2, "return_on_assets": 0.13594132945400425, "return_on_equity": 0.23052979772618323 }, { "asset_turnover_ratio": 0.8637495958280698, "current_ratio": 1.3573682856923948, "debt_to_equity_ratio": 0.9175612986175595, "profit_margin": 0.15614504707050014, "quarter": 3, "return_on_assets": 0.13487022129769943, "return_on_equity": 0.2278867766930439 }, { "asset_turnover_ratio": 0.8419660929927323, "current_ratio": 1.1042720042231358, "debt_to_equity_ratio": 0.919092987222157, "profit_margin": 0.1510993984694617, "quarter": 4, "return_on_assets": 0.12722057018288468, "return_on_equity": 0.21659301695387506 } ], "income_statement": [ { "depreciation": 334771, "expenses": 5506461, "income_tax": 394715, "marketing_expense": 986894, "net_income": 1407110, "net_profit": 1012395, "operational_expense": 3319393, "product_revenue": 2565556, "quarter": 1, "rd_expense": 588325, "revenue": 6913571, "salaries_expense": 2028706, "service_revenue": 4348015 }, { "depreciation": 513441, "expenses": 5445532, "income_tax": 360796, "marketing_expense": 900710, "net_income": 1413005, "net_profit": 1052209, "operational_expense": 2941177, "product_revenue": 2160181, "quarter": 2, "rd_expense": 872234, "revenue": 6858537, "salaries_expense": 1827499, "service_revenue": 4698356 }, { "depreciation": 532810, "expenses": 5385277, "income_tax": 356264, "marketing_expense": 656838, "net_income": 1418666, "net_profit": 1062402, "operational_expense": 3346526, "product_revenue": 1481635, "quarter": 3, "rd_expense": 998659, "revenue": 6803943, "salaries_expense": 2623888, "service_revenue": 5322308 }, { "depreciation": 486496, "expenses": 5325689, "income_tax": 404205, "marketing_expense": 582621, "net_income": 1424093, "net_profit": 1019888, "operational_expense": 3632147, "product_revenue": 2271645, "quarter": 4, "rd_expense": 1025403, "revenue": 6749782, "salaries_expense": 1888238, "service_revenue": 4478137 } ], "market_conditions": { "gdp_growth": [ 0.03837054944795995, 0.04144807562400461, 0.02797788760945257, 0.023998508223078183 ], "inflation_rate": [ 0.004468859922406098, 0.007422099469492573, 0.008031402856284118, 0.00641290978196307 ], "interest_rate": [ 0.012369810852191292, 0.016888545443388338, 0.01430608286039455, 0.013218166467535293 ], "year": 2001 }, "random_event": { "description": "Walker LLC New Ad Campaign Launch in 2001", "impact": -0.08, "type": "New Ad Campaign Launch" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 56372, "billable_hours_per_employee": 94, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 10337781, "net_revenue": 8641461, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 63540 }, { "average_project_size": 65113, "billable_hours_per_employee": 81, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 9951844, "net_revenue": 8520765, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 62653 }, { "average_project_size": 62061, "billable_hours_per_employee": 131, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 9403292, "net_revenue": 8401755, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 61778 }, { "average_project_size": 139004, "billable_hours_per_employee": 122, "client_concentration": 0.18, "client_retention_rate": 0.9, "employee_utilization_rate": 0.8, "gross_billings": 10464197, "net_revenue": 8284407, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 60915 } ], "balance_sheet": [ { "assets": 8648421, "current_assets": 3560122, "current_liabilities": 2813754, "equity": 5136875, "fixed_assets": 5088299, "liabilities": 4932087, "long_term_liabilities": 2118333, "quarter": 1 }, { "assets": 8784641, "current_assets": 4215093, "current_liabilities": 2491307, "equity": 5161322, "fixed_assets": 4569548, "liabilities": 5047637, "long_term_liabilities": 2556330, "quarter": 2 }, { "assets": 8923006, "current_assets": 3569232, "current_liabilities": 2594019, "equity": 5236790, "fixed_assets": 5353774, "liabilities": 5165895, "long_term_liabilities": 2571876, "quarter": 3 }, { "assets": 9063550, "current_assets": 3014725, "current_liabilities": 2534130, "equity": 5178545, "fixed_assets": 6048825, "liabilities": 5286923, "long_term_liabilities": 2752793, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87385, "financing_cash_flow": 34768, "investing_cash_flow": -410594, "net_cash_flow": 1593534, "operating_cash_flow": 1910246, "quarter": 1 }, { "change_in_working_capital": 48004, "financing_cash_flow": -54997, "investing_cash_flow": -325407, "net_cash_flow": 1428747, "operating_cash_flow": 1959277, "quarter": 2 }, { "change_in_working_capital": 34993, "financing_cash_flow": -40420, "investing_cash_flow": -312555, "net_cash_flow": 2025952, "operating_cash_flow": 2068385, "quarter": 3 }, { "change_in_working_capital": 40632, "financing_cash_flow": 158640, "investing_cash_flow": -222083, "net_cash_flow": 1355140, "operating_cash_flow": 1734723, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9991952288169135, "current_ratio": 1.2652570196257384, "debt_to_equity_ratio": 0.9601337388976762, "profit_margin": 0.16438667026328072, "quarter": 1, "return_on_assets": 0.16425437660816927, "return_on_equity": 0.2765379729894148 }, { "asset_turnover_ratio": 0.9699616637720312, "current_ratio": 1.6919203454251122, "debt_to_equity_ratio": 0.9779736664366222, "profit_margin": 0.1671584652317016, "quarter": 2, "return_on_assets": 0.16213730304972052, "return_on_equity": 0.2759599187959984 }, { "asset_turnover_ratio": 0.9415834753445196, "current_ratio": 1.3759467451857523, "debt_to_equity_ratio": 0.9864621266080938, "profit_margin": 0.1761154663519705, "quarter": 3, "return_on_assets": 0.1658274128696092, "return_on_equity": 0.2825545801913004 }, { "asset_turnover_ratio": 0.9140355600178738, "current_ratio": 1.189648913039189, "debt_to_equity_ratio": 1.0209282723235966, "profit_margin": 0.16922369941505772, "quarter": 4, "return_on_assets": 0.15467647886313862, "return_on_equity": 0.27071658158807155 } ], "income_statement": [ { "depreciation": 489705, "expenses": 6639091, "income_tax": 581829, "marketing_expense": 1202600, "net_income": 2002370, "net_profit": 1420541, "operational_expense": 4153404, "product_revenue": 3061900, "quarter": 1, "rd_expense": 683150, "revenue": 8641461, "salaries_expense": 2342354, "service_revenue": 5579561 }, { "depreciation": 534959, "expenses": 6542612, "income_tax": 553835, "marketing_expense": 979881, "net_income": 1978153, "net_profit": 1424318, "operational_expense": 3397185, "product_revenue": 3319195, "quarter": 2, "rd_expense": 1147876, "revenue": 8520765, "salaries_expense": 2058000, "service_revenue": 5201570 }, { "depreciation": 588706, "expenses": 6447535, "income_tax": 474541, "marketing_expense": 1092670, "net_income": 1954220, "net_profit": 1479679, "operational_expense": 4364460, "product_revenue": 2716371, "quarter": 3, "rd_expense": 1013604, "revenue": 8401755, "salaries_expense": 2483682, "service_revenue": 5685384 }, { "depreciation": 332805, "expenses": 6353840, "income_tax": 528649, "marketing_expense": 775687, "net_income": 1930567, "net_profit": 1401918, "operational_expense": 3624234, "product_revenue": 1759462, "quarter": 4, "rd_expense": 792703, "revenue": 8284407, "salaries_expense": 2890225, "service_revenue": 6524945 } ], "market_conditions": { "gdp_growth": [ 0.03802247390110647, 0.028329133768721815, 0.03888017307559943, 0.03829998426937264 ], "inflation_rate": [ 0.009318968046463136, 0.005801824324869481, 0.007037215186902798, 0.010961172123181071 ], "interest_rate": [ 0.015619349348172759, 0.023126997950680985, 0.02166831988457435, 0.02036425379347329 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 168422, "billable_hours_per_employee": 137, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 6237437, "net_revenue": 5480230, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 40296 }, { "average_project_size": 80881, "billable_hours_per_employee": 126, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 6711741, "net_revenue": 5511097, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 40523 }, { "average_project_size": 147896, "billable_hours_per_employee": 118, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 6835745, "net_revenue": 5542138, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 40751 }, { "average_project_size": 86992, "billable_hours_per_employee": 136, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 6963696, "net_revenue": 5573353, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 40981 } ], "balance_sheet": [ { "assets": 7118571, "current_assets": 3032646, "current_liabilities": 1351544, "equity": 5745780, "fixed_assets": 4085925, "liabilities": 2886103, "long_term_liabilities": 1534559, "quarter": 1 }, { "assets": 7352817, "current_assets": 2431565, "current_liabilities": 1760751, "equity": 5988518, "fixed_assets": 4921252, "liabilities": 2967219, "long_term_liabilities": 1206468, "quarter": 2 }, { "assets": 7594772, "current_assets": 2872359, "current_liabilities": 1630757, "equity": 6103118, "fixed_assets": 4722413, "liabilities": 3050615, "long_term_liabilities": 1419858, "quarter": 3 }, { "assets": 7844688, "current_assets": 2394226, "current_liabilities": 1476981, "equity": 6285613, "fixed_assets": 5450462, "liabilities": 3136355, "long_term_liabilities": 1659374, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24106, "financing_cash_flow": 35828, "investing_cash_flow": -381830, "net_cash_flow": 1305130, "operating_cash_flow": 1799936, "quarter": 1 }, { "change_in_working_capital": 10358, "financing_cash_flow": -103149, "investing_cash_flow": -194677, "net_cash_flow": 1474532, "operating_cash_flow": 1782769, "quarter": 2 }, { "change_in_working_capital": 3018, "financing_cash_flow": 185840, "investing_cash_flow": -351176, "net_cash_flow": 1575060, "operating_cash_flow": 1766681, "quarter": 3 }, { "change_in_working_capital": 391, "financing_cash_flow": 31729, "investing_cash_flow": -136253, "net_cash_flow": 1732857, "operating_cash_flow": 1757983, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7698497352909734, "current_ratio": 2.243838158432134, "debt_to_equity_ratio": 0.5022996007504639, "profit_margin": 0.2761402349901373, "quarter": 1, "return_on_assets": 0.21258648681034437, "return_on_equity": 0.26337799219601166 }, { "asset_turnover_ratio": 0.7495218499250015, "current_ratio": 1.3809817515367022, "debt_to_equity_ratio": 0.4954846925399573, "profit_margin": 0.29085316407967415, "quarter": 2, "return_on_assets": 0.21800080159753737, "return_on_equity": 0.26766555598563785 }, { "asset_turnover_ratio": 0.7297306620922919, "current_ratio": 1.7613654272218362, "debt_to_equity_ratio": 0.49984532496340395, "profit_margin": 0.2812923460224195, "quarter": 3, "return_on_assets": 0.20526764990443427, "return_on_equity": 0.25543681115128364 }, { "asset_turnover_ratio": 0.7104620349464504, "current_ratio": 1.6210269461827878, "debt_to_equity_ratio": 0.49897360846109995, "profit_margin": 0.28300378605123344, "quarter": 4, "return_on_assets": 0.2010634457355092, "return_on_equity": 0.25093495256548565 } ], "income_statement": [ { "depreciation": 286624, "expenses": 3382228, "income_tax": 584690, "marketing_expense": 442004, "net_income": 2098002, "net_profit": 1513312, "operational_expense": 1736786, "product_revenue": 2013172, "quarter": 1, "rd_expense": 638031, "revenue": 5480230, "salaries_expense": 1304113, "service_revenue": 3467058 }, { "depreciation": 179849, "expenses": 3390920, "income_tax": 517257, "marketing_expense": 368740, "net_income": 2120177, "net_profit": 1602920, "operational_expense": 2346439, "product_revenue": 2106817, "quarter": 2, "rd_expense": 662451, "revenue": 5511097, "salaries_expense": 1113080, "service_revenue": 3404280 }, { "depreciation": 207720, "expenses": 3399635, "income_tax": 583542, "marketing_expense": 639899, "net_income": 2142503, "net_profit": 1558961, "operational_expense": 1856085, "product_revenue": 1946024, "quarter": 3, "rd_expense": 459607, "revenue": 5542138, "salaries_expense": 1044929, "service_revenue": 3596114 }, { "depreciation": 180703, "expenses": 3408373, "income_tax": 587700, "marketing_expense": 456747, "net_income": 2164980, "net_profit": 1577280, "operational_expense": 2118497, "product_revenue": 1200283, "quarter": 4, "rd_expense": 412237, "revenue": 5573353, "salaries_expense": 1220897, "service_revenue": 4373070 } ], "market_conditions": { "gdp_growth": [ 0.03765180437779206, 0.030392970424390202, 0.047234493712855284, 0.0485774252133035 ], "inflation_rate": [ 0.0073334447335182545, 0.005669251471826626, 0.005228526569007174, 0.007964844182304372 ], "interest_rate": [ 0.017413288178685784, 0.019176307647570914, 0.01863774178879317, 0.01705191404114492 ], "year": 2003 }, "random_event": { "description": "Walker LLC Technology Adoption in 2003", "impact": 0.07, "type": "Technology Adoption" }, "year": 2003 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 1993, "industry": "Advertising", "location": "Port Diana", "name": "Duncan, Rush and Williams", "num_employees": 425, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.duncan,rushandwilliams.com" }

[ { "advertising_kpis": [ { "average_project_size": 57701, "billable_hours_per_employee": 121, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 4340506, "net_revenue": 3685271, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 8671 }, { "average_project_size": 129200, "billable_hours_per_employee": 151, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 4683519, "net_revenue": 3800476, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 8942 }, { "average_project_size": 127850, "billable_hours_per_employee": 121, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 4408976, "net_revenue": 3919283, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 9222 }, { "average_project_size": 181498, "billable_hours_per_employee": 150, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 5196240, "net_revenue": 4041804, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 9510 } ], "balance_sheet": [ { "assets": 3700289, "current_assets": 1253628, "current_liabilities": 1196602, "equity": 2724224, "fixed_assets": 2446661, "liabilities": 2117896, "long_term_liabilities": 921294, "quarter": 1 }, { "assets": 3815637, "current_assets": 1232766, "current_liabilities": 983398, "equity": 2790059, "fixed_assets": 2582871, "liabilities": 2154314, "long_term_liabilities": 1170916, "quarter": 2 }, { "assets": 3934581, "current_assets": 1656834, "current_liabilities": 901575, "equity": 2917900, "fixed_assets": 2277747, "liabilities": 2191358, "long_term_liabilities": 1289783, "quarter": 3 }, { "assets": 4057232, "current_assets": 1223778, "current_liabilities": 1059749, "equity": 2953623, "fixed_assets": 2833454, "liabilities": 2229039, "long_term_liabilities": 1169290, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79317, "financing_cash_flow": 114589, "investing_cash_flow": -291093, "net_cash_flow": 1025024, "operating_cash_flow": 1316831, "quarter": 1 }, { "change_in_working_capital": -12344, "financing_cash_flow": -154179, "investing_cash_flow": -165515, "net_cash_flow": 943575, "operating_cash_flow": 1264998, "quarter": 2 }, { "change_in_working_capital": -26738, "financing_cash_flow": 79005, "investing_cash_flow": -177872, "net_cash_flow": 894474, "operating_cash_flow": 1401127, "quarter": 3 }, { "change_in_working_capital": 79900, "financing_cash_flow": -73909, "investing_cash_flow": -305851, "net_cash_flow": 915680, "operating_cash_flow": 1325638, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9959413980907977, "current_ratio": 1.0476566143128625, "debt_to_equity_ratio": 0.7774309307898323, "profit_margin": 0.3098363729560187, "quarter": 1, "return_on_assets": 0.3085788704611991, "return_on_equity": 0.41913990919983085 }, { "asset_turnover_ratio": 0.9960266136427548, "current_ratio": 1.2535779003007939, "debt_to_equity_ratio": 0.7721392271632965, "profit_margin": 0.2969985864928498, "quarter": 2, "return_on_assets": 0.29581849636115803, "return_on_equity": 0.40455631941833486 }, { "asset_turnover_ratio": 0.9961119112810233, "current_ratio": 1.837710672988936, "debt_to_equity_ratio": 0.7510051749545906, "profit_margin": 0.2997173207446362, "quarter": 3, "return_on_assets": 0.29855199321096704, "return_on_equity": 0.40257616779190514 }, { "asset_turnover_ratio": 0.9961974074935819, "current_ratio": 1.1547809905930555, "debt_to_equity_ratio": 0.7546795918097875, "profit_margin": 0.27844744574452396, "quarter": 4, "return_on_assets": 0.2773886235739046, "return_on_equity": 0.3810337338245267 } ], "income_statement": [ { "depreciation": 175000, "expenses": 2232941, "income_tax": 310499, "marketing_expense": 314618, "net_income": 1452330, "net_profit": 1141831, "operational_expense": 1333607, "product_revenue": 1126718, "quarter": 1, "rd_expense": 425693, "revenue": 3685271, "salaries_expense": 1068889, "service_revenue": 2558553 }, { "depreciation": 136262, "expenses": 2312768, "income_tax": 358972, "marketing_expense": 453494, "net_income": 1487708, "net_profit": 1128736, "operational_expense": 1265301, "product_revenue": 1326670, "quarter": 2, "rd_expense": 304230, "revenue": 3800476, "salaries_expense": 978913, "service_revenue": 2473806 }, { "depreciation": 226450, "expenses": 2395449, "income_tax": 349157, "marketing_expense": 364171, "net_income": 1523834, "net_profit": 1174677, "operational_expense": 1472899, "product_revenue": 1216473, "quarter": 3, "rd_expense": 429279, "revenue": 3919283, "salaries_expense": 1124474, "service_revenue": 2702810 }, { "depreciation": 200208, "expenses": 2481086, "income_tax": 435288, "marketing_expense": 474202, "net_income": 1560718, "net_profit": 1125430, "operational_expense": 1706440, "product_revenue": 1291258, "quarter": 4, "rd_expense": 254745, "revenue": 4041804, "salaries_expense": 866773, "service_revenue": 2750546 } ], "market_conditions": { "gdp_growth": [ 0.022146913968736526, 0.014782377035077277, 0.02850492923811914, 0.020121776164894203 ], "inflation_rate": [ 0.010825059937586787, 0.01515290180382518, 0.01362948970074098, 0.016109779222842832 ], "interest_rate": [ 0.035334521973041384, 0.037601657181538746, 0.03344761980677736, 0.02940896522247083 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 160654, "billable_hours_per_employee": 132, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 5259987, "net_revenue": 4480368, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 10542 }, { "average_project_size": 130537, "billable_hours_per_employee": 82, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 5786711, "net_revenue": 4710758, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 11084 }, { "average_project_size": 145200, "billable_hours_per_employee": 91, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 6050510, "net_revenue": 4952995, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 11654 }, { "average_project_size": 69202, "billable_hours_per_employee": 160, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 6223049, "net_revenue": 5207689, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 12253 } ], "balance_sheet": [ { "assets": 4636504, "current_assets": 2264919, "current_liabilities": 1282897, "equity": 2879855, "fixed_assets": 2371585, "liabilities": 2686756, "long_term_liabilities": 1403859, "quarter": 1 }, { "assets": 4784147, "current_assets": 1858797, "current_liabilities": 1373631, "equity": 3070375, "fixed_assets": 2925350, "liabilities": 2724951, "long_term_liabilities": 1351320, "quarter": 2 }, { "assets": 4936491, "current_assets": 2322379, "current_liabilities": 1186912, "equity": 3232194, "fixed_assets": 2614112, "liabilities": 2763688, "long_term_liabilities": 1576776, "quarter": 3 }, { "assets": 5093685, "current_assets": 2525696, "current_liabilities": 1388878, "equity": 3341788, "fixed_assets": 2567989, "liabilities": 2802977, "long_term_liabilities": 1414099, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93890, "financing_cash_flow": 107874, "investing_cash_flow": -250992, "net_cash_flow": 638078, "operating_cash_flow": 1173488, "quarter": 1 }, { "change_in_working_capital": -74365, "financing_cash_flow": -33041, "investing_cash_flow": -121592, "net_cash_flow": 973156, "operating_cash_flow": 1198809, "quarter": 2 }, { "change_in_working_capital": -5706, "financing_cash_flow": -117148, "investing_cash_flow": -177739, "net_cash_flow": 1028498, "operating_cash_flow": 1388230, "quarter": 3 }, { "change_in_working_capital": 33607, "financing_cash_flow": -186668, "investing_cash_flow": -168757, "net_cash_flow": 995844, "operating_cash_flow": 1278171, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9663246273485367, "current_ratio": 1.7654722086028731, "debt_to_equity_ratio": 0.9329483602473041, "profit_margin": 0.2075961171046664, "quarter": 1, "return_on_assets": 0.20060524050016995, "return_on_equity": 0.3229700800908379 }, { "asset_turnover_ratio": 0.9846599613264392, "current_ratio": 1.3531996584235504, "debt_to_equity_ratio": 0.8874977812156496, "profit_margin": 0.21465314074720035, "quarter": 2, "return_on_assets": 0.211360353266737, "return_on_equity": 0.3293340390017506 }, { "asset_turnover_ratio": 1.0033432654895957, "current_ratio": 1.9566564328273706, "debt_to_equity_ratio": 0.8550501609742485, "profit_margin": 0.2138889702089342, "quarter": 3, "return_on_assets": 0.21460405782163888, "return_on_equity": 0.32776219496725756 }, { "asset_turnover_ratio": 1.0223814389778716, "current_ratio": 1.818515377160557, "debt_to_equity_ratio": 0.8387656547931825, "profit_margin": 0.20183232908109527, "quarter": 4, "return_on_assets": 0.20634962703818552, "return_on_equity": 0.31452623565588245 } ], "income_statement": [ { "depreciation": 243381, "expenses": 3276500, "income_tax": 273761, "marketing_expense": 504537, "net_income": 1203868, "net_profit": 930107, "operational_expense": 1870754, "product_revenue": 1026459, "quarter": 1, "rd_expense": 482702, "revenue": 4480368, "salaries_expense": 1125664, "service_revenue": 3453909 }, { "depreciation": 187630, "expenses": 3416832, "income_tax": 282747, "marketing_expense": 602128, "net_income": 1293926, "net_profit": 1011179, "operational_expense": 1795202, "product_revenue": 1217746, "quarter": 2, "rd_expense": 437296, "revenue": 4710758, "salaries_expense": 1265547, "service_revenue": 3493012 }, { "depreciation": 328839, "expenses": 3563175, "income_tax": 330429, "marketing_expense": 375480, "net_income": 1389820, "net_profit": 1059391, "operational_expense": 2360851, "product_revenue": 1278955, "quarter": 3, "rd_expense": 642820, "revenue": 4952995, "salaries_expense": 1078853, "service_revenue": 3674040 }, { "depreciation": 227091, "expenses": 3715785, "income_tax": 440824, "marketing_expense": 620481, "net_income": 1491904, "net_profit": 1051080, "operational_expense": 2057612, "product_revenue": 1282826, "quarter": 4, "rd_expense": 411128, "revenue": 5207689, "salaries_expense": 1581746, "service_revenue": 3924863 } ], "market_conditions": { "gdp_growth": [ 0.024331646730680098, 0.025644342435156, 0.026093760639353716, 0.016983154325111646 ], "inflation_rate": [ 0.01793911299414829, 0.020944130192179063, 0.022666859761466613, 0.013665372286745286 ], "interest_rate": [ 0.02059719164932443, 0.02440692239035106, 0.021437614515946703, 0.02584547562683524 ], "year": 1994 }, "random_event": { "description": "Duncan, Rush and Williams Economic Slowdown Impact in 1994", "impact": -0.03, "type": "Economic Slowdown Impact" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 106965, "billable_hours_per_employee": 130, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 6245724, "net_revenue": 4861183, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 11438 }, { "average_project_size": 82530, "billable_hours_per_employee": 133, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 5597997, "net_revenue": 5032168, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 11840 }, { "average_project_size": 120135, "billable_hours_per_employee": 139, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 6616163, "net_revenue": 5209168, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 12257 }, { "average_project_size": 122369, "billable_hours_per_employee": 108, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.6, "gross_billings": 6853062, "net_revenue": 5392393, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 12688 } ], "balance_sheet": [ { "assets": 5502249, "current_assets": 2111392, "current_liabilities": 994498, "equity": 4124693, "fixed_assets": 3390857, "liabilities": 2333970, "long_term_liabilities": 1339472, "quarter": 1 }, { "assets": 5606969, "current_assets": 1897019, "current_liabilities": 1212365, "equity": 4295900, "fixed_assets": 3709950, "liabilities": 2389221, "long_term_liabilities": 1176856, "quarter": 2 }, { "assets": 5713682, "current_assets": 2761162, "current_liabilities": 1341230, "equity": 4348432, "fixed_assets": 2952520, "liabilities": 2445779, "long_term_liabilities": 1104549, "quarter": 3 }, { "assets": 5822427, "current_assets": 2074139, "current_liabilities": 1038614, "equity": 4485520, "fixed_assets": 3748288, "liabilities": 2503676, "long_term_liabilities": 1465062, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4825, "financing_cash_flow": 7210, "investing_cash_flow": -277420, "net_cash_flow": 753564, "operating_cash_flow": 1171636, "quarter": 1 }, { "change_in_working_capital": 56997, "financing_cash_flow": -40945, "investing_cash_flow": -343010, "net_cash_flow": 978165, "operating_cash_flow": 1298507, "quarter": 2 }, { "change_in_working_capital": -12308, "financing_cash_flow": 139659, "investing_cash_flow": -385289, "net_cash_flow": 1093670, "operating_cash_flow": 1361424, "quarter": 3 }, { "change_in_working_capital": -25627, "financing_cash_flow": -27965, "investing_cash_flow": -124226, "net_cash_flow": 1331505, "operating_cash_flow": 1398847, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8834901873761075, "current_ratio": 2.1230731484628427, "debt_to_equity_ratio": 0.5658530222734153, "profit_margin": 0.19674511327798191, "quarter": 1, "return_on_assets": 0.17382237699529773, "return_on_equity": 0.2318751965297781 }, { "asset_turnover_ratio": 0.8974845411130328, "current_ratio": 1.5647259694893865, "debt_to_equity_ratio": 0.5561630857329081, "profit_margin": 0.21425198840738227, "quarter": 2, "return_on_assets": 0.1922878474983543, "return_on_equity": 0.2509723224469843 }, { "asset_turnover_ratio": 0.9117007211811928, "current_ratio": 2.058678973777801, "debt_to_equity_ratio": 0.5624507868583434, "profit_margin": 0.20742832636612987, "quarter": 3, "return_on_assets": 0.18911255474140842, "return_on_equity": 0.24848704084598772 }, { "asset_turnover_ratio": 0.9261417961959849, "current_ratio": 1.9970258440575612, "debt_to_equity_ratio": 0.558168506661435, "profit_margin": 0.21637313897559024, "quarter": 4, "return_on_assets": 0.20039220757941661, "return_on_equity": 0.26011900515436337 } ], "income_statement": [ { "depreciation": 215222, "expenses": 3526809, "income_tax": 377960, "marketing_expense": 444711, "net_income": 1334374, "net_profit": 956414, "operational_expense": 1854567, "product_revenue": 1478397, "quarter": 1, "rd_expense": 396569, "revenue": 4861183, "salaries_expense": 1532677, "service_revenue": 3382786 }, { "depreciation": 220355, "expenses": 3650528, "income_tax": 303488, "marketing_expense": 512434, "net_income": 1381640, "net_profit": 1078152, "operational_expense": 2529708, "product_revenue": 1955209, "quarter": 2, "rd_expense": 442657, "revenue": 5032168, "salaries_expense": 1681943, "service_revenue": 3076959 }, { "depreciation": 280895, "expenses": 3778589, "income_tax": 350050, "marketing_expense": 499788, "net_income": 1430579, "net_profit": 1080529, "operational_expense": 2421284, "product_revenue": 2046424, "quarter": 3, "rd_expense": 671064, "revenue": 5209168, "salaries_expense": 1865514, "service_revenue": 3162744 }, { "depreciation": 232078, "expenses": 3911141, "income_tax": 314483, "marketing_expense": 616351, "net_income": 1481252, "net_profit": 1166769, "operational_expense": 2591545, "product_revenue": 1698450, "quarter": 4, "rd_expense": 527808, "revenue": 5392393, "salaries_expense": 1833367, "service_revenue": 3693943 } ], "market_conditions": { "gdp_growth": [ 0.022564900504656458, 0.023481918071021055, 0.01850884238996179, 0.027483512006885445 ], "inflation_rate": [ 0.015310560195599475, 0.014600464757349423, 0.005656200272666281, 0.01517071071729945 ], "interest_rate": [ 0.025980713961332134, 0.02223315809543377, 0.02299867938590676, 0.017617455744131396 ], "year": 1995 }, "random_event": { "description": "Duncan, Rush and Williams Senior Leadership Change in 1995", "impact": -0.03, "type": "Senior Leadership Change" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 107055, "billable_hours_per_employee": 86, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 3921120, "net_revenue": 3368789, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 7927 }, { "average_project_size": 137611, "billable_hours_per_employee": 112, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 3950090, "net_revenue": 3403990, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 8009 }, { "average_project_size": 103102, "billable_hours_per_employee": 121, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 4096662, "net_revenue": 3439560, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 8093 }, { "average_project_size": 116401, "billable_hours_per_employee": 97, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 4324690, "net_revenue": 3475502, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 8178 } ], "balance_sheet": [ { "assets": 3936853, "current_assets": 1694528, "current_liabilities": 1010678, "equity": 2680392, "fixed_assets": 2242325, "liabilities": 2179019, "long_term_liabilities": 1168341, "quarter": 1 }, { "assets": 4058585, "current_assets": 1329071, "current_liabilities": 1299891, "equity": 2746949, "fixed_assets": 2729514, "liabilities": 2218565, "long_term_liabilities": 918674, "quarter": 2 }, { "assets": 4184082, "current_assets": 1801453, "current_liabilities": 1105637, "equity": 2826812, "fixed_assets": 2382629, "liabilities": 2258829, "long_term_liabilities": 1153192, "quarter": 3 }, { "assets": 4313458, "current_assets": 2049510, "current_liabilities": 1288743, "equity": 2959458, "fixed_assets": 2263948, "liabilities": 2299824, "long_term_liabilities": 1011081, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51744, "financing_cash_flow": -175529, "investing_cash_flow": -279429, "net_cash_flow": 1094452, "operating_cash_flow": 1116885, "quarter": 1 }, { "change_in_working_capital": 59354, "financing_cash_flow": 14725, "investing_cash_flow": -134113, "net_cash_flow": 974826, "operating_cash_flow": 1094409, "quarter": 2 }, { "change_in_working_capital": -83376, "financing_cash_flow": -167756, "investing_cash_flow": -158048, "net_cash_flow": 713409, "operating_cash_flow": 1090402, "quarter": 3 }, { "change_in_working_capital": 39060, "financing_cash_flow": -130234, "investing_cash_flow": -468359, "net_cash_flow": 433826, "operating_cash_flow": 1148356, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8557060677652938, "current_ratio": 1.676624998268489, "debt_to_equity_ratio": 0.812947882250059, "profit_margin": 0.2738544919257335, "quarter": 1, "return_on_assets": 0.23433895042563185, "return_on_equity": 0.34418771582664026 }, { "asset_turnover_ratio": 0.8387134925103207, "current_ratio": 1.0224480360276362, "debt_to_equity_ratio": 0.8076469566781181, "profit_margin": 0.26643115872843337, "quarter": 2, "return_on_assets": 0.223459407650696, "return_on_equity": 0.3301586596620469 }, { "asset_turnover_ratio": 0.8220584587013352, "current_ratio": 1.6293349444709249, "debt_to_equity_ratio": 0.799072948607831, "profit_margin": 0.2621146309411669, "quarter": 3, "return_on_assets": 0.21547354951456496, "return_on_equity": 0.3189313615479204 }, { "asset_turnover_ratio": 0.8057345174103933, "current_ratio": 1.5903170764070105, "debt_to_equity_ratio": 0.7771098626843158, "profit_margin": 0.272140254846638, "quarter": 4, "return_on_assets": 0.2192727969067973, "return_on_equity": 0.319593655324725 } ], "income_statement": [ { "depreciation": 194327, "expenses": 2124072, "income_tax": 322159, "marketing_expense": 313021, "net_income": 1244717, "net_profit": 922558, "operational_expense": 1369348, "product_revenue": 1147454, "quarter": 1, "rd_expense": 348061, "revenue": 3368789, "salaries_expense": 988480, "service_revenue": 2221335 }, { "depreciation": 187480, "expenses": 2151270, "income_tax": 345791, "marketing_expense": 279049, "net_income": 1252720, "net_profit": 906929, "operational_expense": 1391587, "product_revenue": 1116408, "quarter": 2, "rd_expense": 244072, "revenue": 3403990, "salaries_expense": 843940, "service_revenue": 2287582 }, { "depreciation": 188843, "expenses": 2178817, "income_tax": 359184, "marketing_expense": 392097, "net_income": 1260743, "net_profit": 901559, "operational_expense": 1224733, "product_revenue": 1155202, "quarter": 3, "rd_expense": 294306, "revenue": 3439560, "salaries_expense": 1074051, "service_revenue": 2284358 }, { "depreciation": 202532, "expenses": 2206717, "income_tax": 322961, "marketing_expense": 312411, "net_income": 1268785, "net_profit": 945824, "operational_expense": 1375507, "product_revenue": 1075921, "quarter": 4, "rd_expense": 353433, "revenue": 3475502, "salaries_expense": 877990, "service_revenue": 2399581 } ], "market_conditions": { "gdp_growth": [ 0.03261297661369924, 0.019525896917906498, 0.018696653485189913, 0.020845576549169492 ], "inflation_rate": [ 0.00897478494438826, 0.013361775546537093, 0.015458235528187581, 0.009881935505128305 ], "interest_rate": [ 0.04095748306051916, 0.03238915957643999, 0.03232115827122794, 0.038364125177295816 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 181521, "billable_hours_per_employee": 102, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 1712885, "net_revenue": 1329233, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3128 }, { "average_project_size": 87745, "billable_hours_per_employee": 142, "client_concentration": 0.36, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 1639631, "net_revenue": 1381239, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 3250 }, { "average_project_size": 71248, "billable_hours_per_employee": 123, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 1851530, "net_revenue": 1435280, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 3377 }, { "average_project_size": 113466, "billable_hours_per_employee": 150, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 1735203, "net_revenue": 1491435, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 3509 } ], "balance_sheet": [ { "assets": 1426446, "current_assets": 704417, "current_liabilities": 272263, "equity": 1103577, "fixed_assets": 722029, "liabilities": 641236, "long_term_liabilities": 368973, "quarter": 1 }, { "assets": 1460055, "current_assets": 501547, "current_liabilities": 309126, "equity": 1139614, "fixed_assets": 958508, "liabilities": 655033, "long_term_liabilities": 345907, "quarter": 2 }, { "assets": 1494457, "current_assets": 743288, "current_liabilities": 317196, "equity": 1180739, "fixed_assets": 751169, "liabilities": 669126, "long_term_liabilities": 351930, "quarter": 3 }, { "assets": 1529668, "current_assets": 698275, "current_liabilities": 281980, "equity": 1214287, "fixed_assets": 831393, "liabilities": 683523, "long_term_liabilities": 401543, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79142, "financing_cash_flow": 7482, "investing_cash_flow": -466769, "net_cash_flow": -5769, "operating_cash_flow": 378074, "quarter": 1 }, { "change_in_working_capital": -74028, "financing_cash_flow": -111300, "investing_cash_flow": -113556, "net_cash_flow": -68343, "operating_cash_flow": 384923, "quarter": 2 }, { "change_in_working_capital": -24224, "financing_cash_flow": -72157, "investing_cash_flow": -461628, "net_cash_flow": 52601, "operating_cash_flow": 435976, "quarter": 3 }, { "change_in_working_capital": -25295, "financing_cash_flow": 26526, "investing_cash_flow": -371192, "net_cash_flow": 359258, "operating_cash_flow": 454995, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9318495056945724, "current_ratio": 2.587266723719345, "debt_to_equity_ratio": 0.5810523416127737, "profit_margin": 0.23951180868967292, "quarter": 1, "return_on_assets": 0.2231889605354847, "return_on_equity": 0.2884864400037333 }, { "asset_turnover_ratio": 0.9460184719068803, "current_ratio": 1.6224678610016627, "debt_to_equity_ratio": 0.5747849710516016, "profit_margin": 0.24224048119116243, "quarter": 2, "return_on_assets": 0.22916396985045084, "return_on_equity": 0.2936011667108337 }, { "asset_turnover_ratio": 0.9604023401141686, "current_ratio": 2.3433082384393247, "debt_to_equity_ratio": 0.566701023680932, "profit_margin": 0.24762276350259183, "quarter": 3, "return_on_assets": 0.23781748153342652, "return_on_equity": 0.301004709762276 }, { "asset_turnover_ratio": 0.975005687508662, "current_ratio": 2.4763281083764808, "debt_to_equity_ratio": 0.5629006981051432, "profit_margin": 0.24683744179263595, "quarter": 4, "return_on_assets": 0.24066790963790835, "return_on_equity": 0.30317544369658905 } ], "income_statement": [ { "depreciation": 59707, "expenses": 908347, "income_tax": 102519, "marketing_expense": 174660, "net_income": 420886, "net_profit": 318367, "operational_expense": 629133, "product_revenue": 530063, "quarter": 1, "rd_expense": 142958, "revenue": 1329233, "salaries_expense": 278451, "service_revenue": 799170 }, { "depreciation": 50331, "expenses": 939800, "income_tax": 106847, "marketing_expense": 127677, "net_income": 441439, "net_profit": 334592, "operational_expense": 607819, "product_revenue": 317617, "quarter": 2, "rd_expense": 129690, "revenue": 1381239, "salaries_expense": 395847, "service_revenue": 1063622 }, { "depreciation": 80568, "expenses": 972344, "income_tax": 107528, "marketing_expense": 177433, "net_income": 462936, "net_profit": 355408, "operational_expense": 509672, "product_revenue": 366406, "quarter": 3, "rd_expense": 177267, "revenue": 1435280, "salaries_expense": 434530, "service_revenue": 1068874 }, { "depreciation": 86853, "expenses": 1006014, "income_tax": 117279, "marketing_expense": 183657, "net_income": 485421, "net_profit": 368142, "operational_expense": 576008, "product_revenue": 473331, "quarter": 4, "rd_expense": 201098, "revenue": 1491435, "salaries_expense": 340480, "service_revenue": 1018104 } ], "market_conditions": { "gdp_growth": [ 0.023107311703792197, 0.02268912761930352, 0.02182428230732153, 0.03198356962053432 ], "inflation_rate": [ 0.020797638179811884, 0.020058160603110192, 0.0162174350528194, 0.021317458394278087 ], "interest_rate": [ 0.018889195746214928, 0.018062603393392274, 0.01894817111905064, 0.023238504455841677 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 64208, "billable_hours_per_employee": 142, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 964525, "net_revenue": 804099, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 1892 }, { "average_project_size": 170225, "billable_hours_per_employee": 118, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 989029, "net_revenue": 813859, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 1915 }, { "average_project_size": 105787, "billable_hours_per_employee": 134, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 921328, "net_revenue": 823739, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 1938 }, { "average_project_size": 153032, "billable_hours_per_employee": 125, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 1050435, "net_revenue": 833738, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 1962 } ], "balance_sheet": [ { "assets": 1034454, "current_assets": 460943, "current_liabilities": 306628, "equity": 618205, "fixed_assets": 573511, "liabilities": 562990, "long_term_liabilities": 256362, "quarter": 1 }, { "assets": 1053795, "current_assets": 348669, "current_liabilities": 284275, "equity": 621084, "fixed_assets": 705126, "liabilities": 578906, "long_term_liabilities": 294631, "quarter": 2 }, { "assets": 1073498, "current_assets": 498343, "current_liabilities": 304901, "equity": 619178, "fixed_assets": 575155, "liabilities": 595272, "long_term_liabilities": 290371, "quarter": 3 }, { "assets": 1093568, "current_assets": 472141, "current_liabilities": 336503, "equity": 619251, "fixed_assets": 621427, "liabilities": 612100, "long_term_liabilities": 275597, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57701, "financing_cash_flow": 61346, "investing_cash_flow": -319470, "net_cash_flow": -308739, "operating_cash_flow": 195364, "quarter": 1 }, { "change_in_working_capital": 6221, "financing_cash_flow": 121503, "investing_cash_flow": -224304, "net_cash_flow": -394620, "operating_cash_flow": 191907, "quarter": 2 }, { "change_in_working_capital": -71198, "financing_cash_flow": -30740, "investing_cash_flow": -316588, "net_cash_flow": -134040, "operating_cash_flow": 200641, "quarter": 3 }, { "change_in_working_capital": 37071, "financing_cash_flow": 137986, "investing_cash_flow": -184827, "net_cash_flow": -91723, "operating_cash_flow": 182805, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7773173094212019, "current_ratio": 1.5032645420509543, "debt_to_equity_ratio": 0.9106849669607978, "profit_margin": 0.18249121065938398, "quarter": 1, "return_on_assets": 0.14185357686277011, "return_on_equity": 0.2373662458246051 }, { "asset_turnover_ratio": 0.7723124516627997, "current_ratio": 1.226520094978454, "debt_to_equity_ratio": 0.9320897012320395, "profit_margin": 0.17963185269192822, "quarter": 2, "return_on_assets": 0.13873191654923395, "return_on_equity": 0.23538683978334654 }, { "asset_turnover_ratio": 0.7673409731550501, "current_ratio": 1.6344419992062997, "debt_to_equity_ratio": 0.9613907470872673, "profit_margin": 0.17111245188099627, "quarter": 3, "return_on_assets": 0.13130159534531038, "return_on_equity": 0.2276437470323558 }, { "asset_turnover_ratio": 0.7624016064844619, "current_ratio": 1.4030811018029556, "debt_to_equity_ratio": 0.9884521785188881, "profit_margin": 0.16525935005961107, "quarter": 4, "return_on_assets": 0.12599399397202551, "return_on_equity": 0.22249943883820938 } ], "income_statement": [ { "depreciation": 48623, "expenses": 616073, "income_tax": 41285, "marketing_expense": 118806, "net_income": 188026, "net_profit": 146741, "operational_expense": 322694, "product_revenue": 201810, "quarter": 1, "rd_expense": 70084, "revenue": 804099, "salaries_expense": 265810, "service_revenue": 602289 }, { "depreciation": 45712, "expenses": 628340, "income_tax": 39324, "marketing_expense": 70445, "net_income": 185519, "net_profit": 146195, "operational_expense": 402447, "product_revenue": 205521, "quarter": 2, "rd_expense": 63914, "revenue": 813859, "salaries_expense": 297582, "service_revenue": 608338 }, { "depreciation": 59689, "expenses": 640851, "income_tax": 41936, "marketing_expense": 88972, "net_income": 182888, "net_profit": 140952, "operational_expense": 337900, "product_revenue": 282152, "quarter": 3, "rd_expense": 77495, "revenue": 823739, "salaries_expense": 276522, "service_revenue": 541587 }, { "depreciation": 45022, "expenses": 653612, "income_tax": 42343, "marketing_expense": 75189, "net_income": 180126, "net_profit": 137783, "operational_expense": 427350, "product_revenue": 221533, "quarter": 4, "rd_expense": 105892, "revenue": 833738, "salaries_expense": 261269, "service_revenue": 612205 } ], "market_conditions": { "gdp_growth": [ 0.02479642293085948, 0.018309600742826424, 0.02492451025689211, 0.019618192639551214 ], "inflation_rate": [ 0.009437089830887776, 0.012651543767647811, 0.010642253797902634, 0.01119271831985714 ], "interest_rate": [ 0.039198257066704253, 0.040581695807691165, 0.03725977171467713, 0.03798684725862359 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 62492, "billable_hours_per_employee": 150, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 4516083, "net_revenue": 3731862, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 8781 }, { "average_project_size": 179873, "billable_hours_per_employee": 126, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 5037676, "net_revenue": 3895994, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 9167 }, { "average_project_size": 108525, "billable_hours_per_employee": 144, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 4849417, "net_revenue": 4067344, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 9570 }, { "average_project_size": 111642, "billable_hours_per_employee": 149, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 4684527, "net_revenue": 4246231, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 9991 } ], "balance_sheet": [ { "assets": 5492162, "current_assets": 2213187, "current_liabilities": 1395404, "equity": 2954821, "fixed_assets": 3278975, "liabilities": 3227659, "long_term_liabilities": 1832255, "quarter": 1 }, { "assets": 5663639, "current_assets": 2308208, "current_liabilities": 1678359, "equity": 3118616, "fixed_assets": 3355431, "liabilities": 3290335, "long_term_liabilities": 1611976, "quarter": 2 }, { "assets": 5840470, "current_assets": 2512142, "current_liabilities": 1490372, "equity": 3235707, "fixed_assets": 3328328, "liabilities": 3354228, "long_term_liabilities": 1863856, "quarter": 3 }, { "assets": 6022822, "current_assets": 2967100, "current_liabilities": 1906184, "equity": 3425836, "fixed_assets": 3055722, "liabilities": 3419362, "long_term_liabilities": 1513178, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91865, "financing_cash_flow": 180793, "investing_cash_flow": -465427, "net_cash_flow": 625346, "operating_cash_flow": 965601, "quarter": 1 }, { "change_in_working_capital": 78066, "financing_cash_flow": 164318, "investing_cash_flow": -443413, "net_cash_flow": 794385, "operating_cash_flow": 969935, "quarter": 2 }, { "change_in_working_capital": 33674, "financing_cash_flow": 32485, "investing_cash_flow": -233810, "net_cash_flow": 942277, "operating_cash_flow": 1000737, "quarter": 3 }, { "change_in_working_capital": -88039, "financing_cash_flow": 187684, "investing_cash_flow": -249586, "net_cash_flow": 607157, "operating_cash_flow": 1043414, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6794886968010048, "current_ratio": 1.5860546479729167, "debt_to_equity_ratio": 1.0923365577813342, "profit_margin": 0.18497950888859235, "quarter": 1, "return_on_assets": 0.1256914854295995, "return_on_equity": 0.23362430414566568 }, { "asset_turnover_ratio": 0.6878958916696492, "current_ratio": 1.3752766839514072, "debt_to_equity_ratio": 1.05506256621527, "profit_margin": 0.19130214266243736, "quarter": 2, "return_on_assets": 0.13159595800509177, "return_on_equity": 0.23898806393605368 }, { "asset_turnover_ratio": 0.696406967247499, "current_ratio": 1.6855805127847276, "debt_to_equity_ratio": 1.0366290890986112, "profit_margin": 0.18426398160568666, "quarter": 3, "return_on_assets": 0.12832272060296518, "return_on_equity": 0.2316232588426579 }, { "asset_turnover_ratio": 0.7050234923097511, "current_ratio": 1.55656536829603, "debt_to_equity_ratio": 0.9981102422883057, "profit_margin": 0.19367198817021494, "quarter": 4, "return_on_assets": 0.13654330146233776, "return_on_equity": 0.240051187505765 } ], "income_statement": [ { "depreciation": 275283, "expenses": 2791915, "income_tax": 249629, "marketing_expense": 357792, "net_income": 939947, "net_profit": 690318, "operational_expense": 1586431, "product_revenue": 903705, "quarter": 1, "rd_expense": 328237, "revenue": 3731862, "salaries_expense": 860146, "service_revenue": 2828157 }, { "depreciation": 224623, "expenses": 2892639, "income_tax": 258043, "marketing_expense": 533061, "net_income": 1003355, "net_profit": 745312, "operational_expense": 2009832, "product_revenue": 1317820, "quarter": 2, "rd_expense": 327978, "revenue": 3895994, "salaries_expense": 1340956, "service_revenue": 2578174 }, { "depreciation": 251272, "expenses": 2996998, "income_tax": 320881, "marketing_expense": 518098, "net_income": 1070346, "net_profit": 749465, "operational_expense": 1606891, "product_revenue": 1490287, "quarter": 3, "rd_expense": 592010, "revenue": 4067344, "salaries_expense": 1003250, "service_revenue": 2577057 }, { "depreciation": 221038, "expenses": 3105122, "income_tax": 318733, "marketing_expense": 385864, "net_income": 1141109, "net_profit": 822376, "operational_expense": 2063073, "product_revenue": 1348870, "quarter": 4, "rd_expense": 390823, "revenue": 4246231, "salaries_expense": 1261145, "service_revenue": 2897361 } ], "market_conditions": { "gdp_growth": [ 0.01688129699682519, 0.004720924413160106, 0.015352853835950971, 0.010173362826371431 ], "inflation_rate": [ 0.0156042432680293, 0.0129089568087579, 0.013557905519986934, 0.018347689250061056 ], "interest_rate": [ 0.022087081897706008, 0.024516010370310277, 0.02392434712339589, 0.02380449103071784 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 191161, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 5668040, "net_revenue": 4800976, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 11296 }, { "average_project_size": 98097, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 5637444, "net_revenue": 5027441, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 11829 }, { "average_project_size": 171666, "billable_hours_per_employee": 95, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 6305558, "net_revenue": 5264589, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 12387 }, { "average_project_size": 148502, "billable_hours_per_employee": 80, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 6583833, "net_revenue": 5512923, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 12972 } ], "balance_sheet": [ { "assets": 6336169, "current_assets": 2026741, "current_liabilities": 1313191, "equity": 4872071, "fixed_assets": 4309428, "liabilities": 2721485, "long_term_liabilities": 1408294, "quarter": 1 }, { "assets": 6553381, "current_assets": 3024097, "current_liabilities": 1289484, "equity": 5053272, "fixed_assets": 3529284, "liabilities": 2745843, "long_term_liabilities": 1456359, "quarter": 2 }, { "assets": 6778040, "current_assets": 3220078, "current_liabilities": 1488233, "equity": 5380552, "fixed_assets": 3557962, "liabilities": 2770420, "long_term_liabilities": 1282187, "quarter": 3 }, { "assets": 7010399, "current_assets": 3469171, "current_liabilities": 1658818, "equity": 5639088, "fixed_assets": 3541228, "liabilities": 2795216, "long_term_liabilities": 1136398, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29764, "financing_cash_flow": 140007, "investing_cash_flow": -163718, "net_cash_flow": 1138277, "operating_cash_flow": 1523186, "quarter": 1 }, { "change_in_working_capital": -81548, "financing_cash_flow": -87063, "investing_cash_flow": -359718, "net_cash_flow": 1447139, "operating_cash_flow": 1569903, "quarter": 2 }, { "change_in_working_capital": 67421, "financing_cash_flow": 132978, "investing_cash_flow": -455758, "net_cash_flow": 1008782, "operating_cash_flow": 1687584, "quarter": 3 }, { "change_in_working_capital": -57522, "financing_cash_flow": -152212, "investing_cash_flow": -358322, "net_cash_flow": 1384678, "operating_cash_flow": 1701499, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.757709587607275, "current_ratio": 1.543371070925707, "debt_to_equity_ratio": 0.558588945029742, "profit_margin": 0.2619023715177914, "quarter": 1, "return_on_assets": 0.19844593791611304, "return_on_equity": 0.2580805985791258 }, { "asset_turnover_ratio": 0.7671522531651982, "current_ratio": 2.345199320038093, "debt_to_equity_ratio": 0.54337922043381, "profit_margin": 0.24778689595760547, "quarter": 2, "return_on_assets": 0.1900902755386876, "return_on_equity": 0.2465202743885546 }, { "asset_turnover_ratio": 0.7767125894801447, "current_ratio": 2.163692110039221, "debt_to_equity_ratio": 0.5148951260019418, "profit_margin": 0.2607861696326152, "quarter": 3, "return_on_assets": 0.20255590111595684, "return_on_equity": 0.2551656409974293 }, { "asset_turnover_ratio": 0.7863921868070562, "current_ratio": 2.0913511910287927, "debt_to_equity_ratio": 0.49568582721177606, "profit_margin": 0.2582849424887668, "quarter": 4, "return_on_assets": 0.20311326074307612, "return_on_equity": 0.2525062563308109 } ], "income_statement": [ { "depreciation": 265799, "expenses": 3195325, "income_tax": 348264, "marketing_expense": 594005, "net_income": 1605651, "net_profit": 1257387, "operational_expense": 2152936, "product_revenue": 1486893, "quarter": 1, "rd_expense": 335006, "revenue": 4800976, "salaries_expense": 1444921, "service_revenue": 3314083 }, { "depreciation": 324169, "expenses": 3337889, "income_tax": 443818, "marketing_expense": 605362, "net_income": 1689552, "net_profit": 1245734, "operational_expense": 1716903, "product_revenue": 1154701, "quarter": 2, "rd_expense": 482037, "revenue": 5027441, "salaries_expense": 1421358, "service_revenue": 3872740 }, { "depreciation": 314652, "expenses": 3486814, "income_tax": 404843, "marketing_expense": 691911, "net_income": 1777775, "net_profit": 1372932, "operational_expense": 1855086, "product_revenue": 2017557, "quarter": 3, "rd_expense": 453846, "revenue": 5264589, "salaries_expense": 1306057, "service_revenue": 3247032 }, { "depreciation": 277594, "expenses": 3642384, "income_tax": 446634, "marketing_expense": 513983, "net_income": 1870539, "net_profit": 1423905, "operational_expense": 2256998, "product_revenue": 2190648, "quarter": 4, "rd_expense": 495386, "revenue": 5512923, "salaries_expense": 1178908, "service_revenue": 3322275 } ], "market_conditions": { "gdp_growth": [ 0.014816789706510434, 0.01125025812601523, 0.018275337147225623, 0.013078764237974086 ], "inflation_rate": [ 0.02036094052574844, 0.0233640619458306, 0.017549373705252884, 0.018490896627091635 ], "interest_rate": [ 0.03361157978592248, 0.04124325166701822, 0.04040253714951785, 0.03339835351459756 ], "year": 2000 }, "random_event": { "description": "Duncan, Rush and Williams Senior Leadership Change in 2000", "impact": 0.09, "type": "Senior Leadership Change" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 74785, "billable_hours_per_employee": 105, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 5495078, "net_revenue": 4307314, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 10135 }, { "average_project_size": 82630, "billable_hours_per_employee": 97, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 4972817, "net_revenue": 4451704, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 10475 }, { "average_project_size": 168448, "billable_hours_per_employee": 145, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 5823273, "net_revenue": 4600935, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 10826 }, { "average_project_size": 93881, "billable_hours_per_employee": 127, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 5292643, "net_revenue": 4755168, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 11189 } ], "balance_sheet": [ { "assets": 5173413, "current_assets": 2372896, "current_liabilities": 1514764, "equity": 3403554, "fixed_assets": 2800517, "liabilities": 2565738, "long_term_liabilities": 1050974, "quarter": 1 }, { "assets": 5246928, "current_assets": 2396090, "current_liabilities": 1051939, "equity": 3396668, "fixed_assets": 2850838, "liabilities": 2602483, "long_term_liabilities": 1550544, "quarter": 2 }, { "assets": 5321488, "current_assets": 2539226, "current_liabilities": 1228166, "equity": 3512202, "fixed_assets": 2782262, "liabilities": 2639755, "long_term_liabilities": 1411589, "quarter": 3 }, { "assets": 5397107, "current_assets": 2668598, "current_liabilities": 1241905, "equity": 3548649, "fixed_assets": 2728509, "liabilities": 2677559, "long_term_liabilities": 1435654, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20142, "financing_cash_flow": 37220, "investing_cash_flow": -222371, "net_cash_flow": 651692, "operating_cash_flow": 1042093, "quarter": 1 }, { "change_in_working_capital": 57078, "financing_cash_flow": 100994, "investing_cash_flow": -113739, "net_cash_flow": 594782, "operating_cash_flow": 946136, "quarter": 2 }, { "change_in_working_capital": 73506, "financing_cash_flow": 121863, "investing_cash_flow": -418111, "net_cash_flow": 1096025, "operating_cash_flow": 1110062, "quarter": 3 }, { "change_in_working_capital": 67417, "financing_cash_flow": 72707, "investing_cash_flow": -423034, "net_cash_flow": 830939, "operating_cash_flow": 1122828, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8325865342666438, "current_ratio": 1.566512011111962, "debt_to_equity_ratio": 0.7538408381356664, "profit_margin": 0.18477385210365438, "quarter": 1, "return_on_assets": 0.153840221146079, "return_on_equity": 0.23383762972469366 }, { "asset_turnover_ratio": 0.8484400776987983, "current_ratio": 2.277784168093397, "debt_to_equity_ratio": 0.7661870397695624, "profit_margin": 0.16897417258649722, "quarter": 2, "return_on_assets": 0.14336446011837783, "return_on_equity": 0.22145908873048528 }, { "asset_turnover_ratio": 0.8645955792815844, "current_ratio": 2.067494133529181, "debt_to_equity_ratio": 0.7515954378478231, "profit_margin": 0.18050005053320684, "quarter": 3, "return_on_assets": 0.15605954575111322, "return_on_equity": 0.23645251611382262 }, { "asset_turnover_ratio": 0.8810586856995795, "current_ratio": 2.148793989878453, "debt_to_equity_ratio": 0.7545291179826463, "profit_margin": 0.17435787757656512, "quarter": 4, "return_on_assets": 0.15361952245897664, "return_on_equity": 0.23363849171896123 } ], "income_statement": [ { "depreciation": 246214, "expenses": 3303028, "income_tax": 208407, "marketing_expense": 338304, "net_income": 1004286, "net_profit": 795879, "operational_expense": 1860910, "product_revenue": 1300554, "quarter": 1, "rd_expense": 587704, "revenue": 4307314, "salaries_expense": 1030405, "service_revenue": 3006760 }, { "depreciation": 193913, "expenses": 3394515, "income_tax": 304966, "marketing_expense": 503211, "net_income": 1057189, "net_profit": 752223, "operational_expense": 2352214, "product_revenue": 1353872, "quarter": 2, "rd_expense": 671639, "revenue": 4451704, "salaries_expense": 1672217, "service_revenue": 3097832 }, { "depreciation": 279593, "expenses": 3488536, "income_tax": 281930, "marketing_expense": 609467, "net_income": 1112399, "net_profit": 830469, "operational_expense": 1852645, "product_revenue": 958759, "quarter": 3, "rd_expense": 501646, "revenue": 4600935, "salaries_expense": 1320159, "service_revenue": 3642176 }, { "depreciation": 293727, "expenses": 3585161, "income_tax": 340906, "marketing_expense": 424285, "net_income": 1170007, "net_profit": 829101, "operational_expense": 2232187, "product_revenue": 1440383, "quarter": 4, "rd_expense": 435437, "revenue": 4755168, "salaries_expense": 1654832, "service_revenue": 3314785 } ], "market_conditions": { "gdp_growth": [ 0.0024878109719857072, 0.014469486924135376, 0.019428239179608967, 0.002123290709705874 ], "inflation_rate": [ 0.012907749223664257, 0.02017587127769411, 0.019944844688286414, 0.013924059933536093 ], "interest_rate": [ 0.03232750474080276, 0.028988277354787532, 0.026223508176866667, 0.031358842855876784 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 112175, "billable_hours_per_employee": 136, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 5461562, "net_revenue": 4561644, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 10733 }, { "average_project_size": 119123, "billable_hours_per_employee": 155, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 5585562, "net_revenue": 4617634, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 10865 }, { "average_project_size": 94134, "billable_hours_per_employee": 136, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 6060561, "net_revenue": 4674311, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 10998 }, { "average_project_size": 177267, "billable_hours_per_employee": 160, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 5888539, "net_revenue": 4731684, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 11133 } ], "balance_sheet": [ { "assets": 6307014, "current_assets": 2692979, "current_liabilities": 1451349, "equity": 3844481, "fixed_assets": 3614035, "liabilities": 3479871, "long_term_liabilities": 2028522, "quarter": 1 }, { "assets": 6520537, "current_assets": 2633427, "current_liabilities": 1658726, "equity": 4010019, "fixed_assets": 3887110, "liabilities": 3560793, "long_term_liabilities": 1902067, "quarter": 2 }, { "assets": 6741288, "current_assets": 2640782, "current_liabilities": 1825868, "equity": 4049839, "fixed_assets": 4100506, "liabilities": 3643597, "long_term_liabilities": 1817729, "quarter": 3 }, { "assets": 6969514, "current_assets": 3412670, "current_liabilities": 1604792, "equity": 4201246, "fixed_assets": 3556844, "liabilities": 3728326, "long_term_liabilities": 2123534, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29837, "financing_cash_flow": -34519, "investing_cash_flow": -404378, "net_cash_flow": 1039746, "operating_cash_flow": 1180403, "quarter": 1 }, { "change_in_working_capital": 8759, "financing_cash_flow": -173799, "investing_cash_flow": -210832, "net_cash_flow": 777527, "operating_cash_flow": 1240124, "quarter": 2 }, { "change_in_working_capital": -70020, "financing_cash_flow": -174642, "investing_cash_flow": -200395, "net_cash_flow": 828824, "operating_cash_flow": 1121954, "quarter": 3 }, { "change_in_working_capital": 20855, "financing_cash_flow": 157097, "investing_cash_flow": -324289, "net_cash_flow": 1111429, "operating_cash_flow": 1252204, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7232652408889532, "current_ratio": 1.8555006411276682, "debt_to_equity_ratio": 0.9051601503557958, "profit_margin": 0.22302003400528406, "quarter": 1, "return_on_assets": 0.1613026386178943, "return_on_equity": 0.2646229751167973 }, { "asset_turnover_ratio": 0.7081677475336771, "current_ratio": 1.5876202579570105, "debt_to_equity_ratio": 0.8879740968808377, "profit_margin": 0.22744873240278463, "quarter": 2, "return_on_assets": 0.16107185650507005, "return_on_equity": 0.2619127241042998 }, { "asset_turnover_ratio": 0.6933854480034083, "current_ratio": 1.4463159439784257, "debt_to_equity_ratio": 0.8996893456752232, "profit_margin": 0.2036980423424971, "quarter": 3, "return_on_assets": 0.14124125834706958, "return_on_equity": 0.23510761785838893 }, { "asset_turnover_ratio": 0.6789116142101157, "current_ratio": 2.1265497335480235, "debt_to_equity_ratio": 0.8874333947595546, "profit_margin": 0.2028998555271231, "quarter": 4, "return_on_assets": 0.1377510684389184, "return_on_equity": 0.2285174445866774 } ], "income_statement": [ { "depreciation": 163065, "expenses": 3238371, "income_tax": 305935, "marketing_expense": 355299, "net_income": 1323273, "net_profit": 1017338, "operational_expense": 2176281, "product_revenue": 1590467, "quarter": 1, "rd_expense": 349634, "revenue": 4561644, "salaries_expense": 1283724, "service_revenue": 2971177 }, { "depreciation": 189849, "expenses": 3302224, "income_tax": 265135, "marketing_expense": 454970, "net_income": 1315410, "net_profit": 1050275, "operational_expense": 1763405, "product_revenue": 1191084, "quarter": 2, "rd_expense": 517074, "revenue": 4617634, "salaries_expense": 1421173, "service_revenue": 3426550 }, { "depreciation": 169806, "expenses": 3367336, "income_tax": 354827, "marketing_expense": 467228, "net_income": 1306975, "net_profit": 952148, "operational_expense": 2176430, "product_revenue": 1433961, "quarter": 3, "rd_expense": 613523, "revenue": 4674311, "salaries_expense": 1524985, "service_revenue": 3240350 }, { "depreciation": 292146, "expenses": 3433732, "income_tax": 337894, "marketing_expense": 441366, "net_income": 1297952, "net_profit": 960058, "operational_expense": 2238662, "product_revenue": 1504389, "quarter": 4, "rd_expense": 556188, "revenue": 4731684, "salaries_expense": 1706527, "service_revenue": 3227295 } ], "market_conditions": { "gdp_growth": [ 0.025286106410101074, 0.023226152078687362, 0.030717320903080776, 0.0269851339872842 ], "inflation_rate": [ 0.021726228084472457, 0.015345522265824058, 0.01599792639416743, 0.018193595802461646 ], "interest_rate": [ 0.03855154919055148, 0.03188071254067577, 0.03855391419515907, 0.03038833706684102 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 2010, "industry": "Advertising", "location": "Reginaldside", "name": "Le, Dunn and Greer", "num_employees": 328, "region": "Latin America", "revenue_size": "Large", "website": "www.le,dunnandgreer.com" }

[ { "advertising_kpis": [ { "average_project_size": 160363, "billable_hours_per_employee": 132, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 95357567, "net_revenue": 84068847, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 256307 }, { "average_project_size": 75247, "billable_hours_per_employee": 81, "client_concentration": 0.19, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 93438704, "net_revenue": 81313940, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 247908 }, { "average_project_size": 73010, "billable_hours_per_employee": 150, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 91856513, "net_revenue": 78649310, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 239784 }, { "average_project_size": 174054, "billable_hours_per_employee": 142, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 96112499, "net_revenue": 76072000, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 231927 } ], "balance_sheet": [ { "assets": 123737459, "current_assets": 42788436, "current_liabilities": 25428833, "equity": 74942956, "fixed_assets": 80949023, "liabilities": 62730864, "long_term_liabilities": 37302031, "quarter": 1 }, { "assets": 127113314, "current_assets": 61251158, "current_liabilities": 32707354, "equity": 75740605, "fixed_assets": 65862156, "liabilities": 64376897, "long_term_liabilities": 31669543, "quarter": 2 }, { "assets": 130581271, "current_assets": 52193290, "current_liabilities": 29718793, "equity": 76581262, "fixed_assets": 78387981, "liabilities": 66066120, "long_term_liabilities": 36347327, "quarter": 3 }, { "assets": 134143841, "current_assets": 48379926, "current_liabilities": 30173265, "equity": 77729265, "fixed_assets": 85763915, "liabilities": 67799668, "long_term_liabilities": 37626403, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6233, "financing_cash_flow": -22852, "investing_cash_flow": -201331, "net_cash_flow": 18317062, "operating_cash_flow": 18475667, "quarter": 1 }, { "change_in_working_capital": 28618, "financing_cash_flow": -146168, "investing_cash_flow": -269217, "net_cash_flow": 16526903, "operating_cash_flow": 16662537, "quarter": 2 }, { "change_in_working_capital": 88752, "financing_cash_flow": -188419, "investing_cash_flow": -373560, "net_cash_flow": 15091655, "operating_cash_flow": 15481862, "quarter": 3 }, { "change_in_working_capital": 62774, "financing_cash_flow": -146744, "investing_cash_flow": -379781, "net_cash_flow": 15021971, "operating_cash_flow": 15481146, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6794130708632056, "current_ratio": 1.6826739945163822, "debt_to_equity_ratio": 0.8370481676756919, "profit_margin": 0.16577319063267276, "quarter": 1, "return_on_assets": 0.1126284725145358, "return_on_equity": 0.18595958504759272 }, { "asset_turnover_ratio": 0.6396964837216029, "current_ratio": 1.8727029401400064, "debt_to_equity_ratio": 0.8499654445590975, "profit_margin": 0.15992569047816402, "quarter": 2, "return_on_assets": 0.10230390185563096, "return_on_equity": 0.1716937434022345 }, { "asset_turnover_ratio": 0.6023016118444735, "current_ratio": 1.7562385524876465, "debt_to_equity_ratio": 0.8626930175164781, "profit_margin": 0.153416616115259, "quarter": 3, "return_on_assets": 0.09240307516994531, "return_on_equity": 0.1575595737766766 }, { "asset_turnover_ratio": 0.5670927523239774, "current_ratio": 1.60340374168987, "debt_to_equity_ratio": 0.8722540731602183, "profit_margin": 0.1496620569986329, "quarter": 4, "return_on_assets": 0.0848722678218227, "return_on_equity": 0.14647111355034684 } ], "income_statement": [ { "depreciation": 4539306, "expenses": 64532777, "income_tax": 5599709, "marketing_expense": 10034305, "net_income": 19536070, "net_profit": 13936361, "operational_expense": 37868987, "product_revenue": 21470432, "quarter": 1, "rd_expense": 12529684, "revenue": 84068847, "salaries_expense": 31150254, "service_revenue": 62598415 }, { "depreciation": 3658349, "expenses": 62975631, "income_tax": 5334121, "marketing_expense": 8416869, "net_income": 18338309, "net_profit": 13004188, "operational_expense": 34750400, "product_revenue": 31826483, "quarter": 2, "rd_expense": 12578901, "revenue": 81313940, "salaries_expense": 30681725, "service_revenue": 49487457 }, { "depreciation": 3415751, "expenses": 61456058, "income_tax": 5127141, "marketing_expense": 11171667, "net_income": 17193252, "net_profit": 12066111, "operational_expense": 37306992, "product_revenue": 19671266, "quarter": 3, "rd_expense": 10166780, "revenue": 78649310, "salaries_expense": 28092988, "service_revenue": 58978044 }, { "depreciation": 4096054, "expenses": 59973152, "income_tax": 4713756, "marketing_expense": 8969713, "net_income": 16098848, "net_profit": 11385092, "operational_expense": 30700732, "product_revenue": 29519517, "quarter": 4, "rd_expense": 6160431, "revenue": 76072000, "salaries_expense": 18822823, "service_revenue": 46552483 } ], "market_conditions": { "gdp_growth": [ 0.014563697301658489, 0.0026599403288977046, 0.016405893688830088, 0.010482916725057509 ], "inflation_rate": [ 0.04093024135198871, 0.041545537549276985, 0.03593909664925645, 0.0357128881791546 ], "interest_rate": [ 0.05071284387891034, 0.04798003169554493, 0.0537408044274885, 0.05318417010335101 ], "year": 2010 }, "random_event": { "description": "Le, Dunn and Greer Economic Slowdown Impact in 2010", "impact": -0.05, "type": "Economic Slowdown Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 183466, "billable_hours_per_employee": 120, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 50406874, "net_revenue": 43355399, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 132181 }, { "average_project_size": 84362, "billable_hours_per_employee": 121, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 48043838, "net_revenue": 42573358, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 129797 }, { "average_project_size": 136681, "billable_hours_per_employee": 126, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 53397138, "net_revenue": 41805423, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 127456 }, { "average_project_size": 128488, "billable_hours_per_employee": 105, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 49054770, "net_revenue": 41051341, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 125157 } ], "balance_sheet": [ { "assets": 47950565, "current_assets": 22852062, "current_liabilities": 12674255, "equity": 35662464, "fixed_assets": 25098503, "liabilities": 22186451, "long_term_liabilities": 9512196, "quarter": 1 }, { "assets": 49195836, "current_assets": 18948268, "current_liabilities": 11407687, "equity": 36773034, "fixed_assets": 30247568, "liabilities": 22565044, "long_term_liabilities": 11157357, "quarter": 2 }, { "assets": 50473446, "current_assets": 15953784, "current_liabilities": 10187602, "equity": 37461865, "fixed_assets": 34519662, "liabilities": 22950098, "long_term_liabilities": 12762496, "quarter": 3 }, { "assets": 51784236, "current_assets": 19591334, "current_liabilities": 11606045, "equity": 37672786, "fixed_assets": 32192902, "liabilities": 23341723, "long_term_liabilities": 11735678, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50116, "financing_cash_flow": -116022, "investing_cash_flow": -187237, "net_cash_flow": 11447828, "operating_cash_flow": 11581645, "quarter": 1 }, { "change_in_working_capital": 69540, "financing_cash_flow": -146061, "investing_cash_flow": -321858, "net_cash_flow": 11870932, "operating_cash_flow": 12167043, "quarter": 2 }, { "change_in_working_capital": 31163, "financing_cash_flow": 55405, "investing_cash_flow": -440905, "net_cash_flow": 11780705, "operating_cash_flow": 12161294, "quarter": 3 }, { "change_in_working_capital": -40464, "financing_cash_flow": -176860, "investing_cash_flow": -212305, "net_cash_flow": 10365765, "operating_cash_flow": 10809433, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9041686787215124, "current_ratio": 1.8030300005799158, "debt_to_equity_ratio": 0.6221233339345257, "profit_margin": 0.2283072057530828, "quarter": 1, "return_on_assets": 0.20642822456836535, "return_on_equity": 0.2775565367552842 }, { "asset_turnover_ratio": 0.8653853956257599, "current_ratio": 1.661008756639273, "debt_to_equity_ratio": 0.6136301943429525, "profit_margin": 0.2382297868070449, "quarter": 2, "return_on_assets": 0.206160578305855, "return_on_equity": 0.2758065053865286 }, { "asset_turnover_ratio": 0.8282656785510544, "current_ratio": 1.5659999281479586, "debt_to_equity_ratio": 0.6126256127397822, "profit_margin": 0.23773272190069694, "quarter": 3, "return_on_assets": 0.19690585421886986, "return_on_equity": 0.2652969092702672 }, { "asset_turnover_ratio": 0.7927381800129291, "current_ratio": 1.6880284369050784, "debt_to_equity_ratio": 0.6195911021818243, "profit_margin": 0.22484705189046078, "quarter": 4, "return_on_assets": 0.17824484269691648, "return_on_equity": 0.24501169093254743 } ], "income_statement": [ { "depreciation": 1683295, "expenses": 29770222, "income_tax": 3686827, "marketing_expense": 3725348, "net_income": 13585177, "net_profit": 9898350, "operational_expense": 19904676, "product_revenue": 15452481, "quarter": 1, "rd_expense": 4443391, "revenue": 43355399, "salaries_expense": 10781577, "service_revenue": 27902918 }, { "depreciation": 2024801, "expenses": 29398216, "income_tax": 3032900, "marketing_expense": 4516176, "net_income": 13175142, "net_profit": 10142242, "operational_expense": 14823897, "product_revenue": 8854279, "quarter": 2, "rd_expense": 5633619, "revenue": 42573358, "salaries_expense": 9547450, "service_revenue": 33719079 }, { "depreciation": 2222777, "expenses": 29030860, "income_tax": 2836046, "marketing_expense": 3045630, "net_income": 12774563, "net_profit": 9938517, "operational_expense": 19982046, "product_revenue": 14579722, "quarter": 3, "rd_expense": 5488997, "revenue": 41805423, "salaries_expense": 9965932, "service_revenue": 27225701 }, { "depreciation": 1579160, "expenses": 28668094, "income_tax": 3152974, "marketing_expense": 4177504, "net_income": 12383247, "net_profit": 9230273, "operational_expense": 18442792, "product_revenue": 11588798, "quarter": 4, "rd_expense": 5406512, "revenue": 41051341, "salaries_expense": 9941660, "service_revenue": 29462543 } ], "market_conditions": { "gdp_growth": [ 0.0028334590287430843, -0.0019073403855679027, -0.01283691497626738, 0.0019496155440164309 ], "inflation_rate": [ 0.024287248029571464, 0.027792675178165895, 0.027349099082645677, 0.02307406090940094 ], "interest_rate": [ 0.045879879208971415, 0.046784447658238394, 0.04393292665882511, 0.04836785315920536 ], "year": 2011 }, "random_event": { "description": "Le, Dunn and Greer Introduction of New Service in 2011", "impact": -0.05, "type": "Introduction of New Service" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 91833, "billable_hours_per_employee": 113, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 51554492, "net_revenue": 44782782, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 136533 }, { "average_project_size": 158345, "billable_hours_per_employee": 159, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 53319944, "net_revenue": 45273904, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 138030 }, { "average_project_size": 160553, "billable_hours_per_employee": 130, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 55435548, "net_revenue": 45770412, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 139544 }, { "average_project_size": 66669, "billable_hours_per_employee": 102, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 55416382, "net_revenue": 46272365, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 141074 } ], "balance_sheet": [ { "assets": 49620988, "current_assets": 22668436, "current_liabilities": 15236795, "equity": 30420849, "fixed_assets": 26952552, "liabilities": 27948679, "long_term_liabilities": 12711884, "quarter": 1 }, { "assets": 50486282, "current_assets": 16675773, "current_liabilities": 14193086, "equity": 30709881, "fixed_assets": 33810509, "liabilities": 28641820, "long_term_liabilities": 14448734, "quarter": 2 }, { "assets": 51366666, "current_assets": 20414220, "current_liabilities": 14211977, "equity": 32005636, "fixed_assets": 30952446, "liabilities": 29352151, "long_term_liabilities": 15140174, "quarter": 3 }, { "assets": 52262401, "current_assets": 18216658, "current_liabilities": 14950319, "equity": 31865263, "fixed_assets": 34045743, "liabilities": 30080099, "long_term_liabilities": 15129780, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79360, "financing_cash_flow": 43787, "investing_cash_flow": -140371, "net_cash_flow": 10440607, "operating_cash_flow": 10891117, "quarter": 1 }, { "change_in_working_capital": 9165, "financing_cash_flow": 88469, "investing_cash_flow": -442404, "net_cash_flow": 11648447, "operating_cash_flow": 11962807, "quarter": 2 }, { "change_in_working_capital": 50883, "financing_cash_flow": 63820, "investing_cash_flow": -481287, "net_cash_flow": 11265078, "operating_cash_flow": 11883228, "quarter": 3 }, { "change_in_working_capital": -33183, "financing_cash_flow": 9592, "investing_cash_flow": -440430, "net_cash_flow": 12318705, "operating_cash_flow": 12635240, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9024967822083672, "current_ratio": 1.4877430588256915, "debt_to_equity_ratio": 0.9187343522200844, "profit_margin": 0.19535499156796468, "quarter": 1, "return_on_assets": 0.1763072512784308, "return_on_equity": 0.2875836897254248 }, { "asset_turnover_ratio": 0.8967565486402821, "current_ratio": 1.1749222825818149, "debt_to_equity_ratio": 0.9326581239438864, "profit_margin": 0.19581741835208202, "quarter": 2, "return_on_assets": 0.17560055224506332, "return_on_equity": 0.2886829486574696 }, { "asset_turnover_ratio": 0.8910528084497444, "current_ratio": 1.436409586083625, "debt_to_equity_ratio": 0.9170931957109054, "profit_margin": 0.21828776634127742, "quarter": 3, "return_on_assets": 0.19450592724861684, "return_on_equity": 0.3121675507401259 }, { "asset_turnover_ratio": 0.8853853652839256, "current_ratio": 1.218479552175442, "debt_to_equity_ratio": 0.9439777415300166, "profit_margin": 0.20926012750807096, "quarter": 4, "return_on_assets": 0.18527585443309427, "return_on_equity": 0.30387199377579277 } ], "income_statement": [ { "depreciation": 2142577, "expenses": 32366656, "income_tax": 3667586, "marketing_expense": 6341592, "net_income": 12416126, "net_profit": 8748540, "operational_expense": 18769468, "product_revenue": 11102845, "quarter": 1, "rd_expense": 6158044, "revenue": 44782782, "salaries_expense": 13343745, "service_revenue": 33679937 }, { "depreciation": 3097388, "expenses": 32772012, "income_tax": 3636473, "marketing_expense": 5432511, "net_income": 12501892, "net_profit": 8865419, "operational_expense": 16944997, "product_revenue": 13219113, "quarter": 2, "rd_expense": 6225683, "revenue": 45273904, "salaries_expense": 13830235, "service_revenue": 32054791 }, { "depreciation": 1892107, "expenses": 33182444, "income_tax": 2596847, "marketing_expense": 5264623, "net_income": 12587968, "net_profit": 9991121, "operational_expense": 20340162, "product_revenue": 11762239, "quarter": 3, "rd_expense": 4362040, "revenue": 45770412, "salaries_expense": 10165057, "service_revenue": 34008173 }, { "depreciation": 2952279, "expenses": 33598017, "income_tax": 2991387, "marketing_expense": 4350898, "net_income": 12674348, "net_profit": 9682961, "operational_expense": 21322921, "product_revenue": 12844918, "quarter": 4, "rd_expense": 4296432, "revenue": 46272365, "salaries_expense": 13589730, "service_revenue": 33427447 } ], "market_conditions": { "gdp_growth": [ 0.008612010940858733, 0.0035168750596974068, 0.0077064093932805305, 0.005342939383717834 ], "inflation_rate": [ 0.02261823498902312, 0.021077216064144363, 0.0223298674709697, 0.021557253870298526 ], "interest_rate": [ 0.041812090644368534, 0.04450708637127068, 0.05160928949510638, 0.04572989896234952 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 152708, "billable_hours_per_employee": 156, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 42194958, "net_revenue": 32529761, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 99176 }, { "average_project_size": 141180, "billable_hours_per_employee": 90, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 37235492, "net_revenue": 32814826, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 100045 }, { "average_project_size": 137636, "billable_hours_per_employee": 160, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 38448863, "net_revenue": 33102389, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 100922 }, { "average_project_size": 72450, "billable_hours_per_employee": 107, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 42027566, "net_revenue": 33392473, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 101806 } ], "balance_sheet": [ { "assets": 44652176, "current_assets": 21945391, "current_liabilities": 9900257, "equity": 28613020, "fixed_assets": 22706785, "liabilities": 21751505, "long_term_liabilities": 11851248, "quarter": 1 }, { "assets": 45614998, "current_assets": 20621167, "current_liabilities": 9964310, "equity": 28854320, "fixed_assets": 24993831, "liabilities": 22264674, "long_term_liabilities": 12300364, "quarter": 2 }, { "assets": 46598581, "current_assets": 17934233, "current_liabilities": 9684089, "equity": 29753118, "fixed_assets": 28664348, "liabilities": 22789949, "long_term_liabilities": 13105860, "quarter": 3 }, { "assets": 47603373, "current_assets": 17049857, "current_liabilities": 10357990, "equity": 29874335, "fixed_assets": 30553516, "liabilities": 23327617, "long_term_liabilities": 12969627, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91047, "financing_cash_flow": -147966, "investing_cash_flow": -124699, "net_cash_flow": 6707637, "operating_cash_flow": 7195791, "quarter": 1 }, { "change_in_working_capital": -91993, "financing_cash_flow": 173684, "investing_cash_flow": -277328, "net_cash_flow": 6734879, "operating_cash_flow": 7053488, "quarter": 2 }, { "change_in_working_capital": 2813, "financing_cash_flow": 98013, "investing_cash_flow": -278790, "net_cash_flow": 8293014, "operating_cash_flow": 8440953, "quarter": 3 }, { "change_in_working_capital": 10309, "financing_cash_flow": -5410, "investing_cash_flow": -153586, "net_cash_flow": 7549832, "operating_cash_flow": 8014670, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7285145745192798, "current_ratio": 2.216648618313646, "debt_to_equity_ratio": 0.7601960575989533, "profit_margin": 0.17560378018147751, "quarter": 1, "return_on_assets": 0.12792991320288624, "return_on_equity": 0.19964159672764356 }, { "asset_turnover_ratio": 0.7193867683607045, "current_ratio": 2.069502755333786, "debt_to_equity_ratio": 0.7716235905056851, "profit_margin": 0.16772894057094803, "quarter": 2, "return_on_assets": 0.12066198051789896, "return_on_equity": 0.19075119427524198 }, { "asset_turnover_ratio": 0.7103733266040869, "current_ratio": 1.8519277342453173, "debt_to_equity_ratio": 0.7659684272418105, "profit_margin": 0.17957876091662145, "quarter": 3, "return_on_assets": 0.1275679617797804, "return_on_equity": 0.19979371573762453 }, { "asset_turnover_ratio": 0.7014728347085826, "current_ratio": 1.6460584534258094, "debt_to_equity_ratio": 0.7808581178459705, "profit_margin": 0.16765990946522588, "quarter": 4, "return_on_assets": 0.11760887195955631, "return_on_equity": 0.18740430540127503 } ], "income_statement": [ { "depreciation": 1483442, "expenses": 24943101, "income_tax": 1874311, "marketing_expense": 2961420, "net_income": 7586660, "net_profit": 5712349, "operational_expense": 12682153, "product_revenue": 9460878, "quarter": 1, "rd_expense": 4728415, "revenue": 32529761, "salaries_expense": 9169399, "service_revenue": 23068883 }, { "depreciation": 1549492, "expenses": 25093583, "income_tax": 2217247, "marketing_expense": 4700052, "net_income": 7721243, "net_profit": 5503996, "operational_expense": 13863131, "product_revenue": 13031424, "quarter": 2, "rd_expense": 3492651, "revenue": 32814826, "salaries_expense": 12309642, "service_revenue": 19783402 }, { "depreciation": 2496467, "expenses": 25244974, "income_tax": 1912929, "marketing_expense": 3870084, "net_income": 7857415, "net_profit": 5944486, "operational_expense": 13814979, "product_revenue": 7982218, "quarter": 3, "rd_expense": 4089203, "revenue": 33102389, "salaries_expense": 8186230, "service_revenue": 25120171 }, { "depreciation": 2416091, "expenses": 25397277, "income_tax": 2396617, "marketing_expense": 4960152, "net_income": 7995196, "net_profit": 5598579, "operational_expense": 14995828, "product_revenue": 8209216, "quarter": 4, "rd_expense": 4722438, "revenue": 33392473, "salaries_expense": 11662798, "service_revenue": 25183257 } ], "market_conditions": { "gdp_growth": [ 0.01640140318313839, 0.01320798221705131, 0.006239110002018763, 0.016610707753317792 ], "inflation_rate": [ 0.028788835829420788, 0.024275325658008974, 0.022707466217450224, 0.026299500922521493 ], "interest_rate": [ 0.04748453833835653, 0.04402225625816283, 0.03991398369948885, 0.040090225612059445 ], "year": 2013 }, "random_event": { "description": "Le, Dunn and Greer Introduction of New Service in 2013", "impact": -0.02, "type": "Introduction of New Service" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 113197, "billable_hours_per_employee": 94, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 118329576, "net_revenue": 95578934, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 291399 }, { "average_project_size": 107074, "billable_hours_per_employee": 105, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 103408697, "net_revenue": 93574895, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 285289 }, { "average_project_size": 196317, "billable_hours_per_employee": 90, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 115877365, "net_revenue": 91612876, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 279308 }, { "average_project_size": 68865, "billable_hours_per_employee": 97, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 116093556, "net_revenue": 89691996, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 273451 } ], "balance_sheet": [ { "assets": 102519170, "current_assets": 36081868, "current_liabilities": 29035717, "equity": 72260581, "fixed_assets": 66437302, "liabilities": 52163024, "long_term_liabilities": 23127307, "quarter": 1 }, { "assets": 104986269, "current_assets": 40918760, "current_liabilities": 28442905, "equity": 72998893, "fixed_assets": 64067509, "liabilities": 53147395, "long_term_liabilities": 24704490, "quarter": 2 }, { "assets": 107512737, "current_assets": 51869945, "current_liabilities": 30000356, "equity": 74183449, "fixed_assets": 55642792, "liabilities": 54150341, "long_term_liabilities": 24149985, "quarter": 3 }, { "assets": 110100004, "current_assets": 42364922, "current_liabilities": 27645026, "equity": 77646751, "fixed_assets": 67735082, "liabilities": 55172214, "long_term_liabilities": 27527188, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11406, "financing_cash_flow": -142767, "investing_cash_flow": -392483, "net_cash_flow": 25287626, "operating_cash_flow": 25730816, "quarter": 1 }, { "change_in_working_capital": 72269, "financing_cash_flow": 74849, "investing_cash_flow": -174922, "net_cash_flow": 25920633, "operating_cash_flow": 26328972, "quarter": 2 }, { "change_in_working_capital": 61311, "financing_cash_flow": 95065, "investing_cash_flow": -156033, "net_cash_flow": 26031434, "operating_cash_flow": 26524149, "quarter": 3 }, { "change_in_working_capital": -49078, "financing_cash_flow": 30823, "investing_cash_flow": -324056, "net_cash_flow": 25884279, "operating_cash_flow": 26094830, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9323030414701953, "current_ratio": 1.2426718444734808, "debt_to_equity_ratio": 0.7218738526334295, "profit_margin": 0.22917638943326152, "quarter": 1, "return_on_assets": 0.21366184490178763, "return_on_equity": 0.3031311774257669 }, { "asset_turnover_ratio": 0.8913060335537784, "current_ratio": 1.4386280163717455, "debt_to_equity_ratio": 0.7280575473932187, "profit_margin": 0.22612923049499548, "quarter": 2, "return_on_assets": 0.20155034750306253, "return_on_equity": 0.28986766963712723 }, { "asset_turnover_ratio": 0.8521118386187118, "current_ratio": 1.7289776494652263, "debt_to_equity_ratio": 0.7299517847977114, "profit_margin": 0.2272721249358005, "quarter": 3, "return_on_assets": 0.19366126824582655, "return_on_equity": 0.28066978929491404 }, { "asset_turnover_ratio": 0.8146411693136724, "current_ratio": 1.5324609208180886, "debt_to_equity_ratio": 0.7105540578252914, "profit_margin": 0.2532997593230058, "quarter": 4, "return_on_assets": 0.20634841212176522, "return_on_equity": 0.29259383950269857 } ], "income_statement": [ { "depreciation": 3826381, "expenses": 65925763, "income_tax": 7748736, "marketing_expense": 9850802, "net_income": 29653171, "net_profit": 21904435, "operational_expense": 44272087, "product_revenue": 33991319, "quarter": 1, "rd_expense": 10731228, "revenue": 95578934, "salaries_expense": 25814449, "service_revenue": 61587615 }, { "depreciation": 5168953, "expenses": 64156555, "income_tax": 8258321, "marketing_expense": 9271894, "net_income": 29418340, "net_profit": 21160019, "operational_expense": 36372091, "product_revenue": 36332053, "quarter": 2, "rd_expense": 12190630, "revenue": 93574895, "salaries_expense": 31025598, "service_revenue": 57242842 }, { "depreciation": 5703096, "expenses": 62434827, "income_tax": 8356996, "marketing_expense": 7798808, "net_income": 29178049, "net_profit": 20821053, "operational_expense": 33801367, "product_revenue": 34401096, "quarter": 3, "rd_expense": 12157263, "revenue": 91612876, "salaries_expense": 26098540, "service_revenue": 57211780 }, { "depreciation": 3375869, "expenses": 60759304, "income_tax": 6213731, "marketing_expense": 6496522, "net_income": 28932692, "net_profit": 22718961, "operational_expense": 35124969, "product_revenue": 26270952, "quarter": 4, "rd_expense": 9105893, "revenue": 89691996, "salaries_expense": 26187557, "service_revenue": 63421044 } ], "market_conditions": { "gdp_growth": [ 0.0007559841804632098, -0.012655648008359463, 0.00475102613217473, -0.0013137151046117741 ], "inflation_rate": [ 0.026915031531108295, 0.02607968673356668, 0.021470634880013675, 0.021773841126898508 ], "interest_rate": [ 0.05314439948324474, 0.045683178047437524, 0.046962891083307076, 0.05068676327016923 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 2002, "industry": "Advertising", "location": "Chelseashire", "name": "Mcintyre Inc", "num_employees": 953, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.mcintyreinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 162155, "billable_hours_per_employee": 80, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 52063742, "net_revenue": 46576640, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 48874 }, { "average_project_size": 66210, "billable_hours_per_employee": 102, "client_concentration": 0.3, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 53838362, "net_revenue": 46685327, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 48988 }, { "average_project_size": 180733, "billable_hours_per_employee": 137, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 59753660, "net_revenue": 46794267, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 49102 }, { "average_project_size": 158089, "billable_hours_per_employee": 115, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 59263060, "net_revenue": 46903462, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 49217 } ], "balance_sheet": [ { "assets": 64193522, "current_assets": 25724626, "current_liabilities": 20224857, "equity": 42583436, "fixed_assets": 38468896, "liabilities": 34169019, "long_term_liabilities": 13944162, "quarter": 1 }, { "assets": 65026666, "current_assets": 31421509, "current_liabilities": 16846429, "equity": 41467643, "fixed_assets": 33605157, "liabilities": 35111481, "long_term_liabilities": 18265052, "quarter": 2 }, { "assets": 65870623, "current_assets": 25667060, "current_liabilities": 18615589, "equity": 41227657, "fixed_assets": 40203563, "liabilities": 36079938, "long_term_liabilities": 17464349, "quarter": 3 }, { "assets": 66725533, "current_assets": 20549792, "current_liabilities": 14975432, "equity": 41273647, "fixed_assets": 46175741, "liabilities": 37075108, "long_term_liabilities": 22099676, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50328, "financing_cash_flow": -112994, "investing_cash_flow": -246572, "net_cash_flow": 14410900, "operating_cash_flow": 14732388, "quarter": 1 }, { "change_in_working_capital": 45035, "financing_cash_flow": 118437, "investing_cash_flow": -150562, "net_cash_flow": 13737869, "operating_cash_flow": 14241826, "quarter": 2 }, { "change_in_working_capital": -75029, "financing_cash_flow": 101033, "investing_cash_flow": -220314, "net_cash_flow": 14061782, "operating_cash_flow": 14455859, "quarter": 3 }, { "change_in_working_capital": 64219, "financing_cash_flow": 92798, "investing_cash_flow": -301852, "net_cash_flow": 13059687, "operating_cash_flow": 13217288, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7255660469914705, "current_ratio": 1.2719311686604262, "debt_to_equity_ratio": 0.8024016427420276, "profit_margin": 0.26964016725981094, "quarter": 1, "return_on_assets": 0.19564175026881997, "return_on_equity": 0.29492530851667303 }, { "asset_turnover_ratio": 0.7179412673563796, "current_ratio": 1.8651732660969278, "debt_to_equity_ratio": 0.8467199594633339, "profit_margin": 0.2474537235221679, "quarter": 2, "return_on_assets": 0.17765723987756038, "return_on_equity": 0.27858969462045385 }, { "asset_turnover_ratio": 0.7103966057828237, "current_ratio": 1.3787938700193691, "debt_to_equity_ratio": 0.8751391814480265, "profit_margin": 0.24440968377600614, "quarter": 3, "return_on_assets": 0.17362780977492803, "return_on_equity": 0.27741018607969886 }, { "asset_turnover_ratio": 0.7029312452251224, "current_ratio": 1.3722336691188608, "debt_to_equity_ratio": 0.8982755509829311, "profit_margin": 0.24781160077266792, "quarter": 4, "return_on_assets": 0.17419451711236236, "return_on_equity": 0.2816136407814895 } ], "income_statement": [ { "depreciation": 2173455, "expenses": 30809861, "income_tax": 3207846, "marketing_expense": 4637241, "net_income": 15766779, "net_profit": 12558933, "operational_expense": 20409209, "product_revenue": 10928564, "quarter": 1, "rd_expense": 3559874, "revenue": 46576640, "salaries_expense": 14039659, "service_revenue": 35648076 }, { "depreciation": 2689368, "expenses": 30893207, "income_tax": 4239662, "marketing_expense": 5654124, "net_income": 15792120, "net_profit": 11552458, "operational_expense": 19477799, "product_revenue": 12136405, "quarter": 2, "rd_expense": 5586763, "revenue": 46685327, "salaries_expense": 11840147, "service_revenue": 34548922 }, { "depreciation": 3018887, "expenses": 30976780, "income_tax": 4380515, "marketing_expense": 4725302, "net_income": 15817487, "net_profit": 11436972, "operational_expense": 18527464, "product_revenue": 12877485, "quarter": 3, "rd_expense": 5502694, "revenue": 46794267, "salaries_expense": 13006881, "service_revenue": 33916782 }, { "depreciation": 1594066, "expenses": 31060578, "income_tax": 4219662, "marketing_expense": 3460082, "net_income": 15842884, "net_profit": 11623222, "operational_expense": 19216700, "product_revenue": 13612910, "quarter": 4, "rd_expense": 3576590, "revenue": 46903462, "salaries_expense": 10472122, "service_revenue": 33290552 } ], "market_conditions": { "gdp_growth": [ 0.03369167381763849, 0.023628783222226286, 0.02911084691360235, 0.03988714375555339 ], "inflation_rate": [ 0.0038054874504396185, 0.005210017570397446, 0.007515232300253092, 0.006078583033535517 ], "interest_rate": [ 0.018097953589119805, 0.014776492487373453, 0.01784302363336362, 0.016172130110109154 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 70529, "billable_hours_per_employee": 124, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 31968277, "net_revenue": 27953534, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 29332 }, { "average_project_size": 183802, "billable_hours_per_employee": 142, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 30910579, "net_revenue": 27715828, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 29083 }, { "average_project_size": 166921, "billable_hours_per_employee": 152, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 34577722, "net_revenue": 27480144, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 28835 }, { "average_project_size": 191002, "billable_hours_per_employee": 111, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 31594419, "net_revenue": 27246464, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 28590 } ], "balance_sheet": [ { "assets": 36348290, "current_assets": 13569844, "current_liabilities": 8955125, "equity": 26690951, "fixed_assets": 22778446, "liabilities": 15673898, "long_term_liabilities": 6718773, "quarter": 1 }, { "assets": 36975813, "current_assets": 14239554, "current_liabilities": 7679505, "equity": 26832015, "fixed_assets": 22736259, "liabilities": 15877652, "long_term_liabilities": 8198147, "quarter": 2 }, { "assets": 37614171, "current_assets": 14423540, "current_liabilities": 7476962, "equity": 27217970, "fixed_assets": 23190631, "liabilities": 16084055, "long_term_liabilities": 8607093, "quarter": 3 }, { "assets": 38263549, "current_assets": 16872313, "current_liabilities": 8077587, "equity": 27653427, "fixed_assets": 21391236, "liabilities": 16293141, "long_term_liabilities": 8215554, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48664, "financing_cash_flow": 22108, "investing_cash_flow": -108152, "net_cash_flow": 7330998, "operating_cash_flow": 7566753, "quarter": 1 }, { "change_in_working_capital": -24147, "financing_cash_flow": -173637, "investing_cash_flow": -408349, "net_cash_flow": 6766213, "operating_cash_flow": 7135946, "quarter": 2 }, { "change_in_working_capital": -32071, "financing_cash_flow": -59037, "investing_cash_flow": -217920, "net_cash_flow": 6924258, "operating_cash_flow": 7457481, "quarter": 3 }, { "change_in_working_capital": 38830, "financing_cash_flow": 141108, "investing_cash_flow": -445597, "net_cash_flow": 7349253, "operating_cash_flow": 7555497, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.769046741951272, "current_ratio": 1.5153159782805936, "debt_to_equity_ratio": 0.5872364008311282, "profit_margin": 0.21523428844453085, "quarter": 1, "return_on_assets": 0.16552522828446675, "return_on_equity": 0.2254156848888599 }, { "asset_turnover_ratio": 0.7495664260309841, "current_ratio": 1.854228104545801, "debt_to_equity_ratio": 0.5917428117120537, "profit_margin": 0.20688012640286266, "quarter": 2, "return_on_assets": 0.15507039696463198, "return_on_equity": 0.21369449890364178 }, { "asset_turnover_ratio": 0.7305795467351919, "current_ratio": 1.9290642375874052, "debt_to_equity_ratio": 0.5909351432160443, "profit_margin": 0.20698050199445825, "quarter": 3, "return_on_assets": 0.1512157213301338, "return_on_equity": 0.20897421813603292 }, { "asset_turnover_ratio": 0.7120736239077039, "current_ratio": 2.088781340269068, "debt_to_equity_ratio": 0.58919066342121, "profit_margin": 0.20857822137947882, "quarter": 4, "return_on_assets": 0.14852304996590882, "return_on_equity": 0.20550866986576383 } ], "income_statement": [ { "depreciation": 1550194, "expenses": 20344203, "income_tax": 1592772, "marketing_expense": 2754323, "net_income": 7609331, "net_profit": 6016559, "operational_expense": 10212655, "product_revenue": 7098410, "quarter": 1, "rd_expense": 2290326, "revenue": 27953534, "salaries_expense": 10122660, "service_revenue": 20855124 }, { "depreciation": 1402092, "expenses": 20198641, "income_tax": 1783333, "marketing_expense": 2744356, "net_income": 7517187, "net_profit": 5733854, "operational_expense": 11452400, "product_revenue": 10664677, "quarter": 2, "rd_expense": 3855874, "revenue": 27715828, "salaries_expense": 7069621, "service_revenue": 17051151 }, { "depreciation": 1769627, "expenses": 20054121, "income_tax": 1738169, "marketing_expense": 3806596, "net_income": 7426023, "net_profit": 5687854, "operational_expense": 11633052, "product_revenue": 9167157, "quarter": 3, "rd_expense": 4007715, "revenue": 27480144, "salaries_expense": 9983239, "service_revenue": 18312987 }, { "depreciation": 1872478, "expenses": 19910636, "income_tax": 1652809, "marketing_expense": 2798798, "net_income": 7335828, "net_profit": 5683019, "operational_expense": 12926229, "product_revenue": 9247840, "quarter": 4, "rd_expense": 3202715, "revenue": 27246464, "salaries_expense": 8297215, "service_revenue": 17998624 } ], "market_conditions": { "gdp_growth": [ 0.056010253273361565, 0.057626593114669625, 0.04077612796979693, 0.04676967424009053 ], "inflation_rate": [ 0.003016823661273562, 0.007650588857998936, 0.010023478897138213, 0.005723212504260731 ], "interest_rate": [ 0.018746121384123453, 0.014114740233224475, 0.009064389221419045, 0.014445887313875801 ], "year": 2003 }, "random_event": { "description": "Mcintyre Inc Technology Adoption in 2003", "impact": 0.03, "type": "Technology Adoption" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 93976, "billable_hours_per_employee": 136, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 27150011, "net_revenue": 22133760, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 23225 }, { "average_project_size": 117542, "billable_hours_per_employee": 152, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 27114352, "net_revenue": 22329862, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 23431 }, { "average_project_size": 98659, "billable_hours_per_employee": 80, "client_concentration": 0.14, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 28938294, "net_revenue": 22527702, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 23639 }, { "average_project_size": 66114, "billable_hours_per_employee": 99, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 28814326, "net_revenue": 22727295, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 23848 } ], "balance_sheet": [ { "assets": 23739230, "current_assets": 11429897, "current_liabilities": 5020574, "equity": 18725262, "fixed_assets": 12309333, "liabilities": 11571182, "long_term_liabilities": 6550608, "quarter": 1 }, { "assets": 24080417, "current_assets": 11944999, "current_liabilities": 6549929, "equity": 18926069, "fixed_assets": 12135418, "liabilities": 11729250, "long_term_liabilities": 5179321, "quarter": 2 }, { "assets": 24426508, "current_assets": 10042118, "current_liabilities": 6672378, "equity": 19409133, "fixed_assets": 14384390, "liabilities": 11889476, "long_term_liabilities": 5217098, "quarter": 3 }, { "assets": 24777572, "current_assets": 9120681, "current_liabilities": 5220464, "equity": 19239787, "fixed_assets": 15656891, "liabilities": 12051892, "long_term_liabilities": 6831428, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47206, "financing_cash_flow": -133455, "investing_cash_flow": -203686, "net_cash_flow": 7101582, "operating_cash_flow": 7270027, "quarter": 1 }, { "change_in_working_capital": -37666, "financing_cash_flow": -168123, "investing_cash_flow": -229266, "net_cash_flow": 7222280, "operating_cash_flow": 7369901, "quarter": 2 }, { "change_in_working_capital": -68450, "financing_cash_flow": -125521, "investing_cash_flow": -437922, "net_cash_flow": 7348023, "operating_cash_flow": 7601638, "quarter": 3 }, { "change_in_working_capital": 12704, "financing_cash_flow": -5973, "investing_cash_flow": -111997, "net_cash_flow": 7414323, "operating_cash_flow": 7748969, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9323705950024496, "current_ratio": 2.276611598594105, "debt_to_equity_ratio": 0.6179449985799932, "profit_margin": 0.2962539577550312, "quarter": 1, "return_on_assets": 0.276218478863889, "return_on_equity": 0.35018009360830304 }, { "asset_turnover_ratio": 0.927303792122869, "current_ratio": 1.8236837376405148, "debt_to_equity_ratio": 0.619740422588547, "profit_margin": 0.2944443633373104, "quarter": 2, "return_on_assets": 0.27303937469189177, "return_on_equity": 0.347399240698108 }, { "asset_turnover_ratio": 0.9222645332685294, "current_ratio": 1.5050283422192208, "debt_to_equity_ratio": 0.6125712055247393, "profit_margin": 0.30505113215719915, "quarter": 3, "return_on_assets": 0.2813378400219958, "return_on_equity": 0.35406532584428163 }, { "asset_turnover_ratio": 0.917252707408135, "current_ratio": 1.7471015986318457, "debt_to_equity_ratio": 0.6264046478269224, "profit_margin": 0.28662042711198144, "quarter": 4, "return_on_assets": 0.262903362766941, "return_on_equity": 0.33857479815135166 } ], "income_statement": [ { "depreciation": 712813, "expenses": 13290263, "income_tax": 2286283, "marketing_expense": 2585335, "net_income": 8843497, "net_profit": 6557214, "operational_expense": 8949148, "product_revenue": 5291201, "quarter": 1, "rd_expense": 1984853, "revenue": 22133760, "salaries_expense": 6630291, "service_revenue": 16842559 }, { "depreciation": 794999, "expenses": 13435321, "income_tax": 2319639, "marketing_expense": 1753013, "net_income": 8894541, "net_profit": 6574902, "operational_expense": 7661673, "product_revenue": 8105223, "quarter": 2, "rd_expense": 1753525, "revenue": 22329862, "salaries_expense": 5606301, "service_revenue": 14224639 }, { "depreciation": 729537, "expenses": 13581963, "income_tax": 2073638, "marketing_expense": 2229925, "net_income": 8945739, "net_profit": 6872101, "operational_expense": 7681236, "product_revenue": 5991716, "quarter": 3, "rd_expense": 1429956, "revenue": 22527702, "salaries_expense": 5843653, "service_revenue": 16535986 }, { "depreciation": 1234862, "expenses": 13730205, "income_tax": 2482983, "marketing_expense": 2096992, "net_income": 8997090, "net_profit": 6514107, "operational_expense": 7014749, "product_revenue": 7446240, "quarter": 4, "rd_expense": 1462804, "revenue": 22727295, "salaries_expense": 4480790, "service_revenue": 15281055 } ], "market_conditions": { "gdp_growth": [ 0.056390659809005546, 0.05055260016078741, 0.0485678123683491, 0.042279810616971926 ], "inflation_rate": [ 0.008203299367453669, 0.004782619717247024, 0.003246295302833417, 0.004593045165822074 ], "interest_rate": [ 0.02144110013964309, 0.015758461759268542, 0.011632799352672724, 0.01571772783594128 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 176622, "billable_hours_per_employee": 125, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 70164277, "net_revenue": 54337464, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 57017 }, { "average_project_size": 66693, "billable_hours_per_employee": 142, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 68700646, "net_revenue": 54876122, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 57582 }, { "average_project_size": 90655, "billable_hours_per_employee": 124, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 66693482, "net_revenue": 55420120, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 58153 }, { "average_project_size": 116340, "billable_hours_per_employee": 125, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 70138519, "net_revenue": 55969511, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 58730 } ], "balance_sheet": [ { "assets": 76035257, "current_assets": 36322174, "current_liabilities": 19000601, "equity": 49616712, "fixed_assets": 39713083, "liabilities": 37066182, "long_term_liabilities": 18065581, "quarter": 1 }, { "assets": 77843336, "current_assets": 25744126, "current_liabilities": 22086089, "equity": 52289147, "fixed_assets": 52099210, "liabilities": 37360908, "long_term_liabilities": 15274819, "quarter": 2 }, { "assets": 79694410, "current_assets": 39434163, "current_liabilities": 17265079, "equity": 53899965, "fixed_assets": 40260247, "liabilities": 37657977, "long_term_liabilities": 20392898, "quarter": 3 }, { "assets": 81589502, "current_assets": 32148412, "current_liabilities": 19708938, "equity": 54575492, "fixed_assets": 49441090, "liabilities": 37957408, "long_term_liabilities": 18248470, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77419, "financing_cash_flow": -22312, "investing_cash_flow": -345790, "net_cash_flow": 12219973, "operating_cash_flow": 12793210, "quarter": 1 }, { "change_in_working_capital": -44281, "financing_cash_flow": 194570, "investing_cash_flow": -376813, "net_cash_flow": 14732204, "operating_cash_flow": 14722018, "quarter": 2 }, { "change_in_working_capital": -22427, "financing_cash_flow": 181041, "investing_cash_flow": -392759, "net_cash_flow": 14519572, "operating_cash_flow": 15025371, "quarter": 3 }, { "change_in_working_capital": -21856, "financing_cash_flow": 26974, "investing_cash_flow": -431544, "net_cash_flow": 13664448, "operating_cash_flow": 13501267, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.714635106711088, "current_ratio": 1.9116329004540435, "debt_to_equity_ratio": 0.7470503486809041, "profit_margin": 0.19595388183740042, "quarter": 1, "return_on_assets": 0.14003552325732257, "return_on_equity": 0.21459779519449013 }, { "asset_turnover_ratio": 0.7049559386817646, "current_ratio": 1.16562629082949, "debt_to_equity_ratio": 0.7145059757811693, "profit_margin": 0.2151522113752863, "quarter": 2, "return_on_assets": 0.1516728291295224, "return_on_equity": 0.22579674133907748 }, { "asset_turnover_ratio": 0.6954078711417777, "current_ratio": 2.284041851184116, "debt_to_equity_ratio": 0.6986642199118311, "profit_margin": 0.21406543327585723, "quarter": 3, "return_on_assets": 0.14886278723940613, "return_on_equity": 0.22010277743223025 }, { "asset_turnover_ratio": 0.6859891239439113, "current_ratio": 1.631159020338894, "debt_to_equity_ratio": 0.6955028092096723, "profit_margin": 0.19552427392120686, "quarter": 4, "return_on_assets": 0.13412752537697803, "return_on_equity": 0.20051854044668987 } ], "income_statement": [ { "depreciation": 2145573, "expenses": 39296502, "income_tax": 4393325, "marketing_expense": 6259558, "net_income": 15040962, "net_profit": 10647637, "operational_expense": 21216191, "product_revenue": 20174850, "quarter": 1, "rd_expense": 7693987, "revenue": 54337464, "salaries_expense": 16613794, "service_revenue": 34162614 }, { "depreciation": 2915299, "expenses": 39743414, "income_tax": 3325989, "marketing_expense": 6170385, "net_income": 15132708, "net_profit": 11806719, "operational_expense": 22965177, "product_revenue": 15617270, "quarter": 2, "rd_expense": 6718083, "revenue": 54876122, "salaries_expense": 14087501, "service_revenue": 39258852 }, { "depreciation": 3161839, "expenses": 40195409, "income_tax": 3361179, "marketing_expense": 4214988, "net_income": 15224711, "net_profit": 11863532, "operational_expense": 23356902, "product_revenue": 17754465, "quarter": 3, "rd_expense": 7196719, "revenue": 55420120, "salaries_expense": 16238003, "service_revenue": 37665655 }, { "depreciation": 2557869, "expenses": 40652545, "income_tax": 4373568, "marketing_expense": 4516032, "net_income": 15316966, "net_profit": 10943398, "operational_expense": 22586478, "product_revenue": 13314343, "quarter": 4, "rd_expense": 5465910, "revenue": 55969511, "salaries_expense": 14583684, "service_revenue": 42655168 } ], "market_conditions": { "gdp_growth": [ 0.05918664786000896, 0.06417592748767101, 0.05636501900678855, 0.06651558333015353 ], "inflation_rate": [ 0.004685074077841992, 0.00747854264617294, 0.005484992053510896, 0.008479848224254568 ], "interest_rate": [ 0.007724275710497131, 0.014777311804075408, 0.009885927137088874, 0.006071622267231113 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 85056, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 84457488, "net_revenue": 71227023, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 74740 }, { "average_project_size": 60665, "billable_hours_per_employee": 94, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 86219020, "net_revenue": 71062479, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 74567 }, { "average_project_size": 79104, "billable_hours_per_employee": 114, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 85852669, "net_revenue": 70898317, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 74395 }, { "average_project_size": 122459, "billable_hours_per_employee": 160, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 89443979, "net_revenue": 70734533, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 74223 } ], "balance_sheet": [ { "assets": 98838227, "current_assets": 36036271, "current_liabilities": 26079066, "equity": 64184023, "fixed_assets": 62801956, "liabilities": 47483935, "long_term_liabilities": 21404869, "quarter": 1 }, { "assets": 100579411, "current_assets": 41686033, "current_liabilities": 28122232, "equity": 64295371, "fixed_assets": 58893378, "liabilities": 48627088, "long_term_liabilities": 20504856, "quarter": 2 }, { "assets": 102351269, "current_assets": 35446386, "current_liabilities": 29840020, "equity": 66273605, "fixed_assets": 66904883, "liabilities": 49797762, "long_term_liabilities": 19957742, "quarter": 3 }, { "assets": 104154340, "current_assets": 51528617, "current_liabilities": 25123033, "equity": 65450234, "fixed_assets": 52625723, "liabilities": 50996620, "long_term_liabilities": 25873587, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50932, "financing_cash_flow": -44332, "investing_cash_flow": -465148, "net_cash_flow": 16918013, "operating_cash_flow": 17296645, "quarter": 1 }, { "change_in_working_capital": 35150, "financing_cash_flow": 131232, "investing_cash_flow": -408516, "net_cash_flow": 15803092, "operating_cash_flow": 16102415, "quarter": 2 }, { "change_in_working_capital": 41092, "financing_cash_flow": -152762, "investing_cash_flow": -279089, "net_cash_flow": 18477141, "operating_cash_flow": 18868893, "quarter": 3 }, { "change_in_working_capital": 37532, "financing_cash_flow": -158563, "investing_cash_flow": -185745, "net_cash_flow": 16847284, "operating_cash_flow": 17200499, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7206424595212538, "current_ratio": 1.3818083439031137, "debt_to_equity_ratio": 0.7398092668638112, "profit_margin": 0.1801244873030844, "quarter": 1, "return_on_assets": 0.1298053535500996, "return_on_equity": 0.19988979188792824 }, { "asset_turnover_ratio": 0.7065310712547322, "current_ratio": 1.4823159484638346, "debt_to_equity_ratio": 0.7563077596985948, "profit_margin": 0.173692899173979, "quarter": 2, "return_on_assets": 0.12271943012273158, "return_on_equity": 0.19197413138809014 }, { "asset_turnover_ratio": 0.6926960231435919, "current_ratio": 1.187880772197874, "debt_to_equity_ratio": 0.7513966080462954, "profit_margin": 0.19351796460838414, "quarter": 3, "return_on_assets": 0.13404912449107007, "return_on_equity": 0.2070220565185793 }, { "asset_turnover_ratio": 0.6791318825504535, "current_ratio": 2.0510508026638345, "debt_to_equity_ratio": 0.7791663510324501, "profit_margin": 0.1737837726305481, "quarter": 4, "return_on_assets": 0.1180221006633041, "return_on_equity": 0.18781466847009287 } ], "income_statement": [ { "depreciation": 4466914, "expenses": 54098206, "income_tax": 4299086, "marketing_expense": 8485402, "net_income": 17128817, "net_profit": 12829731, "operational_expense": 29587956, "product_revenue": 21090161, "quarter": 1, "rd_expense": 10584117, "revenue": 71227023, "salaries_expense": 24868476, "service_revenue": 50136862 }, { "depreciation": 3759367, "expenses": 53915094, "income_tax": 4804337, "marketing_expense": 6143802, "net_income": 17147385, "net_profit": 12343048, "operational_expense": 33986386, "product_revenue": 25694589, "quarter": 2, "rd_expense": 6508770, "revenue": 71062479, "salaries_expense": 22388013, "service_revenue": 45367890 }, { "depreciation": 5148795, "expenses": 53732603, "income_tax": 3445616, "marketing_expense": 8831123, "net_income": 17165714, "net_profit": 13720098, "operational_expense": 30303336, "product_revenue": 14359835, "quarter": 3, "rd_expense": 7750510, "revenue": 70898317, "salaries_expense": 26168150, "service_revenue": 56538482 }, { "depreciation": 4907985, "expenses": 53550730, "income_tax": 4891289, "marketing_expense": 8474723, "net_income": 17183803, "net_profit": 12292514, "operational_expense": 27112424, "product_revenue": 22625920, "quarter": 4, "rd_expense": 9436183, "revenue": 70734533, "salaries_expense": 23201502, "service_revenue": 48108613 } ], "market_conditions": { "gdp_growth": [ 0.06047944828833129, 0.05437894098983875, 0.06077689405517778, 0.044620867920418174 ], "inflation_rate": [ 0.009898514082357207, 0.010571221620412278, 0.009661899344649701, 0.01050238663559627 ], "interest_rate": [ 0.02451405289785181, 0.015591604281200513, 0.019230075532851706, 0.020714083735335332 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 145348, "billable_hours_per_employee": 155, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 48953805, "net_revenue": 37929683, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 39800 }, { "average_project_size": 72804, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 48679575, "net_revenue": 38289224, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 40178 }, { "average_project_size": 135790, "billable_hours_per_employee": 109, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 42683194, "net_revenue": 38652174, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 40558 }, { "average_project_size": 191527, "billable_hours_per_employee": 153, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 47470071, "net_revenue": 39018565, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 40943 } ], "balance_sheet": [ { "assets": 53443902, "current_assets": 22216185, "current_liabilities": 12836665, "equity": 29661697, "fixed_assets": 31227717, "liabilities": 30245761, "long_term_liabilities": 17409096, "quarter": 1 }, { "assets": 54259445, "current_assets": 26760098, "current_liabilities": 18549720, "equity": 29208468, "fixed_assets": 27499347, "liabilities": 31075358, "long_term_liabilities": 12525638, "quarter": 2 }, { "assets": 55087433, "current_assets": 22742193, "current_liabilities": 15021031, "equity": 29725449, "fixed_assets": 32345240, "liabilities": 31927711, "long_term_liabilities": 16906680, "quarter": 3 }, { "assets": 55928056, "current_assets": 20425383, "current_liabilities": 13495271, "equity": 29792194, "fixed_assets": 35502673, "liabilities": 32803442, "long_term_liabilities": 19308171, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97588, "financing_cash_flow": 142361, "investing_cash_flow": -111919, "net_cash_flow": 7798895, "operating_cash_flow": 8319916, "quarter": 1 }, { "change_in_working_capital": 33507, "financing_cash_flow": 187358, "investing_cash_flow": -245837, "net_cash_flow": 8166176, "operating_cash_flow": 8131486, "quarter": 2 }, { "change_in_working_capital": -780, "financing_cash_flow": 57125, "investing_cash_flow": -216516, "net_cash_flow": 8138420, "operating_cash_flow": 8337140, "quarter": 3 }, { "change_in_working_capital": -5200, "financing_cash_flow": 96097, "investing_cash_flow": -467597, "net_cash_flow": 8774518, "operating_cash_flow": 9060977, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7097102116533333, "current_ratio": 1.73068199567411, "debt_to_equity_ratio": 1.019690849110892, "profit_margin": 0.1704089116695228, "quarter": 1, "return_on_assets": 0.12094094476859119, "return_on_equity": 0.21790917761718084 }, { "asset_turnover_ratio": 0.705669289466562, "current_ratio": 1.4426146594126488, "debt_to_equity_ratio": 1.063916053385614, "profit_margin": 0.15733881156745302, "quarter": 2, "return_on_assets": 0.11102916736431787, "return_on_equity": 0.206254603973067 }, { "asset_turnover_ratio": 0.7016513911621186, "current_ratio": 1.514023438204741, "debt_to_equity_ratio": 1.074086753071417, "profit_margin": 0.16986695237375263, "quarter": 3, "return_on_assets": 0.11918738344551288, "return_on_equity": 0.22087898487252455 }, { "asset_turnover_ratio": 0.6976563784015665, "current_ratio": 1.5135215143141623, "debt_to_equity_ratio": 1.101075066844691, "profit_margin": 0.17088224541317704, "quarter": 4, "return_on_assets": 0.11921708846808478, "return_on_equity": 0.22380291965069776 } ], "income_statement": [ { "depreciation": 1856360, "expenses": 29486606, "income_tax": 1979521, "marketing_expense": 5089637, "net_income": 8443077, "net_profit": 6463556, "operational_expense": 17523409, "product_revenue": 12670249, "quarter": 1, "rd_expense": 4910193, "revenue": 37929683, "salaries_expense": 9368056, "service_revenue": 25259434 }, { "depreciation": 2107105, "expenses": 29857122, "income_tax": 2407721, "marketing_expense": 3782819, "net_income": 8432102, "net_profit": 6024381, "operational_expense": 15634888, "product_revenue": 14070256, "quarter": 2, "rd_expense": 3989417, "revenue": 38289224, "salaries_expense": 10561052, "service_revenue": 24218968 }, { "depreciation": 1771413, "expenses": 30232294, "income_tax": 1854153, "marketing_expense": 5812220, "net_income": 8419880, "net_profit": 6565727, "operational_expense": 20554179, "product_revenue": 10147149, "quarter": 3, "rd_expense": 5692711, "revenue": 38652174, "salaries_expense": 12410486, "service_revenue": 28505025 }, { "depreciation": 2393397, "expenses": 30612180, "income_tax": 1738805, "marketing_expense": 6025899, "net_income": 8406385, "net_profit": 6667580, "operational_expense": 16269225, "product_revenue": 9981421, "quarter": 4, "rd_expense": 5538245, "revenue": 39018565, "salaries_expense": 14909260, "service_revenue": 29037144 } ], "market_conditions": { "gdp_growth": [ 0.037588804627270975, 0.039833943800474766, 0.034187365165443545, 0.03253749074041334 ], "inflation_rate": [ 0.008481213133699941, 0.0015210560743470752, 0.00906698448954675, 0.005505344516799526 ], "interest_rate": [ 0.008348174139909605, 0.010039380758325934, 0.01332626867963272, 0.01578685809532531 ], "year": 2007 }, "random_event": { "description": "Mcintyre Inc Introduction of New Service in 2007", "impact": 0.04, "type": "Introduction of New Service" }, "year": 2007 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 1990, "industry": "Advertising", "location": "Port Anthonystad", "name": "Mcpherson-Ramirez", "num_employees": 415, "region": "North America", "revenue_size": "Small", "website": "www.mcpherson-ramirez.com" }

[ { "advertising_kpis": [ { "average_project_size": 137896, "billable_hours_per_employee": 133, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 5558294, "net_revenue": 4281670, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 10317 }, { "average_project_size": 163071, "billable_hours_per_employee": 133, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 5126316, "net_revenue": 4203529, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 10129 }, { "average_project_size": 126253, "billable_hours_per_employee": 111, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 5034073, "net_revenue": 4126814, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 9944 }, { "average_project_size": 176054, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 4914942, "net_revenue": 4051499, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 9763 } ], "balance_sheet": [ { "assets": 5262264, "current_assets": 1582263, "current_liabilities": 1126645, "equity": 4244549, "fixed_assets": 3680001, "liabilities": 2224452, "long_term_liabilities": 1097807, "quarter": 1 }, { "assets": 5443077, "current_assets": 2242250, "current_liabilities": 1091190, "equity": 4338985, "fixed_assets": 3200827, "liabilities": 2248837, "long_term_liabilities": 1157647, "quarter": 2 }, { "assets": 5630102, "current_assets": 2098778, "current_liabilities": 942655, "equity": 4417780, "fixed_assets": 3531324, "liabilities": 2273490, "long_term_liabilities": 1330835, "quarter": 3 }, { "assets": 5823553, "current_assets": 2517106, "current_liabilities": 1086549, "equity": 4659327, "fixed_assets": 3306447, "liabilities": 2298412, "long_term_liabilities": 1211863, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44778, "financing_cash_flow": 51622, "investing_cash_flow": -423953, "net_cash_flow": 1297514, "operating_cash_flow": 1345510, "quarter": 1 }, { "change_in_working_capital": -13720, "financing_cash_flow": -75571, "investing_cash_flow": -358725, "net_cash_flow": 727368, "operating_cash_flow": 1286965, "quarter": 2 }, { "change_in_working_capital": 52961, "financing_cash_flow": -142554, "investing_cash_flow": -285184, "net_cash_flow": 954792, "operating_cash_flow": 1252814, "quarter": 3 }, { "change_in_working_capital": 87412, "financing_cash_flow": -90655, "investing_cash_flow": -395364, "net_cash_flow": 1327265, "operating_cash_flow": 1336379, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8136554912486337, "current_ratio": 1.4044024515264346, "debt_to_equity_ratio": 0.524072639990727, "profit_margin": 0.28183792772446264, "quarter": 1, "return_on_assets": 0.22931897753514457, "return_on_equity": 0.28430276102360935 }, { "asset_turnover_ratio": 0.7722707211380622, "current_ratio": 2.0548667051567553, "debt_to_equity_ratio": 0.5182864195197725, "profit_margin": 0.2723295117031428, "quarter": 2, "return_on_assets": 0.2103121083901624, "return_on_equity": 0.26382783070234167 }, { "asset_turnover_ratio": 0.7329909831118513, "current_ratio": 2.226454004911659, "debt_to_equity_ratio": 0.5146227290630135, "profit_margin": 0.25713976932326005, "quarter": 3, "return_on_assets": 0.18848113231341102, "return_on_equity": 0.24020390331795607 }, { "asset_turnover_ratio": 0.6957091315215986, "current_ratio": 2.316606061944744, "debt_to_equity_ratio": 0.49329270085572446, "profit_margin": 0.2799423127094441, "quarter": 4, "return_on_assets": 0.1947584232512351, "return_on_equity": 0.24342270890195086 } ], "income_statement": [ { "depreciation": 138773, "expenses": 2763923, "income_tax": 311010, "marketing_expense": 548170, "net_income": 1517747, "net_profit": 1206737, "operational_expense": 1594764, "product_revenue": 1242560, "quarter": 1, "rd_expense": 276582, "revenue": 4281670, "salaries_expense": 1142750, "service_revenue": 3039110 }, { "depreciation": 142220, "expenses": 2718637, "income_tax": 340147, "marketing_expense": 353226, "net_income": 1484892, "net_profit": 1144745, "operational_expense": 1776344, "product_revenue": 1450078, "quarter": 2, "rd_expense": 543663, "revenue": 4203529, "salaries_expense": 959543, "service_revenue": 2753451 }, { "depreciation": 191646, "expenses": 2674093, "income_tax": 391553, "marketing_expense": 371323, "net_income": 1452721, "net_profit": 1061168, "operational_expense": 1628201, "product_revenue": 1368743, "quarter": 3, "rd_expense": 489568, "revenue": 4126814, "salaries_expense": 959969, "service_revenue": 2758071 }, { "depreciation": 202193, "expenses": 2630279, "income_tax": 287034, "marketing_expense": 496776, "net_income": 1421220, "net_profit": 1134186, "operational_expense": 1350556, "product_revenue": 1263326, "quarter": 4, "rd_expense": 461506, "revenue": 4051499, "salaries_expense": 893344, "service_revenue": 2788173 } ], "market_conditions": { "gdp_growth": [ 0.011403154312379963, 0.0072412813776145234, 0.0021349596155185255, 0.01855695441699791 ], "inflation_rate": [ 0.015739774881369618, 0.007089868000970517, 0.01089945119241345, 0.011723076992374114 ], "interest_rate": [ 0.04106268755651721, 0.03927024938067981, 0.03852805779820431, 0.040658225905584204 ], "year": 1990 }, "random_event": { "description": "Mcpherson-Ramirez Economic Slowdown Impact in 1990", "impact": -0.03, "type": "Economic Slowdown Impact" }, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 167347, "billable_hours_per_employee": 100, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 3766546, "net_revenue": 2963330, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 7141 }, { "average_project_size": 59464, "billable_hours_per_employee": 89, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 3648724, "net_revenue": 2910319, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 7013 }, { "average_project_size": 97761, "billable_hours_per_employee": 142, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 3169950, "net_revenue": 2858257, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 6887 }, { "average_project_size": 190278, "billable_hours_per_employee": 142, "client_concentration": 0.19, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 3616951, "net_revenue": 2807126, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 6764 } ], "balance_sheet": [ { "assets": 3533721, "current_assets": 1310108, "current_liabilities": 618358, "equity": 2596479, "fixed_assets": 2223613, "liabilities": 1471780, "long_term_liabilities": 853422, "quarter": 1 }, { "assets": 3655773, "current_assets": 1574027, "current_liabilities": 826044, "equity": 2707286, "fixed_assets": 2081746, "liabilities": 1485822, "long_term_liabilities": 659778, "quarter": 2 }, { "assets": 3782040, "current_assets": 1327227, "current_liabilities": 608462, "equity": 2821444, "fixed_assets": 2454813, "liabilities": 1499997, "long_term_liabilities": 891535, "quarter": 3 }, { "assets": 3912669, "current_assets": 1877365, "current_liabilities": 649123, "equity": 2865668, "fixed_assets": 2035304, "liabilities": 1514308, "long_term_liabilities": 865185, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81776, "financing_cash_flow": -7415, "investing_cash_flow": -479814, "net_cash_flow": 398916, "operating_cash_flow": 665002, "quarter": 1 }, { "change_in_working_capital": -64307, "financing_cash_flow": -104490, "investing_cash_flow": -437237, "net_cash_flow": 202663, "operating_cash_flow": 689761, "quarter": 2 }, { "change_in_working_capital": 58732, "financing_cash_flow": 86894, "investing_cash_flow": -336832, "net_cash_flow": 565159, "operating_cash_flow": 669814, "quarter": 3 }, { "change_in_working_capital": -60800, "financing_cash_flow": 118636, "investing_cash_flow": -492931, "net_cash_flow": 129386, "operating_cash_flow": 588020, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8385862947301159, "current_ratio": 2.118688526711064, "debt_to_equity_ratio": 0.5668368586843953, "profit_margin": 0.1803842299035207, "quarter": 1, "return_on_assets": 0.1512677429825388, "return_on_equity": 0.20587033440285865 }, { "asset_turnover_ratio": 0.7960885426967156, "current_ratio": 1.905500191273104, "debt_to_equity_ratio": 0.5488234342437408, "profit_margin": 0.18463096313496904, "quarter": 2, "return_on_assets": 0.14698259437880853, "return_on_equity": 0.19847736810961236 }, { "asset_turnover_ratio": 0.7557447832386754, "current_ratio": 2.181281657687744, "debt_to_equity_ratio": 0.53164159912442, "profit_margin": 0.1887167598994772, "quarter": 3, "return_on_assets": 0.14262170680373554, "return_on_equity": 0.19117905583098582 }, { "asset_turnover_ratio": 0.7174453039600334, "current_ratio": 2.8921560320617203, "debt_to_equity_ratio": 0.5284310673811481, "profit_margin": 0.16647168670020512, "quarter": 4, "return_on_assets": 0.11943432986536812, "return_on_equity": 0.16307087911090887 } ], "income_statement": [ { "depreciation": 130464, "expenses": 2234847, "income_tax": 193945, "marketing_expense": 252738, "net_income": 728483, "net_profit": 534538, "operational_expense": 1240129, "product_revenue": 600502, "quarter": 1, "rd_expense": 234679, "revenue": 2963330, "salaries_expense": 971564, "service_revenue": 2362828 }, { "depreciation": 152426, "expenses": 2208471, "income_tax": 164513, "marketing_expense": 287981, "net_income": 701848, "net_profit": 537335, "operational_expense": 1527968, "product_revenue": 1122671, "quarter": 2, "rd_expense": 225277, "revenue": 2910319, "salaries_expense": 695387, "service_revenue": 1787648 }, { "depreciation": 130413, "expenses": 2182407, "income_tax": 136449, "marketing_expense": 287505, "net_income": 675850, "net_profit": 539401, "operational_expense": 1101704, "product_revenue": 771175, "quarter": 3, "rd_expense": 428742, "revenue": 2858257, "salaries_expense": 1027053, "service_revenue": 2087082 }, { "depreciation": 120713, "expenses": 2156650, "income_tax": 183169, "marketing_expense": 401586, "net_income": 650476, "net_profit": 467307, "operational_expense": 1259268, "product_revenue": 753804, "quarter": 4, "rd_expense": 237010, "revenue": 2807126, "salaries_expense": 737521, "service_revenue": 2053322 } ], "market_conditions": { "gdp_growth": [ 0.016738218658953516, 0.0332715215772133, 0.02002347325136865, 0.021769267112152952 ], "inflation_rate": [ 0.024353839043197198, 0.021999854052760073, 0.0158482068439556, 0.015452800982180716 ], "interest_rate": [ 0.0229324537699709, 0.02290537016635521, 0.02619685381086167, 0.025745972985510044 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 76237, "billable_hours_per_employee": 128, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 1670721, "net_revenue": 1490800, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3592 }, { "average_project_size": 125691, "billable_hours_per_employee": 151, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 1734734, "net_revenue": 1472326, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 3548 }, { "average_project_size": 161375, "billable_hours_per_employee": 85, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 1755854, "net_revenue": 1454082, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 3504 }, { "average_project_size": 190139, "billable_hours_per_employee": 99, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 1797107, "net_revenue": 1436064, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 3460 } ], "balance_sheet": [ { "assets": 2075136, "current_assets": 864463, "current_liabilities": 485504, "equity": 1471123, "fixed_assets": 1210673, "liabilities": 973924, "long_term_liabilities": 488420, "quarter": 1 }, { "assets": 2127305, "current_assets": 872356, "current_liabilities": 568469, "equity": 1470412, "fixed_assets": 1254949, "liabilities": 992088, "long_term_liabilities": 423619, "quarter": 2 }, { "assets": 2180785, "current_assets": 934955, "current_liabilities": 518585, "equity": 1532952, "fixed_assets": 1245830, "liabilities": 1010591, "long_term_liabilities": 492006, "quarter": 3 }, { "assets": 2235610, "current_assets": 1089770, "current_liabilities": 523081, "equity": 1568092, "fixed_assets": 1145840, "liabilities": 1029439, "long_term_liabilities": 506358, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72217, "financing_cash_flow": -111949, "investing_cash_flow": -156809, "net_cash_flow": -154856, "operating_cash_flow": 434536, "quarter": 1 }, { "change_in_working_capital": 25680, "financing_cash_flow": 92187, "investing_cash_flow": -450933, "net_cash_flow": 392805, "operating_cash_flow": 390072, "quarter": 2 }, { "change_in_working_capital": -93259, "financing_cash_flow": 177268, "investing_cash_flow": -497069, "net_cash_flow": -107226, "operating_cash_flow": 459766, "quarter": 3 }, { "change_in_working_capital": 37467, "financing_cash_flow": 75540, "investing_cash_flow": -145974, "net_cash_flow": -188306, "operating_cash_flow": 436519, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7184107451270664, "current_ratio": 1.780547637094648, "debt_to_equity_ratio": 0.6620275802907031, "profit_margin": 0.24812919237993025, "quarter": 1, "return_on_assets": 0.17825867798544287, "return_on_equity": 0.25144804343348587 }, { "asset_turnover_ratio": 0.6921085598915059, "current_ratio": 1.5345709264709246, "debt_to_equity_ratio": 0.6747006961314244, "profit_margin": 0.22766357450727623, "quarter": 2, "return_on_assets": 0.15756790869198353, "return_on_equity": 0.227959918716659 }, { "asset_turnover_ratio": 0.6667699933739456, "current_ratio": 1.802896342933174, "debt_to_equity_ratio": 0.6592450383312719, "profit_margin": 0.24947561416756414, "quarter": 3, "return_on_assets": 0.16634285360546774, "return_on_equity": 0.2366401557256848 }, { "asset_turnover_ratio": 0.6423589087542103, "current_ratio": 2.0833675855173484, "debt_to_equity_ratio": 0.6564914558584573, "profit_margin": 0.25202289034472003, "quarter": 4, "return_on_assets": 0.16188914882291633, "return_on_equity": 0.23080342224818443 } ], "income_statement": [ { "depreciation": 64625, "expenses": 1016580, "income_tax": 104309, "marketing_expense": 166453, "net_income": 474220, "net_profit": 369911, "operational_expense": 707635, "product_revenue": 564389, "quarter": 1, "rd_expense": 195792, "revenue": 1490800, "salaries_expense": 394958, "service_revenue": 926411 }, { "depreciation": 54877, "expenses": 1003984, "income_tax": 133147, "marketing_expense": 135313, "net_income": 468342, "net_profit": 335195, "operational_expense": 513559, "product_revenue": 575664, "quarter": 2, "rd_expense": 179238, "revenue": 1472326, "salaries_expense": 451369, "service_revenue": 896662 }, { "depreciation": 97008, "expenses": 991544, "income_tax": 99780, "marketing_expense": 162551, "net_income": 462538, "net_profit": 362758, "operational_expense": 593984, "product_revenue": 325104, "quarter": 3, "rd_expense": 120256, "revenue": 1454082, "salaries_expense": 478093, "service_revenue": 1128978 }, { "depreciation": 74598, "expenses": 979259, "income_tax": 94884, "marketing_expense": 184966, "net_income": 456805, "net_profit": 361921, "operational_expense": 602013, "product_revenue": 321744, "quarter": 4, "rd_expense": 127510, "revenue": 1436064, "salaries_expense": 431334, "service_revenue": 1114320 } ], "market_conditions": { "gdp_growth": [ 0.0075652270463511286, 0.0049188891371080914, 0.018889784917968524, 0.023309925444043506 ], "inflation_rate": [ 0.008867677740716184, 0.01425252822475647, 0.012062564260052217, 0.011544912017434883 ], "interest_rate": [ 0.02102139440539222, 0.022332273645250474, 0.028474946358368742, 0.023012817886674496 ], "year": 1992 }, "random_event": { "description": "Mcpherson-Ramirez Economic Slowdown Impact in 1992", "impact": 0.04, "type": "Economic Slowdown Impact" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 106798, "billable_hours_per_employee": 124, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 4859383, "net_revenue": 3836980, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 9246 }, { "average_project_size": 94642, "billable_hours_per_employee": 151, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 4437066, "net_revenue": 3765707, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 9074 }, { "average_project_size": 124701, "billable_hours_per_employee": 140, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 4443571, "net_revenue": 3695759, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 8905 }, { "average_project_size": 111119, "billable_hours_per_employee": 153, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 4658166, "net_revenue": 3627110, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 8740 } ], "balance_sheet": [ { "assets": 4507665, "current_assets": 1866213, "current_liabilities": 1033482, "equity": 3174773, "fixed_assets": 2641452, "liabilities": 1974013, "long_term_liabilities": 940531, "quarter": 1 }, { "assets": 4570015, "current_assets": 1711514, "current_liabilities": 820428, "equity": 3152475, "fixed_assets": 2858501, "liabilities": 2010608, "long_term_liabilities": 1190180, "quarter": 2 }, { "assets": 4633228, "current_assets": 2015963, "current_liabilities": 900169, "equity": 3158495, "fixed_assets": 2617265, "liabilities": 2047882, "long_term_liabilities": 1147713, "quarter": 3 }, { "assets": 4697315, "current_assets": 1959459, "current_liabilities": 1084279, "equity": 3210555, "fixed_assets": 2737856, "liabilities": 2085847, "long_term_liabilities": 1001568, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 993, "financing_cash_flow": -65234, "investing_cash_flow": -371443, "net_cash_flow": 479402, "operating_cash_flow": 808683, "quarter": 1 }, { "change_in_working_capital": -70161, "financing_cash_flow": -31253, "investing_cash_flow": -427333, "net_cash_flow": 365233, "operating_cash_flow": 752325, "quarter": 2 }, { "change_in_working_capital": 20995, "financing_cash_flow": 21665, "investing_cash_flow": -489204, "net_cash_flow": 641666, "operating_cash_flow": 849660, "quarter": 3 }, { "change_in_working_capital": -78304, "financing_cash_flow": 69766, "investing_cash_flow": -402034, "net_cash_flow": 774565, "operating_cash_flow": 860413, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.851212323897184, "current_ratio": 1.8057527852444455, "debt_to_equity_ratio": 0.6217808328343475, "profit_margin": 0.16709000307533528, "quarter": 1, "return_on_assets": 0.14222906981774378, "return_on_equity": 0.20194231209601443 }, { "asset_turnover_ratio": 0.8240032034905793, "current_ratio": 2.086123340500324, "debt_to_equity_ratio": 0.6377871355046432, "profit_margin": 0.15749180698338983, "quarter": 2, "return_on_assets": 0.12977375347783324, "return_on_equity": 0.1881277409019897 }, { "asset_turnover_ratio": 0.7976639612814219, "current_ratio": 2.239538353353648, "debt_to_equity_ratio": 0.6483727218184611, "profit_margin": 0.15508289366270905, "quarter": 3, "return_on_assets": 0.12370403528598205, "return_on_equity": 0.18146269030028542 }, { "asset_turnover_ratio": 0.7721666526515679, "current_ratio": 1.807153878291473, "debt_to_equity_ratio": 0.6496842446243718, "profit_margin": 0.1651692394220192, "quarter": 4, "return_on_assets": 0.12753817872550596, "return_on_equity": 0.18659920169565697 } ], "income_statement": [ { "depreciation": 167562, "expenses": 2962992, "income_tax": 232867, "marketing_expense": 420443, "net_income": 873988, "net_profit": 641121, "operational_expense": 1850061, "product_revenue": 1506225, "quarter": 1, "rd_expense": 392889, "revenue": 3836980, "salaries_expense": 1448350, "service_revenue": 2330755 }, { "depreciation": 159257, "expenses": 2928564, "income_tax": 244075, "marketing_expense": 408727, "net_income": 837143, "net_profit": 593068, "operational_expense": 1732089, "product_revenue": 1291573, "quarter": 2, "rd_expense": 516093, "revenue": 3765707, "salaries_expense": 1405736, "service_revenue": 2474134 }, { "depreciation": 276511, "expenses": 2894537, "income_tax": 228073, "marketing_expense": 554097, "net_income": 801222, "net_profit": 573149, "operational_expense": 1569819, "product_revenue": 881040, "quarter": 3, "rd_expense": 445763, "revenue": 3695759, "salaries_expense": 1046922, "service_revenue": 2814719 }, { "depreciation": 261326, "expenses": 2860905, "income_tax": 167118, "marketing_expense": 372908, "net_income": 766205, "net_profit": 599087, "operational_expense": 1660147, "product_revenue": 1430781, "quarter": 4, "rd_expense": 422392, "revenue": 3627110, "salaries_expense": 1076820, "service_revenue": 2196329 } ], "market_conditions": { "gdp_growth": [ 0.02075375574072399, 0.027209040132191595, 0.030421355175740947, 0.018215409183664835 ], "inflation_rate": [ 0.013080717528050428, 0.014836240810736792, 0.01431061959853102, 0.017196613943484165 ], "interest_rate": [ 0.031421821344048695, 0.02862201320525451, 0.0294478212487972, 0.03210729222441883 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 159131, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 4825347, "net_revenue": 3759353, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 9059 }, { "average_project_size": 177692, "billable_hours_per_employee": 132, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 4530064, "net_revenue": 3739672, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 9011 }, { "average_project_size": 91826, "billable_hours_per_employee": 135, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 4552023, "net_revenue": 3720094, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 8964 }, { "average_project_size": 102151, "billable_hours_per_employee": 88, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 4365593, "net_revenue": 3700618, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 8917 } ], "balance_sheet": [ { "assets": 5638526, "current_assets": 2109288, "current_liabilities": 1445485, "equity": 4075750, "fixed_assets": 3529238, "liabilities": 2599611, "long_term_liabilities": 1154126, "quarter": 1 }, { "assets": 5721236, "current_assets": 2048421, "current_liabilities": 1553867, "equity": 4160761, "fixed_assets": 3672815, "liabilities": 2654607, "long_term_liabilities": 1100740, "quarter": 2 }, { "assets": 5805160, "current_assets": 2746216, "current_liabilities": 1195648, "equity": 4193347, "fixed_assets": 3058944, "liabilities": 2710765, "long_term_liabilities": 1515117, "quarter": 3 }, { "assets": 5890315, "current_assets": 2358944, "current_liabilities": 1220195, "equity": 4227579, "fixed_assets": 3531371, "liabilities": 2768112, "long_term_liabilities": 1547917, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1113, "financing_cash_flow": -130935, "investing_cash_flow": -445997, "net_cash_flow": 1022356, "operating_cash_flow": 1201632, "quarter": 1 }, { "change_in_working_capital": 37680, "financing_cash_flow": -148959, "investing_cash_flow": -447149, "net_cash_flow": 670653, "operating_cash_flow": 1221129, "quarter": 2 }, { "change_in_working_capital": 32228, "financing_cash_flow": -147748, "investing_cash_flow": -431463, "net_cash_flow": 1144019, "operating_cash_flow": 1249690, "quarter": 3 }, { "change_in_working_capital": -49778, "financing_cash_flow": -46039, "investing_cash_flow": -171698, "net_cash_flow": 1050912, "operating_cash_flow": 1326215, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6667261975913563, "current_ratio": 1.4592251043767317, "debt_to_equity_ratio": 0.6378239587805925, "profit_margin": 0.2758014477491207, "quarter": 1, "return_on_assets": 0.18388405054796236, "return_on_equity": 0.25439121634055084 }, { "asset_turnover_ratio": 0.6536475684624791, "current_ratio": 1.3182730568317622, "debt_to_equity_ratio": 0.638009969810811, "profit_margin": 0.29257432202610284, "quarter": 2, "return_on_assets": 0.19124049418692046, "return_on_equity": 0.2629643952152022 }, { "asset_turnover_ratio": 0.6408254036064467, "current_ratio": 2.29684321807087, "debt_to_equity_ratio": 0.6464442365489905, "profit_margin": 0.2954097396463638, "quarter": 3, "return_on_assets": 0.1893060656381564, "return_on_equity": 0.26207037004092437 }, { "asset_turnover_ratio": 0.6282546858699407, "current_ratio": 1.9332516523998213, "debt_to_equity_ratio": 0.6547747540613671, "profit_margin": 0.298700379233955, "quarter": 4, "return_on_assets": 0.18765991292486056, "return_on_equity": 0.26146785193133 } ], "income_statement": [ { "depreciation": 164797, "expenses": 2357614, "income_tax": 364904, "marketing_expense": 463353, "net_income": 1401739, "net_profit": 1036835, "operational_expense": 1573494, "product_revenue": 1478402, "quarter": 1, "rd_expense": 373994, "revenue": 3759353, "salaries_expense": 878222, "service_revenue": 2280951 }, { "depreciation": 126997, "expenses": 2336668, "income_tax": 308872, "marketing_expense": 273309, "net_income": 1403004, "net_profit": 1094132, "operational_expense": 1529942, "product_revenue": 775084, "quarter": 2, "rd_expense": 402692, "revenue": 3739672, "salaries_expense": 706248, "service_revenue": 2964588 }, { "depreciation": 150738, "expenses": 2315908, "income_tax": 305234, "marketing_expense": 444385, "net_income": 1404186, "net_profit": 1098952, "operational_expense": 1411891, "product_revenue": 784837, "quarter": 3, "rd_expense": 444982, "revenue": 3720094, "salaries_expense": 970705, "service_revenue": 2935257 }, { "depreciation": 220839, "expenses": 2295333, "income_tax": 299909, "marketing_expense": 433669, "net_income": 1405285, "net_profit": 1105376, "operational_expense": 1332035, "product_revenue": 812959, "quarter": 4, "rd_expense": 363478, "revenue": 3700618, "salaries_expense": 797803, "service_revenue": 2887659 } ], "market_conditions": { "gdp_growth": [ 0.01506821191402913, 0.020778351647289556, 0.026323049316164027, 0.025937195556093053 ], "inflation_rate": [ 0.013599211508014493, 0.014914412066069492, 0.01477566512074216, 0.015413651153041247 ], "interest_rate": [ 0.0326266136256268, 0.030499775305206756, 0.028681717703982566, 0.03322301684286236 ], "year": 1994 }, "random_event": { "description": "Mcpherson-Ramirez Data Privacy Regulation Impact in 1994", "impact": -0.07, "type": "Data Privacy Regulation Impact" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 151436, "billable_hours_per_employee": 115, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 4239004, "net_revenue": 3671041, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 8846 }, { "average_project_size": 190991, "billable_hours_per_employee": 93, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 4608298, "net_revenue": 3609270, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 8697 }, { "average_project_size": 127445, "billable_hours_per_employee": 108, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 3995625, "net_revenue": 3548539, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 8551 }, { "average_project_size": 58661, "billable_hours_per_employee": 158, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 4225844, "net_revenue": 3488830, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 8407 } ], "balance_sheet": [ { "assets": 4498415, "current_assets": 1464775, "current_liabilities": 1135440, "equity": 2992796, "fixed_assets": 3033640, "liabilities": 2533243, "long_term_liabilities": 1397803, "quarter": 1 }, { "assets": 4571342, "current_assets": 1712458, "current_liabilities": 1240065, "equity": 3006465, "fixed_assets": 2858884, "liabilities": 2590711, "long_term_liabilities": 1350646, "quarter": 2 }, { "assets": 4645450, "current_assets": 1928537, "current_liabilities": 1439697, "equity": 3001680, "fixed_assets": 2716913, "liabilities": 2649483, "long_term_liabilities": 1209786, "quarter": 3 }, { "assets": 4720760, "current_assets": 2151367, "current_liabilities": 1429925, "equity": 2992479, "fixed_assets": 2569393, "liabilities": 2709589, "long_term_liabilities": 1279664, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51553, "financing_cash_flow": 185399, "investing_cash_flow": -127070, "net_cash_flow": 931242, "operating_cash_flow": 1250328, "quarter": 1 }, { "change_in_working_capital": -77146, "financing_cash_flow": -7028, "investing_cash_flow": -233675, "net_cash_flow": 835414, "operating_cash_flow": 1180531, "quarter": 2 }, { "change_in_working_capital": -14922, "financing_cash_flow": -169648, "investing_cash_flow": -264521, "net_cash_flow": 969996, "operating_cash_flow": 1176579, "quarter": 3 }, { "change_in_working_capital": 96301, "financing_cash_flow": 84441, "investing_cash_flow": -253293, "net_cash_flow": 1096714, "operating_cash_flow": 1110310, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8160743284023373, "current_ratio": 1.2900505530895512, "debt_to_equity_ratio": 0.8464469345722194, "profit_margin": 0.27992713783365536, "quarter": 1, "return_on_assets": 0.2284413510091888, "return_on_equity": 0.3433658692406699 }, { "asset_turnover_ratio": 0.789542764466102, "current_ratio": 1.3809421280336112, "debt_to_equity_ratio": 0.8617133410832988, "profit_margin": 0.28422201719461276, "quarter": 2, "return_on_assets": 0.22440543717796657, "return_on_equity": 0.3412093604948004 }, { "asset_turnover_ratio": 0.7638741133797586, "current_ratio": 1.339543667869003, "debt_to_equity_ratio": 0.8826667066442792, "profit_margin": 0.2834160763063334, "quarter": 3, "return_on_assets": 0.21649420400607045, "return_on_equity": 0.33505003864502547 }, { "asset_turnover_ratio": 0.7390399003550275, "current_ratio": 1.5045313565396787, "debt_to_equity_ratio": 0.9054663374412987, "profit_margin": 0.28127137177793127, "quarter": 4, "return_on_assets": 0.20787076657148426, "return_on_equity": 0.3279247740752734 } ], "income_statement": [ { "depreciation": 222704, "expenses": 2325143, "income_tax": 318274, "marketing_expense": 380481, "net_income": 1345898, "net_profit": 1027624, "operational_expense": 1407355, "product_revenue": 1368843, "quarter": 1, "rd_expense": 302956, "revenue": 3671041, "salaries_expense": 1066884, "service_revenue": 2302198 }, { "depreciation": 154697, "expenses": 2284651, "income_tax": 298785, "marketing_expense": 353753, "net_income": 1324619, "net_profit": 1025834, "operational_expense": 1410285, "product_revenue": 825828, "quarter": 2, "rd_expense": 362977, "revenue": 3609270, "salaries_expense": 994539, "service_revenue": 2783442 }, { "depreciation": 170866, "expenses": 2244864, "income_tax": 297962, "marketing_expense": 432395, "net_income": 1303675, "net_profit": 1005713, "operational_expense": 1192412, "product_revenue": 885224, "quarter": 3, "rd_expense": 427925, "revenue": 3548539, "salaries_expense": 701799, "service_revenue": 2663315 }, { "depreciation": 129002, "expenses": 2205770, "income_tax": 301752, "marketing_expense": 304633, "net_income": 1283060, "net_profit": 981308, "operational_expense": 1243822, "product_revenue": 1127435, "quarter": 4, "rd_expense": 372879, "revenue": 3488830, "salaries_expense": 759867, "service_revenue": 2361395 } ], "market_conditions": { "gdp_growth": [ 0.013967470279752646, 0.024573854403437234, 0.019200401249951697, 0.017305157844986565 ], "inflation_rate": [ 0.019039677198573288, 0.02019264691279011, 0.019392487636330526, 0.014794115484827773 ], "interest_rate": [ 0.024677512753132392, 0.03176878680912542, 0.03241181541660053, 0.029740577709959394 ], "year": 1995 }, "random_event": { "description": "Mcpherson-Ramirez Economic Slowdown Impact in 1995", "impact": 0.01, "type": "Economic Slowdown Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 76834, "billable_hours_per_employee": 94, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 2368728, "net_revenue": 1833858, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 4419 }, { "average_project_size": 54175, "billable_hours_per_employee": 101, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 2328410, "net_revenue": 1805255, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 4350 }, { "average_project_size": 195429, "billable_hours_per_employee": 82, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 2119976, "net_revenue": 1777099, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 4282 }, { "average_project_size": 99338, "billable_hours_per_employee": 97, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 2108740, "net_revenue": 1749383, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 4215 } ], "balance_sheet": [ { "assets": 2250529, "current_assets": 1119457, "current_liabilities": 467932, "equity": 1416750, "fixed_assets": 1131072, "liabilities": 1118088, "long_term_liabilities": 650156, "quarter": 1 }, { "assets": 2313017, "current_assets": 1029900, "current_liabilities": 545936, "equity": 1444892, "fixed_assets": 1283117, "liabilities": 1142857, "long_term_liabilities": 596921, "quarter": 2 }, { "assets": 2377239, "current_assets": 1136262, "current_liabilities": 520603, "equity": 1500439, "fixed_assets": 1240977, "liabilities": 1168174, "long_term_liabilities": 647571, "quarter": 3 }, { "assets": 2443245, "current_assets": 993606, "current_liabilities": 509366, "equity": 1509518, "fixed_assets": 1449639, "liabilities": 1194051, "long_term_liabilities": 684685, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76999, "financing_cash_flow": -178344, "investing_cash_flow": -139388, "net_cash_flow": 108121, "operating_cash_flow": 392034, "quarter": 1 }, { "change_in_working_capital": 81801, "financing_cash_flow": -53789, "investing_cash_flow": -296368, "net_cash_flow": 188683, "operating_cash_flow": 405427, "quarter": 2 }, { "change_in_working_capital": 94726, "financing_cash_flow": 80863, "investing_cash_flow": -295236, "net_cash_flow": 213974, "operating_cash_flow": 420633, "quarter": 3 }, { "change_in_working_capital": 35503, "financing_cash_flow": -73593, "investing_cash_flow": -325221, "net_cash_flow": -149695, "operating_cash_flow": 398148, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8148564182021205, "current_ratio": 2.3923497431250693, "debt_to_equity_ratio": 0.7891921651667549, "profit_margin": 0.1550332686609323, "quarter": 1, "return_on_assets": 0.12632985400321436, "return_on_equity": 0.2006769013587436 }, { "asset_turnover_ratio": 0.7804763216180426, "current_ratio": 1.8864848626945283, "debt_to_equity_ratio": 0.7909636152736675, "profit_margin": 0.15218459442017887, "quarter": 2, "return_on_assets": 0.11877647245999488, "return_on_equity": 0.19014016272496492 }, { "asset_turnover_ratio": 0.7475474699851382, "current_ratio": 2.1825882678355675, "debt_to_equity_ratio": 0.7785548096257162, "profit_margin": 0.16396047715968554, "quarter": 3, "return_on_assets": 0.12256823987827896, "return_on_equity": 0.19419249966176566 }, { "asset_turnover_ratio": 0.7160080139322909, "current_ratio": 1.950672011873584, "debt_to_equity_ratio": 0.7910147477539188, "profit_margin": 0.14880903724341668, "quarter": 4, "return_on_assets": 0.10654846321183507, "return_on_equity": 0.17245504856517113 } ], "income_statement": [ { "depreciation": 107725, "expenses": 1449507, "income_tax": 100042, "marketing_expense": 283310, "net_income": 384351, "net_profit": 284309, "operational_expense": 762850, "product_revenue": 431529, "quarter": 1, "rd_expense": 198499, "revenue": 1833858, "salaries_expense": 583356, "service_revenue": 1402329 }, { "depreciation": 130695, "expenses": 1425643, "income_tax": 104880, "marketing_expense": 232131, "net_income": 379612, "net_profit": 274732, "operational_expense": 770693, "product_revenue": 545416, "quarter": 2, "rd_expense": 204962, "revenue": 1805255, "salaries_expense": 578825, "service_revenue": 1259839 }, { "depreciation": 129259, "expenses": 1402172, "income_tax": 83553, "marketing_expense": 237662, "net_income": 374927, "net_profit": 291374, "operational_expense": 831410, "product_revenue": 399798, "quarter": 3, "rd_expense": 175892, "revenue": 1777099, "salaries_expense": 623095, "service_revenue": 1377301 }, { "depreciation": 137824, "expenses": 1379088, "income_tax": 109971, "marketing_expense": 272915, "net_income": 370295, "net_profit": 260324, "operational_expense": 707683, "product_revenue": 599938, "quarter": 4, "rd_expense": 261783, "revenue": 1749383, "salaries_expense": 515450, "service_revenue": 1149445 } ], "market_conditions": { "gdp_growth": [ 0.024520651710496312, 0.022100616946939683, 0.012786872181375142, 0.02606042158656674 ], "inflation_rate": [ 0.01002065675342404, 0.01928677390915125, 0.01812523258038698, 0.017060599512203695 ], "interest_rate": [ 0.04261407497240757, 0.034922527057119734, 0.040020353638023934, 0.04149744164603524 ], "year": 1996 }, "random_event": { "description": "Mcpherson-Ramirez Senior Leadership Change in 1996", "impact": -0.03, "type": "Senior Leadership Change" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 172224, "billable_hours_per_employee": 148, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 2619174, "net_revenue": 2243121, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 5405 }, { "average_project_size": 85520, "billable_hours_per_employee": 126, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 2445975, "net_revenue": 2192417, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 5283 }, { "average_project_size": 189473, "billable_hours_per_employee": 88, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 2422956, "net_revenue": 2142859, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 5164 }, { "average_project_size": 121087, "billable_hours_per_employee": 148, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 2507437, "net_revenue": 2094422, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 5047 } ], "balance_sheet": [ { "assets": 2331928, "current_assets": 850138, "current_liabilities": 487161, "equity": 1826709, "fixed_assets": 1481790, "liabilities": 974153, "long_term_liabilities": 486992, "quarter": 1 }, { "assets": 2375143, "current_assets": 977859, "current_liabilities": 514100, "equity": 1834931, "fixed_assets": 1397284, "liabilities": 994556, "long_term_liabilities": 480456, "quarter": 2 }, { "assets": 2419160, "current_assets": 813391, "current_liabilities": 515599, "equity": 1801551, "fixed_assets": 1605769, "liabilities": 1015386, "long_term_liabilities": 499787, "quarter": 3 }, { "assets": 2463992, "current_assets": 895248, "current_liabilities": 500784, "equity": 1809978, "fixed_assets": 1568744, "liabilities": 1036652, "long_term_liabilities": 535868, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66716, "financing_cash_flow": 196816, "investing_cash_flow": -402278, "net_cash_flow": 314522, "operating_cash_flow": 631750, "quarter": 1 }, { "change_in_working_capital": -32890, "financing_cash_flow": 78545, "investing_cash_flow": -338725, "net_cash_flow": 392378, "operating_cash_flow": 591031, "quarter": 2 }, { "change_in_working_capital": -77717, "financing_cash_flow": -90372, "investing_cash_flow": -297381, "net_cash_flow": 287350, "operating_cash_flow": 498639, "quarter": 3 }, { "change_in_working_capital": 8252, "financing_cash_flow": -169030, "investing_cash_flow": -307681, "net_cash_flow": 541953, "operating_cash_flow": 514044, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9619169202479665, "current_ratio": 1.7450863266969237, "debt_to_equity_ratio": 0.5332830790235336, "profit_margin": 0.20905425966766839, "quarter": 1, "return_on_assets": 0.20109282962424227, "return_on_equity": 0.25670974413549175 }, { "asset_turnover_ratio": 0.9230673689963088, "current_ratio": 1.9020793619918304, "debt_to_equity_ratio": 0.5420127514331602, "profit_margin": 0.20723429894951553, "quarter": 2, "return_on_assets": 0.19129121909712385, "return_on_equity": 0.24760822069058727 }, { "asset_turnover_ratio": 0.8857863886638337, "current_ratio": 1.5775651232837922, "debt_to_equity_ratio": 0.5636176827633522, "profit_margin": 0.18562910578810832, "quarter": 3, "return_on_assets": 0.16442773524694523, "return_on_equity": 0.22079696883407685 }, { "asset_turnover_ratio": 0.8500116883496375, "current_ratio": 1.7876928975366626, "debt_to_equity_ratio": 0.5727428731177948, "profit_margin": 0.1826938410692783, "quarter": 4, "return_on_assets": 0.15529190029837758, "return_on_equity": 0.21140477950560724 } ], "income_statement": [ { "depreciation": 162816, "expenses": 1639280, "income_tax": 134907, "marketing_expense": 314663, "net_income": 603841, "net_profit": 468934, "operational_expense": 929997, "product_revenue": 551627, "quarter": 1, "rd_expense": 276551, "revenue": 2243121, "salaries_expense": 578707, "service_revenue": 1691494 }, { "depreciation": 136687, "expenses": 1614543, "income_tax": 123530, "marketing_expense": 213955, "net_income": 577874, "net_profit": 454344, "operational_expense": 861420, "product_revenue": 651726, "quarter": 2, "rd_expense": 211727, "revenue": 2192417, "salaries_expense": 605530, "service_revenue": 1540691 }, { "depreciation": 100862, "expenses": 1590180, "income_tax": 154902, "marketing_expense": 166499, "net_income": 552679, "net_profit": 397777, "operational_expense": 808566, "product_revenue": 552276, "quarter": 3, "rd_expense": 287496, "revenue": 2142859, "salaries_expense": 706110, "service_revenue": 1590583 }, { "depreciation": 131406, "expenses": 1566185, "income_tax": 145599, "marketing_expense": 300920, "net_income": 528237, "net_profit": 382638, "operational_expense": 988187, "product_revenue": 493562, "quarter": 4, "rd_expense": 283997, "revenue": 2094422, "salaries_expense": 514064, "service_revenue": 1600860 } ], "market_conditions": { "gdp_growth": [ 0.021677017533136816, 0.01716967528587273, 0.010807982696228714, 0.009756552052724826 ], "inflation_rate": [ 0.020913237617297412, 0.023004702605775185, 0.017263765392627348, 0.015458355838329716 ], "interest_rate": [ 0.01656887216090667, 0.019120149643050047, 0.024008547607885018, 0.02527768681219678 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 98204, "billable_hours_per_employee": 85, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 695867, "net_revenue": 597971, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 1441 }, { "average_project_size": 162538, "billable_hours_per_employee": 102, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 765045, "net_revenue": 592348, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 1427 }, { "average_project_size": 54928, "billable_hours_per_employee": 109, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 658558, "net_revenue": 586778, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 1414 }, { "average_project_size": 151561, "billable_hours_per_employee": 84, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 726006, "net_revenue": 581261, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 1401 } ], "balance_sheet": [ { "assets": 710612, "current_assets": 238237, "current_liabilities": 200964, "equity": 410792, "fixed_assets": 472375, "liabilities": 416094, "long_term_liabilities": 215130, "quarter": 1 }, { "assets": 726282, "current_assets": 230101, "current_liabilities": 251524, "equity": 415376, "fixed_assets": 496181, "liabilities": 426643, "long_term_liabilities": 175119, "quarter": 2 }, { "assets": 742298, "current_assets": 288406, "current_liabilities": 184212, "equity": 417885, "fixed_assets": 453892, "liabilities": 437460, "long_term_liabilities": 253248, "quarter": 3 }, { "assets": 758667, "current_assets": 278297, "current_liabilities": 266009, "equity": 421172, "fixed_assets": 480370, "liabilities": 448552, "long_term_liabilities": 182543, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12871, "financing_cash_flow": 12796, "investing_cash_flow": -318642, "net_cash_flow": -186737, "operating_cash_flow": 146884, "quarter": 1 }, { "change_in_working_capital": 40819, "financing_cash_flow": 22881, "investing_cash_flow": -198684, "net_cash_flow": -41202, "operating_cash_flow": 155779, "quarter": 2 }, { "change_in_working_capital": -45331, "financing_cash_flow": -177082, "investing_cash_flow": -387839, "net_cash_flow": -310836, "operating_cash_flow": 141251, "quarter": 3 }, { "change_in_working_capital": -53321, "financing_cash_flow": 119667, "investing_cash_flow": -153355, "net_cash_flow": -366947, "operating_cash_flow": 139376, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8414873376751307, "current_ratio": 1.185471029637149, "debt_to_equity_ratio": 1.0129067752049699, "profit_margin": 0.19444755682131742, "quarter": 1, "return_on_assets": 0.1636251569070041, "return_on_equity": 0.2830483553720618 }, { "asset_turnover_ratio": 0.8155895368465692, "current_ratio": 0.9148272133076764, "debt_to_equity_ratio": 1.0271248218481568, "profit_margin": 0.19538683341549223, "quarter": 2, "return_on_assets": 0.1593554569712591, "return_on_equity": 0.2786318901429067 }, { "asset_turnover_ratio": 0.7904884561187017, "current_ratio": 1.5656200464681997, "debt_to_equity_ratio": 1.046843030977422, "profit_margin": 0.19265718891983, "quarter": 3, "return_on_assets": 0.15229328382940543, "return_on_equity": 0.27052179427354417 }, { "asset_turnover_ratio": 0.766160911177104, "current_ratio": 1.0461939257694288, "debt_to_equity_ratio": 1.0650090699286752, "profit_margin": 0.19106219065101562, "quarter": 4, "return_on_assets": 0.14638438208067572, "return_on_equity": 0.2636856201266941 } ], "income_statement": [ { "depreciation": 30610, "expenses": 445905, "income_tax": 35792, "marketing_expense": 77889, "net_income": 152066, "net_profit": 116274, "operational_expense": 250654, "product_revenue": 206864, "quarter": 1, "rd_expense": 47088, "revenue": 597971, "salaries_expense": 208682, "service_revenue": 391107 }, { "depreciation": 40042, "expenses": 442902, "income_tax": 33709, "marketing_expense": 79662, "net_income": 149446, "net_profit": 115737, "operational_expense": 260107, "product_revenue": 119109, "quarter": 2, "rd_expense": 71278, "revenue": 592348, "salaries_expense": 218483, "service_revenue": 473239 }, { "depreciation": 28204, "expenses": 439919, "income_tax": 33812, "marketing_expense": 62967, "net_income": 146859, "net_profit": 113047, "operational_expense": 300846, "product_revenue": 204485, "quarter": 3, "rd_expense": 61535, "revenue": 586778, "salaries_expense": 219858, "service_revenue": 382293 }, { "depreciation": 28319, "expenses": 436957, "income_tax": 33247, "marketing_expense": 46424, "net_income": 144304, "net_profit": 111057, "operational_expense": 255485, "product_revenue": 218179, "quarter": 4, "rd_expense": 66591, "revenue": 581261, "salaries_expense": 133498, "service_revenue": 363082 } ], "market_conditions": { "gdp_growth": [ 0.02250357301695398, 0.009952501882880183, 0.02187977631260782, 0.010878451231630226 ], "inflation_rate": [ 0.011833943652395469, 0.006897086316174372, 0.015675091404638703, 0.010766930393821926 ], "interest_rate": [ 0.018186887711303334, 0.019888404902091494, 0.024528794478140676, 0.026891508518783584 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 112170, "billable_hours_per_employee": 139, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 5188965, "net_revenue": 4105155, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 9892 }, { "average_project_size": 124389, "billable_hours_per_employee": 136, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 5218306, "net_revenue": 4090113, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 9856 }, { "average_project_size": 103848, "billable_hours_per_employee": 160, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 5119193, "net_revenue": 4075126, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 9820 }, { "average_project_size": 176636, "billable_hours_per_employee": 137, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 4638736, "net_revenue": 4060194, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 9784 } ], "balance_sheet": [ { "assets": 4437276, "current_assets": 1750962, "current_liabilities": 1093976, "equity": 3478955, "fixed_assets": 2686314, "liabilities": 2084852, "long_term_liabilities": 990876, "quarter": 1 }, { "assets": 4578442, "current_assets": 1655049, "current_liabilities": 884970, "equity": 3745658, "fixed_assets": 2923393, "liabilities": 2104194, "long_term_liabilities": 1219224, "quarter": 2 }, { "assets": 4724099, "current_assets": 1973333, "current_liabilities": 999794, "equity": 3883974, "fixed_assets": 2750766, "liabilities": 2123715, "long_term_liabilities": 1123921, "quarter": 3 }, { "assets": 4874390, "current_assets": 1681901, "current_liabilities": 1153573, "equity": 3948576, "fixed_assets": 3192489, "liabilities": 2143418, "long_term_liabilities": 989845, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14428, "financing_cash_flow": 67934, "investing_cash_flow": -228968, "net_cash_flow": 1238087, "operating_cash_flow": 1280992, "quarter": 1 }, { "change_in_working_capital": 87146, "financing_cash_flow": 117396, "investing_cash_flow": -398980, "net_cash_flow": 1075258, "operating_cash_flow": 1411133, "quarter": 2 }, { "change_in_working_capital": -71723, "financing_cash_flow": 116687, "investing_cash_flow": -163876, "net_cash_flow": 1295022, "operating_cash_flow": 1511055, "quarter": 3 }, { "change_in_working_capital": 17391, "financing_cash_flow": 1081, "investing_cash_flow": -148375, "net_cash_flow": 1176935, "operating_cash_flow": 1364914, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9251520527458739, "current_ratio": 1.6005488237401917, "debt_to_equity_ratio": 0.5992753571115464, "profit_margin": 0.2744186273112708, "quarter": 1, "return_on_assets": 0.2538789563687271, "return_on_equity": 0.3238130415598937 }, { "asset_turnover_ratio": 0.893341665134122, "current_ratio": 1.870175260178311, "debt_to_equity_ratio": 0.5617688534297579, "profit_margin": 0.31084960244374665, "quarter": 2, "return_on_assets": 0.2776949014533765, "return_on_equity": 0.3394356879352039 }, { "asset_turnover_ratio": 0.8626250211945177, "current_ratio": 1.9737395903556132, "debt_to_equity_ratio": 0.5467891906588458, "profit_margin": 0.3149816717323587, "quarter": 3, "return_on_assets": 0.27171107125401056, "return_on_equity": 0.33048367471048984 }, { "asset_turnover_ratio": 0.8329645350495138, "current_ratio": 1.4579926888025292, "debt_to_equity_ratio": 0.5428331631453972, "profit_margin": 0.2998881334241664, "quarter": 4, "return_on_assets": 0.24979617962452738, "return_on_equity": 0.3083653448736962 } ], "income_statement": [ { "depreciation": 154461, "expenses": 2528974, "income_tax": 449650, "marketing_expense": 427317, "net_income": 1576181, "net_profit": 1126531, "operational_expense": 1651758, "product_revenue": 1506371, "quarter": 1, "rd_expense": 371280, "revenue": 4105155, "salaries_expense": 998852, "service_revenue": 2598784 }, { "depreciation": 139723, "expenses": 2498131, "income_tax": 320572, "marketing_expense": 363811, "net_income": 1591982, "net_profit": 1271410, "operational_expense": 1495871, "product_revenue": 1139632, "quarter": 2, "rd_expense": 294880, "revenue": 4090113, "salaries_expense": 1044730, "service_revenue": 2950481 }, { "depreciation": 227465, "expenses": 2467665, "income_tax": 323871, "marketing_expense": 301529, "net_income": 1607461, "net_profit": 1283590, "operational_expense": 1637568, "product_revenue": 1303374, "quarter": 3, "rd_expense": 275060, "revenue": 4075126, "salaries_expense": 1003336, "service_revenue": 2771752 }, { "depreciation": 147310, "expenses": 2437571, "income_tax": 405019, "marketing_expense": 434309, "net_income": 1622623, "net_profit": 1217604, "operational_expense": 1444400, "product_revenue": 932396, "quarter": 4, "rd_expense": 447587, "revenue": 4060194, "salaries_expense": 767763, "service_revenue": 3127798 } ], "market_conditions": { "gdp_growth": [ 0.02337632173382719, 0.029368612290813396, 0.02703302027380551, 0.015283908714256713 ], "inflation_rate": [ 0.011924886110427545, 0.012811884656635353, 0.012649682439509959, 0.00893143757198811 ], "interest_rate": [ 0.026270673249159857, 0.027440819698722967, 0.025192926786454167, 0.026215413205111532 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 2003, "industry": "Advertising", "location": "South Laura", "name": "Page-Hunter", "num_employees": 934, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.page-hunter.com" }

[ { "advertising_kpis": [ { "average_project_size": 198612, "billable_hours_per_employee": 140, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 1722857, "net_revenue": 1443156, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 1545 }, { "average_project_size": 113253, "billable_hours_per_employee": 94, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 1632706, "net_revenue": 1444117, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 1546 }, { "average_project_size": 69923, "billable_hours_per_employee": 94, "client_concentration": 0.1, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 1800922, "net_revenue": 1445080, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 1547 }, { "average_project_size": 198076, "billable_hours_per_employee": 81, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 1867617, "net_revenue": 1446043, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 1548 } ], "balance_sheet": [ { "assets": 1891608, "current_assets": 883756, "current_liabilities": 410352, "equity": 1204154, "fixed_assets": 1007852, "liabilities": 905377, "long_term_liabilities": 495025, "quarter": 1 }, { "assets": 1926880, "current_assets": 698178, "current_liabilities": 492454, "equity": 1222453, "fixed_assets": 1228702, "liabilities": 918636, "long_term_liabilities": 426182, "quarter": 2 }, { "assets": 1962809, "current_assets": 962423, "current_liabilities": 476039, "equity": 1264395, "fixed_assets": 1000386, "liabilities": 932089, "long_term_liabilities": 456050, "quarter": 3 }, { "assets": 1999408, "current_assets": 767345, "current_liabilities": 454358, "equity": 1290467, "fixed_assets": 1232063, "liabilities": 945740, "long_term_liabilities": 491382, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87756, "financing_cash_flow": -31651, "investing_cash_flow": -375077, "net_cash_flow": -260435, "operating_cash_flow": 327916, "quarter": 1 }, { "change_in_working_capital": -45212, "financing_cash_flow": 163012, "investing_cash_flow": -157807, "net_cash_flow": -111057, "operating_cash_flow": 301500, "quarter": 2 }, { "change_in_working_capital": -20194, "financing_cash_flow": 102574, "investing_cash_flow": -453712, "net_cash_flow": -46384, "operating_cash_flow": 316249, "quarter": 3 }, { "change_in_working_capital": 21352, "financing_cash_flow": -174477, "investing_cash_flow": -200216, "net_cash_flow": 98744, "operating_cash_flow": 339261, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7629255109938211, "current_ratio": 2.153653448746442, "debt_to_equity_ratio": 0.7518780820393405, "profit_margin": 0.1510044652137399, "quarter": 1, "return_on_assets": 0.11520515878554119, "return_on_equity": 0.18097602133946322 }, { "asset_turnover_ratio": 0.7494587104542058, "current_ratio": 1.417752724112303, "debt_to_equity_ratio": 0.7514693816449385, "profit_margin": 0.14833216422215098, "quarter": 2, "return_on_assets": 0.11116883251681475, "return_on_equity": 0.17522882270320414 }, { "asset_turnover_ratio": 0.736230575669869, "current_ratio": 2.0217314127623998, "debt_to_equity_ratio": 0.7371818142273577, "profit_margin": 0.16170385030586543, "quarter": 3, "return_on_assets": 0.11905131879872163, "return_on_equity": 0.18481170836645194 }, { "asset_turnover_ratio": 0.7232355777310083, "current_ratio": 1.6888554840016023, "debt_to_equity_ratio": 0.7328664739199066, "profit_margin": 0.16375654112637036, "quarter": 4, "return_on_assets": 0.11843455662876211, "return_on_equity": 0.18349868690946766 } ], "income_statement": [ { "depreciation": 109993, "expenses": 1152694, "income_tax": 72539, "marketing_expense": 197956, "net_income": 290462, "net_profit": 217923, "operational_expense": 692070, "product_revenue": 558833, "quarter": 1, "rd_expense": 211213, "revenue": 1443156, "salaries_expense": 542800, "service_revenue": 884323 }, { "depreciation": 87291, "expenses": 1146929, "income_tax": 82979, "marketing_expense": 188108, "net_income": 297188, "net_profit": 214209, "operational_expense": 617987, "product_revenue": 347771, "quarter": 2, "rd_expense": 143447, "revenue": 1444117, "salaries_expense": 449000, "service_revenue": 1096346 }, { "depreciation": 82574, "expenses": 1141193, "income_tax": 70212, "marketing_expense": 196738, "net_income": 303887, "net_profit": 233675, "operational_expense": 674593, "product_revenue": 359751, "quarter": 3, "rd_expense": 210475, "revenue": 1445080, "salaries_expense": 385043, "service_revenue": 1085329 }, { "depreciation": 102462, "expenses": 1135486, "income_tax": 73758, "marketing_expense": 193151, "net_income": 310557, "net_profit": 236799, "operational_expense": 674609, "product_revenue": 565873, "quarter": 4, "rd_expense": 139167, "revenue": 1446043, "salaries_expense": 546930, "service_revenue": 880170 } ], "market_conditions": { "gdp_growth": [ 0.001031790857478983, 0.014477391528689605, 0.018790251782763206, 0.0016054733937527956 ], "inflation_rate": [ 0.02048526715868454, 0.012986722313601817, 0.016191752995866573, 0.02172323655751729 ], "interest_rate": [ 0.02997918648168645, 0.026009431090131263, 0.025472809745272815, 0.030793438272921997 ], "year": 2003 }, "random_event": { "description": "Page-Hunter Technology Adoption in 2003", "impact": -0.03, "type": "Technology Adoption" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 95341, "billable_hours_per_employee": 122, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 4908828, "net_revenue": 3777542, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 4044 }, { "average_project_size": 160959, "billable_hours_per_employee": 157, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 4299588, "net_revenue": 3676941, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 3937 }, { "average_project_size": 193786, "billable_hours_per_employee": 157, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 3975649, "net_revenue": 3579019, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 3832 }, { "average_project_size": 190309, "billable_hours_per_employee": 90, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 4514939, "net_revenue": 3483705, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 3730 } ], "balance_sheet": [ { "assets": 4176756, "current_assets": 1480045, "current_liabilities": 1206183, "equity": 2921630, "fixed_assets": 2696711, "liabilities": 2291952, "long_term_liabilities": 1085769, "quarter": 1 }, { "assets": 4313940, "current_assets": 2098098, "current_liabilities": 1251311, "equity": 2993357, "fixed_assets": 2215842, "liabilities": 2312430, "long_term_liabilities": 1061119, "quarter": 2 }, { "assets": 4455628, "current_assets": 1386242, "current_liabilities": 945390, "equity": 3071481, "fixed_assets": 3069386, "liabilities": 2333092, "long_term_liabilities": 1387702, "quarter": 3 }, { "assets": 4601971, "current_assets": 2111173, "current_liabilities": 985607, "equity": 3129711, "fixed_assets": 2490798, "liabilities": 2353937, "long_term_liabilities": 1368330, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65699, "financing_cash_flow": 37089, "investing_cash_flow": -329111, "net_cash_flow": 1059042, "operating_cash_flow": 1234515, "quarter": 1 }, { "change_in_working_capital": 49533, "financing_cash_flow": 199488, "investing_cash_flow": -474866, "net_cash_flow": 696751, "operating_cash_flow": 1218643, "quarter": 2 }, { "change_in_working_capital": 13311, "financing_cash_flow": 185917, "investing_cash_flow": -194756, "net_cash_flow": 1167051, "operating_cash_flow": 1129768, "quarter": 3 }, { "change_in_working_capital": -72278, "financing_cash_flow": 103581, "investing_cash_flow": -479513, "net_cash_flow": 842259, "operating_cash_flow": 1100405, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.904420081038969, "current_ratio": 1.227048466111693, "debt_to_equity_ratio": 0.784477158298621, "profit_margin": 0.2744710714003974, "quarter": 1, "return_on_assets": 0.24823714863880006, "return_on_equity": 0.35487929683087865 }, { "asset_turnover_ratio": 0.8523393927592874, "current_ratio": 1.676719856214802, "debt_to_equity_ratio": 0.7725206181554689, "profit_margin": 0.2697478692206375, "quarter": 2, "return_on_assets": 0.2299167350496298, "return_on_equity": 0.3313493846540857 }, { "asset_turnover_ratio": 0.8032580368019951, "current_ratio": 1.466317604374914, "debt_to_equity_ratio": 0.7595983826694679, "profit_margin": 0.2651410903378831, "quarter": 3, "return_on_assets": 0.2129767117003484, "return_on_equity": 0.308953563443824 }, { "asset_turnover_ratio": 0.757002814663543, "current_ratio": 2.142002846976533, "debt_to_equity_ratio": 0.7521259950199874, "profit_margin": 0.25308601044003437, "quarter": 4, "return_on_assets": 0.19158682225507287, "return_on_equity": 0.2817119535957154 } ], "income_statement": [ { "depreciation": 197689, "expenses": 2400042, "income_tax": 340674, "marketing_expense": 283640, "net_income": 1377500, "net_profit": 1036826, "operational_expense": 1402063, "product_revenue": 1033974, "quarter": 1, "rd_expense": 252804, "revenue": 3777542, "salaries_expense": 901317, "service_revenue": 2743568 }, { "depreciation": 226796, "expenses": 2349142, "income_tax": 335952, "marketing_expense": 389952, "net_income": 1327799, "net_profit": 991847, "operational_expense": 1384761, "product_revenue": 1062277, "quarter": 2, "rd_expense": 353254, "revenue": 3676941, "salaries_expense": 724829, "service_revenue": 2614664 }, { "depreciation": 180823, "expenses": 2299322, "income_tax": 330752, "marketing_expense": 266029, "net_income": 1279697, "net_profit": 948945, "operational_expense": 1261010, "product_revenue": 966900, "quarter": 3, "rd_expense": 353954, "revenue": 3579019, "salaries_expense": 912812, "service_revenue": 2612119 }, { "depreciation": 218728, "expenses": 2250558, "income_tax": 351470, "marketing_expense": 357934, "net_income": 1233147, "net_profit": 881677, "operational_expense": 1296519, "product_revenue": 1250177, "quarter": 4, "rd_expense": 437571, "revenue": 3483705, "salaries_expense": 925716, "service_revenue": 2233528 } ], "market_conditions": { "gdp_growth": [ 0.00710166527712559, 0.017799307384276417, 0.01933487177417311, 0.024527215768520128 ], "inflation_rate": [ 0.02024840340707009, 0.020325461829929527, 0.017370515292183593, 0.0167395146238768 ], "interest_rate": [ 0.03496257003476869, 0.03555369646518274, 0.032110585191214555, 0.03637203990096307 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 72710, "billable_hours_per_employee": 89, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 2309034, "net_revenue": 1904213, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 2039 }, { "average_project_size": 139420, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 2383244, "net_revenue": 1857795, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 1989 }, { "average_project_size": 132610, "billable_hours_per_employee": 107, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 2175797, "net_revenue": 1812509, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1941 }, { "average_project_size": 93134, "billable_hours_per_employee": 108, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 2212815, "net_revenue": 1768326, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1893 } ], "balance_sheet": [ { "assets": 1953512, "current_assets": 945673, "current_liabilities": 437685, "equity": 1462628, "fixed_assets": 1007839, "liabilities": 785172, "long_term_liabilities": 347487, "quarter": 1 }, { "assets": 2007582, "current_assets": 766633, "current_liabilities": 322307, "equity": 1527582, "fixed_assets": 1240949, "liabilities": 793226, "long_term_liabilities": 470919, "quarter": 2 }, { "assets": 2063149, "current_assets": 760397, "current_liabilities": 431330, "equity": 1552227, "fixed_assets": 1302752, "liabilities": 801363, "long_term_liabilities": 370033, "quarter": 3 }, { "assets": 2120254, "current_assets": 794292, "current_liabilities": 400466, "equity": 1591514, "fixed_assets": 1325962, "liabilities": 809583, "long_term_liabilities": 409117, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34393, "financing_cash_flow": 71920, "investing_cash_flow": -190804, "net_cash_flow": -59745, "operating_cash_flow": 381665, "quarter": 1 }, { "change_in_working_capital": 26237, "financing_cash_flow": 78158, "investing_cash_flow": -187203, "net_cash_flow": -9680, "operating_cash_flow": 408419, "quarter": 2 }, { "change_in_working_capital": 41926, "financing_cash_flow": -127771, "investing_cash_flow": -260596, "net_cash_flow": 153064, "operating_cash_flow": 413423, "quarter": 3 }, { "change_in_working_capital": 55909, "financing_cash_flow": -153118, "investing_cash_flow": -478252, "net_cash_flow": 88864, "operating_cash_flow": 410956, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9747639123793455, "current_ratio": 2.1606246501479376, "debt_to_equity_ratio": 0.5368227601276606, "profit_margin": 0.15454573621753448, "quarter": 1, "return_on_assets": 0.15064560647695024, "return_on_equity": 0.2012049543698056 }, { "asset_turnover_ratio": 0.9253893489780243, "current_ratio": 2.3785800494559535, "debt_to_equity_ratio": 0.5192690146911917, "profit_margin": 0.16860094897445627, "quarter": 2, "return_on_assets": 0.1560215224085492, "return_on_equity": 0.20504693037755092 }, { "asset_turnover_ratio": 0.8785158027849661, "current_ratio": 1.7629123872672896, "debt_to_equity_ratio": 0.516266628527915, "profit_margin": 0.16024251465785824, "quarter": 3, "return_on_assets": 0.14077558140493004, "return_on_equity": 0.1871124519802838 }, { "asset_turnover_ratio": 0.8340161131638002, "current_ratio": 1.983419316496282, "debt_to_equity_ratio": 0.5086873254021014, "profit_margin": 0.15881856625984123, "quarter": 4, "return_on_assets": 0.13245724333028025, "return_on_equity": 0.17646278951991626 } ], "income_statement": [ { "depreciation": 87377, "expenses": 1490857, "income_tax": 119068, "marketing_expense": 285726, "net_income": 413356, "net_profit": 294288, "operational_expense": 1021699, "product_revenue": 603661, "quarter": 1, "rd_expense": 249826, "revenue": 1904213, "salaries_expense": 516325, "service_revenue": 1300552 }, { "depreciation": 95193, "expenses": 1450436, "income_tax": 94133, "marketing_expense": 192570, "net_income": 407359, "net_profit": 313226, "operational_expense": 822188, "product_revenue": 656213, "quarter": 2, "rd_expense": 176776, "revenue": 1857795, "salaries_expense": 673863, "service_revenue": 1201582 }, { "depreciation": 122982, "expenses": 1411111, "income_tax": 110957, "marketing_expense": 159416, "net_income": 401398, "net_profit": 290441, "operational_expense": 784931, "product_revenue": 681765, "quarter": 3, "rd_expense": 183194, "revenue": 1812509, "salaries_expense": 584384, "service_revenue": 1130744 }, { "depreciation": 130113, "expenses": 1372852, "income_tax": 114631, "marketing_expense": 185096, "net_income": 395474, "net_profit": 280843, "operational_expense": 873605, "product_revenue": 690014, "quarter": 4, "rd_expense": 265441, "revenue": 1768326, "salaries_expense": 672580, "service_revenue": 1078312 } ], "market_conditions": { "gdp_growth": [ 0.005918330029190131, 0.01670063243676518, 0.017455281554708615, 0.00664770412092331 ], "inflation_rate": [ 0.011327549372196738, 0.01921714766735969, 0.013715818240374544, 0.010748616271663432 ], "interest_rate": [ 0.035898149744784606, 0.03063071014675981, 0.03631384673723211, 0.028775958988108957 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 86466, "billable_hours_per_employee": 149, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 5602610, "net_revenue": 4406388, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4718 }, { "average_project_size": 164922, "billable_hours_per_employee": 91, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 5493276, "net_revenue": 4454170, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 4769 }, { "average_project_size": 194863, "billable_hours_per_employee": 134, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.78, "gross_billings": 5109157, "net_revenue": 4502470, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 4821 }, { "average_project_size": 170520, "billable_hours_per_employee": 122, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 5687371, "net_revenue": 4551294, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 4873 } ], "balance_sheet": [ { "assets": 4718892, "current_assets": 2074629, "current_liabilities": 1094580, "equity": 3541235, "fixed_assets": 2644263, "liabilities": 2067045, "long_term_liabilities": 972465, "quarter": 1 }, { "assets": 4871229, "current_assets": 2234745, "current_liabilities": 1185294, "equity": 3668561, "fixed_assets": 2636484, "liabilities": 2108006, "long_term_liabilities": 922712, "quarter": 2 }, { "assets": 5028483, "current_assets": 1572218, "current_liabilities": 979357, "equity": 3808825, "fixed_assets": 3456265, "liabilities": 2149778, "long_term_liabilities": 1170421, "quarter": 3 }, { "assets": 5190815, "current_assets": 1732172, "current_liabilities": 1017887, "equity": 3870975, "fixed_assets": 3458643, "liabilities": 2192378, "long_term_liabilities": 1174491, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59035, "financing_cash_flow": -135129, "investing_cash_flow": -114542, "net_cash_flow": 563652, "operating_cash_flow": 1055408, "quarter": 1 }, { "change_in_working_capital": 72164, "financing_cash_flow": 188552, "investing_cash_flow": -194624, "net_cash_flow": 1275187, "operating_cash_flow": 1203646, "quarter": 2 }, { "change_in_working_capital": -79372, "financing_cash_flow": 154286, "investing_cash_flow": -393699, "net_cash_flow": 797130, "operating_cash_flow": 1224201, "quarter": 3 }, { "change_in_working_capital": 80783, "financing_cash_flow": 176242, "investing_cash_flow": -483600, "net_cash_flow": 993439, "operating_cash_flow": 1061651, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9337759796155538, "current_ratio": 1.8953653456120156, "debt_to_equity_ratio": 0.5837073789228899, "profit_margin": 0.20184060050998687, "quarter": 1, "return_on_assets": 0.18847390446740464, "return_on_equity": 0.2511519286350666 }, { "asset_turnover_ratio": 0.9143832080158827, "current_ratio": 1.8853929911060041, "debt_to_equity_ratio": 0.5746138608571589, "profit_margin": 0.20325627445741856, "quarter": 2, "return_on_assets": 0.18585412428773107, "return_on_equity": 0.24678286663353832 }, { "asset_turnover_ratio": 0.8953933025129049, "current_ratio": 1.6053573926566105, "debt_to_equity_ratio": 0.5644202608415981, "profit_margin": 0.20657994389746073, "quarter": 3, "return_on_assets": 0.184970298199278, "return_on_equity": 0.24420129567517543 }, { "asset_turnover_ratio": 0.8767975741766948, "current_ratio": 1.7017331000395919, "debt_to_equity_ratio": 0.566363254735564, "profit_margin": 0.1917120713361958, "quarter": 4, "return_on_assets": 0.16809267908796596, "return_on_equity": 0.2254052273651987 } ], "income_statement": [ { "depreciation": 166020, "expenses": 3262572, "income_tax": 254428, "marketing_expense": 462788, "net_income": 1143816, "net_profit": 889388, "operational_expense": 1695518, "product_revenue": 1099562, "quarter": 1, "rd_expense": 377698, "revenue": 4406388, "salaries_expense": 995391, "service_revenue": 3306826 }, { "depreciation": 298308, "expenses": 3277919, "income_tax": 270913, "marketing_expense": 599722, "net_income": 1176251, "net_profit": 905338, "operational_expense": 2174268, "product_revenue": 1589648, "quarter": 2, "rd_expense": 412042, "revenue": 4454170, "salaries_expense": 1120751, "service_revenue": 2864522 }, { "depreciation": 294081, "expenses": 3293339, "income_tax": 279011, "marketing_expense": 467693, "net_income": 1209131, "net_profit": 930120, "operational_expense": 1997282, "product_revenue": 1105822, "quarter": 3, "rd_expense": 374630, "revenue": 4502470, "salaries_expense": 1183210, "service_revenue": 3396648 }, { "depreciation": 189113, "expenses": 3308832, "income_tax": 369924, "marketing_expense": 363231, "net_income": 1242462, "net_profit": 872538, "operational_expense": 2027357, "product_revenue": 1633012, "quarter": 4, "rd_expense": 384193, "revenue": 4551294, "salaries_expense": 1412655, "service_revenue": 2918282 } ], "market_conditions": { "gdp_growth": [ 0.03435504543406069, 0.024502697748243638, 0.017585306408809415, 0.024892027302711513 ], "inflation_rate": [ 0.01747726545531512, 0.023663283335513388, 0.017219048944789896, 0.024331248349785457 ], "interest_rate": [ 0.02037562659732184, 0.015243363497872892, 0.02475791386877829, 0.0163900044361588 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 154127, "billable_hours_per_employee": 89, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 1799847, "net_revenue": 1506916, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 1613 }, { "average_project_size": 135659, "billable_hours_per_employee": 134, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 1745718, "net_revenue": 1478560, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 1583 }, { "average_project_size": 130290, "billable_hours_per_employee": 150, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 1706351, "net_revenue": 1450738, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 1553 }, { "average_project_size": 86814, "billable_hours_per_employee": 142, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 1630314, "net_revenue": 1423439, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1524 } ], "balance_sheet": [ { "assets": 1989173, "current_assets": 939182, "current_liabilities": 507657, "equity": 1282355, "fixed_assets": 1049991, "liabilities": 978497, "long_term_liabilities": 470840, "quarter": 1 }, { "assets": 2056523, "current_assets": 720834, "current_liabilities": 450201, "equity": 1320464, "fixed_assets": 1335689, "liabilities": 1000692, "long_term_liabilities": 550491, "quarter": 2 }, { "assets": 2126153, "current_assets": 822160, "current_liabilities": 613610, "equity": 1355554, "fixed_assets": 1303993, "liabilities": 1023391, "long_term_liabilities": 409781, "quarter": 3 }, { "assets": 2198141, "current_assets": 899855, "current_liabilities": 577065, "equity": 1388789, "fixed_assets": 1298286, "liabilities": 1046605, "long_term_liabilities": 469540, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4709, "financing_cash_flow": -170010, "investing_cash_flow": -417956, "net_cash_flow": 333728, "operating_cash_flow": 378621, "quarter": 1 }, { "change_in_working_capital": 42525, "financing_cash_flow": -146032, "investing_cash_flow": -143956, "net_cash_flow": 23892, "operating_cash_flow": 373900, "quarter": 2 }, { "change_in_working_capital": 44034, "financing_cash_flow": -164265, "investing_cash_flow": -361122, "net_cash_flow": 42527, "operating_cash_flow": 344464, "quarter": 3 }, { "change_in_working_capital": -28443, "financing_cash_flow": -198489, "investing_cash_flow": -147210, "net_cash_flow": -82682, "operating_cash_flow": 309066, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7575590458949524, "current_ratio": 1.8500326007520826, "debt_to_equity_ratio": 0.7630468941907662, "profit_margin": 0.18028808506910804, "quarter": 1, "return_on_assets": 0.1365788697111815, "return_on_equity": 0.21185943050091433 }, { "asset_turnover_ratio": 0.7189610813980685, "current_ratio": 1.6011381582892974, "debt_to_equity_ratio": 0.7578336100037563, "profit_margin": 0.17898022400173141, "quarter": 2, "return_on_assets": 0.12867981539715334, "return_on_equity": 0.20040909861987907 }, { "asset_turnover_ratio": 0.6823300110575298, "current_ratio": 1.3398738612473722, "debt_to_equity_ratio": 0.7549614401196854, "profit_margin": 0.17425062278647144, "quarter": 3, "return_on_assets": 0.1188964293726745, "return_on_equity": 0.18648611563980483 }, { "asset_turnover_ratio": 0.6475649196298144, "current_ratio": 1.5593650628612028, "debt_to_equity_ratio": 0.7536097996167884, "profit_margin": 0.16667591656544467, "quarter": 4, "return_on_assets": 0.10793347651492784, "return_on_equity": 0.17083444641338605 } ], "income_statement": [ { "depreciation": 106942, "expenses": 1145193, "income_tax": 90044, "marketing_expense": 175336, "net_income": 361723, "net_profit": 271679, "operational_expense": 714473, "product_revenue": 335178, "quarter": 1, "rd_expense": 211899, "revenue": 1506916, "salaries_expense": 549292, "service_revenue": 1171738 }, { "depreciation": 109267, "expenses": 1135263, "income_tax": 78664, "marketing_expense": 127742, "net_income": 343297, "net_profit": 264633, "operational_expense": 619001, "product_revenue": 481776, "quarter": 2, "rd_expense": 222581, "revenue": 1478560, "salaries_expense": 444205, "service_revenue": 996784 }, { "depreciation": 91672, "expenses": 1125419, "income_tax": 72527, "marketing_expense": 206621, "net_income": 325319, "net_profit": 252792, "operational_expense": 725152, "product_revenue": 553404, "quarter": 3, "rd_expense": 200714, "revenue": 1450738, "salaries_expense": 515556, "service_revenue": 897334 }, { "depreciation": 71813, "expenses": 1115661, "income_tax": 70525, "marketing_expense": 155542, "net_income": 307778, "net_profit": 237253, "operational_expense": 634648, "product_revenue": 555515, "quarter": 4, "rd_expense": 113227, "revenue": 1423439, "salaries_expense": 414783, "service_revenue": 867924 } ], "market_conditions": { "gdp_growth": [ 0.018049853972261488, 0.026478998173552946, 0.03114155223343068, 0.03376349132464184 ], "inflation_rate": [ 0.009473484097402096, 0.016742580319920708, 0.017465489759465325, 0.014930280434056678 ], "interest_rate": [ 0.0406266580246715, 0.0377522246451601, 0.039496628101183984, 0.0427160921725603 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 123657, "billable_hours_per_employee": 130, "client_concentration": 0.15, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 3508105, "net_revenue": 3017634, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 3231 }, { "average_project_size": 113704, "billable_hours_per_employee": 87, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 3461075, "net_revenue": 3000645, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3213 }, { "average_project_size": 90295, "billable_hours_per_employee": 121, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 3460746, "net_revenue": 2983752, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 3195 }, { "average_project_size": 114828, "billable_hours_per_employee": 104, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 3829116, "net_revenue": 2966954, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 3177 } ], "balance_sheet": [ { "assets": 3616998, "current_assets": 1575347, "current_liabilities": 894916, "equity": 2594540, "fixed_assets": 2041651, "liabilities": 1733677, "long_term_liabilities": 838761, "quarter": 1 }, { "assets": 3688554, "current_assets": 1815815, "current_liabilities": 1013531, "equity": 2667902, "fixed_assets": 1872739, "liabilities": 1750401, "long_term_liabilities": 736870, "quarter": 2 }, { "assets": 3761525, "current_assets": 1527797, "current_liabilities": 855955, "equity": 2710326, "fixed_assets": 2233728, "liabilities": 1767287, "long_term_liabilities": 911332, "quarter": 3 }, { "assets": 3835939, "current_assets": 1668466, "current_liabilities": 996507, "equity": 2763734, "fixed_assets": 2167473, "liabilities": 1784336, "long_term_liabilities": 787829, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75851, "financing_cash_flow": -101274, "investing_cash_flow": -162142, "net_cash_flow": 470660, "operating_cash_flow": 892486, "quarter": 1 }, { "change_in_working_capital": -15325, "financing_cash_flow": -32805, "investing_cash_flow": -100252, "net_cash_flow": 490854, "operating_cash_flow": 859518, "quarter": 2 }, { "change_in_working_capital": 26114, "financing_cash_flow": 148928, "investing_cash_flow": -331054, "net_cash_flow": 604848, "operating_cash_flow": 872600, "quarter": 3 }, { "change_in_working_capital": -69516, "financing_cash_flow": 55425, "investing_cash_flow": -489901, "net_cash_flow": 814812, "operating_cash_flow": 892138, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8342924159759004, "current_ratio": 1.7603294610890854, "debt_to_equity_ratio": 0.6682020705019002, "profit_margin": 0.23568762812189947, "quarter": 1, "return_on_assets": 0.1966324006814491, "return_on_equity": 0.27412142422163466 }, { "asset_turnover_ratio": 0.8135017136796696, "current_ratio": 1.7915732227233305, "debt_to_equity_ratio": 0.656096438324946, "profit_margin": 0.24319737923013218, "quarter": 2, "return_on_assets": 0.19784148476611702, "return_on_equity": 0.27352916261541843 }, { "asset_turnover_ratio": 0.7932293418227979, "current_ratio": 1.7849034119784335, "debt_to_equity_ratio": 0.6520569850268935, "profit_margin": 0.23999581734675, "quarter": 3, "return_on_assets": 0.19037172423418694, "return_on_equity": 0.2642073315165777 }, { "asset_turnover_ratio": 0.773462247444498, "current_ratio": 1.6743143801297933, "debt_to_equity_ratio": 0.6456250854821773, "profit_margin": 0.24002091033430245, "quarter": 4, "return_on_assets": 0.1856471127408439, "return_on_equity": 0.2576698770576329 } ], "income_statement": [ { "depreciation": 181267, "expenses": 2065967, "income_tax": 240448, "marketing_expense": 298416, "net_income": 951667, "net_profit": 711219, "operational_expense": 1432627, "product_revenue": 634565, "quarter": 1, "rd_expense": 238939, "revenue": 3017634, "salaries_expense": 1024503, "service_revenue": 2383069 }, { "depreciation": 129769, "expenses": 2049869, "income_tax": 221027, "marketing_expense": 257047, "net_income": 950776, "net_profit": 729749, "operational_expense": 1405220, "product_revenue": 1163574, "quarter": 2, "rd_expense": 283357, "revenue": 3000645, "salaries_expense": 735582, "service_revenue": 1837071 }, { "depreciation": 156512, "expenses": 2033897, "income_tax": 233767, "marketing_expense": 344202, "net_income": 949855, "net_profit": 716088, "operational_expense": 1025445, "product_revenue": 1039186, "quarter": 3, "rd_expense": 345392, "revenue": 2983752, "salaries_expense": 940507, "service_revenue": 1944566 }, { "depreciation": 180007, "expenses": 2018050, "income_tax": 236773, "marketing_expense": 353472, "net_income": 948904, "net_profit": 712131, "operational_expense": 1299347, "product_revenue": 802059, "quarter": 4, "rd_expense": 398432, "revenue": 2966954, "salaries_expense": 921121, "service_revenue": 2164895 } ], "market_conditions": { "gdp_growth": [ 0.02806406581443368, 0.0330511271199245, 0.03835642071907626, 0.035361134489275664 ], "inflation_rate": [ 0.01653335199535039, 0.009647195211465644, 0.009636510447625111, 0.016776598066144333 ], "interest_rate": [ 0.03185985826697078, 0.03796735357683035, 0.03642932655902748, 0.032485929467462864 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 156119, "billable_hours_per_employee": 103, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 3548591, "net_revenue": 3144592, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 3367 }, { "average_project_size": 104496, "billable_hours_per_employee": 122, "client_concentration": 0.3, "client_retention_rate": 0.6, "employee_utilization_rate": 0.78, "gross_billings": 3667495, "net_revenue": 3137438, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 3359 }, { "average_project_size": 82778, "billable_hours_per_employee": 142, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 3870372, "net_revenue": 3130300, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 3351 }, { "average_project_size": 179611, "billable_hours_per_employee": 99, "client_concentration": 0.18, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 3501193, "net_revenue": 3123179, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 3344 } ], "balance_sheet": [ { "assets": 3738781, "current_assets": 1531412, "current_liabilities": 806584, "equity": 2871127, "fixed_assets": 2207369, "liabilities": 1658363, "long_term_liabilities": 851779, "quarter": 1 }, { "assets": 3795710, "current_assets": 1476745, "current_liabilities": 991524, "equity": 2920526, "fixed_assets": 2318965, "liabilities": 1700453, "long_term_liabilities": 708929, "quarter": 2 }, { "assets": 3853506, "current_assets": 1689166, "current_liabilities": 972302, "equity": 2847174, "fixed_assets": 2164340, "liabilities": 1743612, "long_term_liabilities": 771310, "quarter": 3 }, { "assets": 3912181, "current_assets": 1885235, "current_liabilities": 1009636, "equity": 2906284, "fixed_assets": 2026946, "liabilities": 1787865, "long_term_liabilities": 778229, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15808, "financing_cash_flow": -159932, "investing_cash_flow": -392419, "net_cash_flow": 559373, "operating_cash_flow": 946289, "quarter": 1 }, { "change_in_working_capital": -38953, "financing_cash_flow": -162439, "investing_cash_flow": -489958, "net_cash_flow": 966586, "operating_cash_flow": 995742, "quarter": 2 }, { "change_in_working_capital": -92194, "financing_cash_flow": -41508, "investing_cash_flow": -219870, "net_cash_flow": 453487, "operating_cash_flow": 862778, "quarter": 3 }, { "change_in_working_capital": -12990, "financing_cash_flow": 105034, "investing_cash_flow": -230002, "net_cash_flow": 837793, "operating_cash_flow": 932553, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.841074136195728, "current_ratio": 1.8986391993890284, "debt_to_equity_ratio": 0.5776000156036288, "profit_margin": 0.2514504266372235, "quarter": 1, "return_on_assets": 0.21148845037995004, "return_on_equity": 0.2754002174059176 }, { "asset_turnover_ratio": 0.8265747383230015, "current_ratio": 1.4893688907177234, "debt_to_equity_ratio": 0.5822420344828295, "profit_margin": 0.26303914212806756, "quarter": 2, "return_on_assets": 0.21742151007321422, "return_on_equity": 0.28257546756988294 }, { "asset_turnover_ratio": 0.8123251916566369, "current_ratio": 1.7372853290438568, "debt_to_equity_ratio": 0.6124009280781575, "profit_margin": 0.23553014088106572, "quarter": 3, "return_on_assets": 0.19132706683212639, "return_on_equity": 0.2589515077055354 }, { "asset_turnover_ratio": 0.7983217034181189, "current_ratio": 1.8672422536438875, "debt_to_equity_ratio": 0.6151721579859367, "profit_margin": 0.2503756589039565, "quarter": 4, "return_on_assets": 0.19988032251064047, "return_on_equity": 0.26906111033883817 } ], "income_statement": [ { "depreciation": 155580, "expenses": 2094854, "income_tax": 259029, "marketing_expense": 225539, "net_income": 1049738, "net_profit": 790709, "operational_expense": 1277158, "product_revenue": 942937, "quarter": 1, "rd_expense": 374136, "revenue": 3144592, "salaries_expense": 947979, "service_revenue": 2201655 }, { "depreciation": 170473, "expenses": 2086668, "income_tax": 225501, "marketing_expense": 279494, "net_income": 1050770, "net_profit": 825269, "operational_expense": 1449896, "product_revenue": 1008204, "quarter": 2, "rd_expense": 288951, "revenue": 3137438, "salaries_expense": 647405, "service_revenue": 2129234 }, { "depreciation": 125498, "expenses": 2078514, "income_tax": 314506, "marketing_expense": 224170, "net_income": 1051786, "net_profit": 737280, "operational_expense": 1325371, "product_revenue": 965619, "quarter": 3, "rd_expense": 376780, "revenue": 3130300, "salaries_expense": 852503, "service_revenue": 2164681 }, { "depreciation": 150585, "expenses": 2070392, "income_tax": 270819, "marketing_expense": 341989, "net_income": 1052787, "net_profit": 781968, "operational_expense": 1351033, "product_revenue": 922788, "quarter": 4, "rd_expense": 303232, "revenue": 3123179, "salaries_expense": 625948, "service_revenue": 2200391 } ], "market_conditions": { "gdp_growth": [ 0.032493221598445025, 0.021882099677207934, 0.03384747278400233, 0.03281566030806619 ], "inflation_rate": [ 0.01612122037230744, 0.013522131065319092, 0.009376978956676156, 0.014819696846805737 ], "interest_rate": [ 0.022486827097826886, 0.025814357344159305, 0.030135431402292003, 0.028530363131207367 ], "year": 2009 }, "random_event": { "description": "Page-Hunter Industry Recognition in 2009", "impact": 0.07, "type": "Industry Recognition" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 64096, "billable_hours_per_employee": 86, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 4504115, "net_revenue": 3684061, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 3944 }, { "average_project_size": 170265, "billable_hours_per_employee": 89, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 4706627, "net_revenue": 3725307, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3989 }, { "average_project_size": 123773, "billable_hours_per_employee": 118, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 4553782, "net_revenue": 3767015, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 4033 }, { "average_project_size": 51884, "billable_hours_per_employee": 151, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 4735222, "net_revenue": 3809190, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4078 } ], "balance_sheet": [ { "assets": 4733497, "current_assets": 2247049, "current_liabilities": 1327380, "equity": 3513857, "fixed_assets": 2486448, "liabilities": 2235234, "long_term_liabilities": 907854, "quarter": 1 }, { "assets": 4831427, "current_assets": 2157922, "current_liabilities": 1048965, "equity": 3706706, "fixed_assets": 2673505, "liabilities": 2277346, "long_term_liabilities": 1228381, "quarter": 2 }, { "assets": 4931382, "current_assets": 2081966, "current_liabilities": 1242361, "equity": 3782687, "fixed_assets": 2849416, "liabilities": 2320250, "long_term_liabilities": 1077889, "quarter": 3 }, { "assets": 5033405, "current_assets": 2107766, "current_liabilities": 1199797, "equity": 3813703, "fixed_assets": 2925639, "liabilities": 2363964, "long_term_liabilities": 1164167, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44355, "financing_cash_flow": -40377, "investing_cash_flow": -286910, "net_cash_flow": 1196765, "operating_cash_flow": 1172370, "quarter": 1 }, { "change_in_working_capital": -85706, "financing_cash_flow": 84357, "investing_cash_flow": -438540, "net_cash_flow": 995768, "operating_cash_flow": 1300843, "quarter": 2 }, { "change_in_working_capital": 83632, "financing_cash_flow": -88505, "investing_cash_flow": -111905, "net_cash_flow": 853080, "operating_cash_flow": 1370619, "quarter": 3 }, { "change_in_working_capital": -80690, "financing_cash_flow": 109950, "investing_cash_flow": -309434, "net_cash_flow": 1228648, "operating_cash_flow": 1313575, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7782958349820439, "current_ratio": 1.6928453042836265, "debt_to_equity_ratio": 0.6361197965654265, "profit_margin": 0.2756724169333787, "quarter": 1, "return_on_assets": 0.21455469391868212, "return_on_equity": 0.28902542135323095 }, { "asset_turnover_ratio": 0.7710572880434704, "current_ratio": 2.0571916126848846, "debt_to_equity_ratio": 0.6143853869176568, "profit_margin": 0.30940403032555436, "quarter": 2, "return_on_assets": 0.23856823253254164, "return_on_equity": 0.31095668229419865 }, { "asset_turnover_ratio": 0.7638862696096145, "current_ratio": 1.675814034729036, "debt_to_equity_ratio": 0.6133867274770554, "profit_margin": 0.31100353993812074, "quarter": 3, "return_on_assets": 0.23757133395871582, "return_on_equity": 0.3097150253245907 }, { "asset_turnover_ratio": 0.7567819398597967, "current_ratio": 1.7567688533976997, "debt_to_equity_ratio": 0.6198605397431315, "profit_margin": 0.30039509712038515, "quarter": 4, "return_on_assets": 0.22733358432313713, "return_on_equity": 0.30003962028506154 } ], "income_statement": [ { "depreciation": 156776, "expenses": 2263172, "income_tax": 405295, "marketing_expense": 308336, "net_income": 1420889, "net_profit": 1015594, "operational_expense": 1423920, "product_revenue": 1082479, "quarter": 1, "rd_expense": 422362, "revenue": 3684061, "salaries_expense": 1055151, "service_revenue": 2601582 }, { "depreciation": 148218, "expenses": 2278781, "income_tax": 293901, "marketing_expense": 265641, "net_income": 1446526, "net_profit": 1152625, "operational_expense": 1267557, "product_revenue": 1296315, "quarter": 2, "rd_expense": 280022, "revenue": 3725307, "salaries_expense": 764428, "service_revenue": 2428992 }, { "depreciation": 199064, "expenses": 2294498, "income_tax": 300962, "marketing_expense": 423551, "net_income": 1472517, "net_profit": 1171555, "operational_expense": 1276826, "product_revenue": 1277738, "quarter": 3, "rd_expense": 338367, "revenue": 3767015, "salaries_expense": 819392, "service_revenue": 2489277 }, { "depreciation": 169313, "expenses": 2310324, "income_tax": 354604, "marketing_expense": 322753, "net_income": 1498866, "net_profit": 1144262, "operational_expense": 1174793, "product_revenue": 1061158, "quarter": 4, "rd_expense": 409332, "revenue": 3809190, "salaries_expense": 883454, "service_revenue": 2748032 } ], "market_conditions": { "gdp_growth": [ 0.024448641245564097, 0.017177178397525736, 0.017109515448561083, 0.01099088104640265 ], "inflation_rate": [ 0.016005817693104968, 0.011318720921252724, 0.018680557858400976, 0.014146680326012233 ], "interest_rate": [ 0.023993870738743244, 0.0283120697813831, 0.026792397893636504, 0.025910295177958054 ], "year": 2010 }, "random_event": { "description": "Page-Hunter Data Privacy Regulation Impact in 2010", "impact": -0.08, "type": "Data Privacy Regulation Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 173054, "billable_hours_per_employee": 143, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 3411682, "net_revenue": 2842189, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3043 }, { "average_project_size": 174799, "billable_hours_per_employee": 89, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 3594925, "net_revenue": 2843381, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 3044 }, { "average_project_size": 187365, "billable_hours_per_employee": 97, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 3507318, "net_revenue": 2844575, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 3046 }, { "average_project_size": 145316, "billable_hours_per_employee": 90, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 3464837, "net_revenue": 2845769, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 3047 } ], "balance_sheet": [ { "assets": 3409763, "current_assets": 1023318, "current_liabilities": 814296, "equity": 2647303, "fixed_assets": 2386445, "liabilities": 1467122, "long_term_liabilities": 652826, "quarter": 1 }, { "assets": 3457576, "current_assets": 1592251, "current_liabilities": 602104, "equity": 2659218, "fixed_assets": 1865325, "liabilities": 1501357, "long_term_liabilities": 899253, "quarter": 2 }, { "assets": 3506060, "current_assets": 1720693, "current_liabilities": 734801, "equity": 2693973, "fixed_assets": 1785367, "liabilities": 1536392, "long_term_liabilities": 801591, "quarter": 3 }, { "assets": 3555223, "current_assets": 1498341, "current_liabilities": 807421, "equity": 2747758, "fixed_assets": 2056882, "liabilities": 1572244, "long_term_liabilities": 764823, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25427, "financing_cash_flow": 50797, "investing_cash_flow": -341530, "net_cash_flow": 634756, "operating_cash_flow": 890181, "quarter": 1 }, { "change_in_working_capital": -9547, "financing_cash_flow": 77385, "investing_cash_flow": -122972, "net_cash_flow": 326829, "operating_cash_flow": 866633, "quarter": 2 }, { "change_in_working_capital": -81636, "financing_cash_flow": -79577, "investing_cash_flow": -199180, "net_cash_flow": 174364, "operating_cash_flow": 851632, "quarter": 3 }, { "change_in_working_capital": -94211, "financing_cash_flow": -173419, "investing_cash_flow": -484577, "net_cash_flow": 872794, "operating_cash_flow": 939251, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8335444428249119, "current_ratio": 1.2566904418049456, "debt_to_equity_ratio": 0.5541949674819996, "profit_margin": 0.24792932489711275, "quarter": 1, "return_on_assets": 0.2066601109813204, "return_on_equity": 0.2661810907176096 }, { "asset_turnover_ratio": 0.822362545320768, "current_ratio": 2.6444783625420194, "debt_to_equity_ratio": 0.5645859045779624, "profit_margin": 0.24724052105574315, "quarter": 2, "return_on_assets": 0.2033213442018339, "return_on_equity": 0.2643630571092705 }, { "asset_turnover_ratio": 0.8113309526933367, "current_ratio": 2.341712926356932, "debt_to_equity_ratio": 0.570307126314926, "profit_margin": 0.25462678959071217, "quarter": 3, "return_on_assets": 0.20658659577987826, "return_on_equity": 0.2688612692109386 }, { "asset_turnover_ratio": 0.8004473980957031, "current_ratio": 1.8557121997074637, "debt_to_equity_ratio": 0.5721915831015686, "profit_margin": 0.2687424734755351, "quarter": 4, "return_on_assets": 0.21511421365129557, "return_on_equity": 0.2783283680731709 } ], "income_statement": [ { "depreciation": 185519, "expenses": 1864759, "income_tax": 272768, "marketing_expense": 203939, "net_income": 977430, "net_profit": 704662, "operational_expense": 1104049, "product_revenue": 904393, "quarter": 1, "rd_expense": 312537, "revenue": 2842189, "salaries_expense": 742023, "service_revenue": 1937796 }, { "depreciation": 163634, "expenses": 1869616, "income_tax": 270766, "marketing_expense": 347546, "net_income": 973765, "net_profit": 702999, "operational_expense": 970675, "product_revenue": 631907, "quarter": 2, "rd_expense": 355275, "revenue": 2843381, "salaries_expense": 616617, "service_revenue": 2211474 }, { "depreciation": 127327, "expenses": 1874486, "income_tax": 245784, "marketing_expense": 250239, "net_income": 970089, "net_profit": 724305, "operational_expense": 1239630, "product_revenue": 1069752, "quarter": 3, "rd_expense": 352975, "revenue": 2844575, "salaries_expense": 822512, "service_revenue": 1774823 }, { "depreciation": 174472, "expenses": 1879369, "income_tax": 201621, "marketing_expense": 305572, "net_income": 966400, "net_profit": 764779, "operational_expense": 1292319, "product_revenue": 641239, "quarter": 4, "rd_expense": 290521, "revenue": 2845769, "salaries_expense": 886654, "service_revenue": 2204530 } ], "market_conditions": { "gdp_growth": [ 0.009927625221939755, 0.025010658429341685, 0.019925621233680458, 0.00833740622992099 ], "inflation_rate": [ 0.01384741527004275, 0.016415272509675945, 0.01772705805810654, 0.01406632711276854 ], "interest_rate": [ 0.03870895591921286, 0.03400563493858768, 0.03793397870903674, 0.031964839881506016 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1999, "industry": "Advertising", "location": "Chadview", "name": "Graham, Mcdonald and Hudson", "num_employees": 959, "region": "Europe", "revenue_size": "Large", "website": "www.graham,mcdonaldandhudson.com" }

[ { "advertising_kpis": [ { "average_project_size": 95856, "billable_hours_per_employee": 83, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 68681706, "net_revenue": 57714192, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 60182 }, { "average_project_size": 137815, "billable_hours_per_employee": 135, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 63423156, "net_revenue": 56103245, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 58502 }, { "average_project_size": 91835, "billable_hours_per_employee": 141, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 68061998, "net_revenue": 54537263, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 56869 }, { "average_project_size": 71482, "billable_hours_per_employee": 81, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 62455680, "net_revenue": 53014992, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 55282 } ], "balance_sheet": [ { "assets": 61328035, "current_assets": 23766505, "current_liabilities": 20942968, "equity": 35810068, "fixed_assets": 37561530, "liabilities": 36731178, "long_term_liabilities": 15788210, "quarter": 1 }, { "assets": 62690395, "current_assets": 21586887, "current_liabilities": 16806998, "equity": 35373430, "fixed_assets": 41103508, "liabilities": 37596196, "long_term_liabilities": 20789198, "quarter": 2 }, { "assets": 64083019, "current_assets": 30184479, "current_liabilities": 17724305, "equity": 35468395, "fixed_assets": 33898540, "liabilities": 38481585, "long_term_liabilities": 20757280, "quarter": 3 }, { "assets": 65506578, "current_assets": 27109031, "current_liabilities": 16166737, "equity": 34697338, "fixed_assets": 38397547, "liabilities": 39387825, "long_term_liabilities": 23221088, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58922, "financing_cash_flow": -75433, "investing_cash_flow": -176465, "net_cash_flow": 14780588, "operating_cash_flow": 14963320, "quarter": 1 }, { "change_in_working_capital": -22001, "financing_cash_flow": 14143, "investing_cash_flow": -128798, "net_cash_flow": 13728415, "operating_cash_flow": 13999370, "quarter": 2 }, { "change_in_working_capital": -62381, "financing_cash_flow": -39754, "investing_cash_flow": -343590, "net_cash_flow": 12201850, "operating_cash_flow": 12393740, "quarter": 3 }, { "change_in_working_capital": 5141, "financing_cash_flow": 24011, "investing_cash_flow": -237659, "net_cash_flow": 10478765, "operating_cash_flow": 10780474, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9410735563270534, "current_ratio": 1.1348202890822352, "debt_to_equity_ratio": 1.0257220958083633, "profit_margin": 0.1942886248844998, "quarter": 1, "return_on_assets": 0.18283988717394908, "return_on_equity": 0.31313012307041693 }, { "asset_turnover_ratio": 0.8949256899721241, "current_ratio": 1.284398736764293, "debt_to_equity_ratio": 1.0628371633737526, "profit_margin": 0.18321990109484754, "quarter": 2, "return_on_assets": 0.1639681964039308, "return_on_equity": 0.29059186513719476 }, { "asset_turnover_ratio": 0.851040788200069, "current_ratio": 1.702999299549404, "debt_to_equity_ratio": 1.084954224740082, "profit_margin": 0.18092145548264862, "quarter": 3, "return_on_assets": 0.153971538076257, "return_on_equity": 0.27819023104936097 }, { "asset_turnover_ratio": 0.8093079140845977, "current_ratio": 1.6768399832322378, "debt_to_equity_ratio": 1.1351829065388244, "profit_margin": 0.16181432225812653, "quarter": 4, "return_on_assets": 0.13095761161573727, "return_on_equity": 0.24724043671592327 } ], "income_statement": [ { "depreciation": 3750109, "expenses": 43625598, "income_tax": 2875383, "marketing_expense": 8498423, "net_income": 14088594, "net_profit": 11213211, "operational_expense": 28317194, "product_revenue": 16968799, "quarter": 1, "rd_expense": 4505190, "revenue": 57714192, "salaries_expense": 21490637, "service_revenue": 40745393 }, { "depreciation": 3720139, "expenses": 42778227, "income_tax": 3045787, "marketing_expense": 7060287, "net_income": 13325018, "net_profit": 10279231, "operational_expense": 29928691, "product_revenue": 15736624, "quarter": 2, "rd_expense": 4617440, "revenue": 56103245, "salaries_expense": 19234800, "service_revenue": 40366621 }, { "depreciation": 2526779, "expenses": 41947315, "income_tax": 2722987, "marketing_expense": 7118030, "net_income": 12589948, "net_profit": 9866961, "operational_expense": 26527877, "product_revenue": 17057480, "quarter": 3, "rd_expense": 4641444, "revenue": 54537263, "salaries_expense": 18450048, "service_revenue": 37479783 }, { "depreciation": 2201889, "expenses": 41132543, "income_tax": 3303864, "marketing_expense": 5400286, "net_income": 11882449, "net_profit": 8578585, "operational_expense": 21853325, "product_revenue": 17538443, "quarter": 4, "rd_expense": 7103298, "revenue": 53014992, "salaries_expense": 13568854, "service_revenue": 35476549 } ], "market_conditions": { "gdp_growth": [ -0.000897069005736691, 0.000052414802518602546, 0.012930780632952341, 0.018869834548831857 ], "inflation_rate": [ 0.02954666813646042, 0.022214531501953478, 0.0301672240520556, 0.03051221560243325 ], "interest_rate": [ 0.039125493884964106, 0.044941919552862704, 0.04268246699784842, 0.045040919545710156 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 166942, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 81488935, "net_revenue": 71369153, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 74420 }, { "average_project_size": 60318, "billable_hours_per_employee": 111, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 81529040, "net_revenue": 70048303, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 73043 }, { "average_project_size": 87940, "billable_hours_per_employee": 80, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 86963448, "net_revenue": 68751899, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 71691 }, { "average_project_size": 159503, "billable_hours_per_employee": 122, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 75688018, "net_revenue": 67479488, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 70364 } ], "balance_sheet": [ { "assets": 77635411, "current_assets": 30394756, "current_liabilities": 21125229, "equity": 47048201, "fixed_assets": 47240655, "liabilities": 42770838, "long_term_liabilities": 21645609, "quarter": 1 }, { "assets": 79082911, "current_assets": 32386263, "current_liabilities": 18298381, "equity": 47979156, "fixed_assets": 46696648, "liabilities": 43839808, "long_term_liabilities": 25541427, "quarter": 2 }, { "assets": 80557400, "current_assets": 32811598, "current_liabilities": 26741037, "equity": 47725760, "fixed_assets": 47745802, "liabilities": 44935495, "long_term_liabilities": 18194458, "quarter": 3 }, { "assets": 82059380, "current_assets": 33572616, "current_liabilities": 27488651, "equity": 47927819, "fixed_assets": 48486764, "liabilities": 46058566, "long_term_liabilities": 18569915, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7161, "financing_cash_flow": 134754, "investing_cash_flow": -147496, "net_cash_flow": 17355124, "operating_cash_flow": 17255431, "quarter": 1 }, { "change_in_working_capital": 25205, "financing_cash_flow": 177385, "investing_cash_flow": -419687, "net_cash_flow": 15345588, "operating_cash_flow": 15606051, "quarter": 2 }, { "change_in_working_capital": -78394, "financing_cash_flow": -71869, "investing_cash_flow": -136310, "net_cash_flow": 16543064, "operating_cash_flow": 16881840, "quarter": 3 }, { "change_in_working_capital": 55215, "financing_cash_flow": -175802, "investing_cash_flow": -458060, "net_cash_flow": 14053961, "operating_cash_flow": 14587299, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.919286084542014, "current_ratio": 1.4387894209336145, "debt_to_equity_ratio": 0.9090855142367718, "profit_margin": 0.17071280080905543, "quarter": 1, "return_on_assets": 0.1569339022369573, "return_on_equity": 0.25896054984121497 }, { "asset_turnover_ratio": 0.8857577713597315, "current_ratio": 1.7698977302964671, "debt_to_equity_ratio": 0.9137261189004658, "profit_margin": 0.1818181519686494, "quarter": 2, "return_on_assets": 0.16104684108049588, "return_on_equity": 0.26544970903614895 }, { "asset_turnover_ratio": 0.8534523085402458, "current_ratio": 1.227012923993935, "debt_to_equity_ratio": 0.9415354517141267, "profit_margin": 0.17605120987276293, "quarter": 3, "return_on_assets": 0.15025131148721285, "return_on_equity": 0.2536126192647325 }, { "asset_turnover_ratio": 0.8223251016519988, "current_ratio": 1.2213264303148235, "debt_to_equity_ratio": 0.9609985799687651, "profit_margin": 0.17675008144697246, "quarter": 4, "return_on_assets": 0.14534602869288069, "return_on_equity": 0.2488534894525453 } ], "income_statement": [ { "depreciation": 5071803, "expenses": 55471082, "income_tax": 3714443, "marketing_expense": 6304042, "net_income": 15898071, "net_profit": 12183628, "operational_expense": 28094401, "product_revenue": 22848943, "quarter": 1, "rd_expense": 7707788, "revenue": 71369153, "salaries_expense": 17707047, "service_revenue": 48520210 }, { "depreciation": 2869998, "expenses": 54016755, "income_tax": 3295495, "marketing_expense": 10550852, "net_income": 16031548, "net_profit": 12736053, "operational_expense": 35856142, "product_revenue": 14301546, "quarter": 2, "rd_expense": 9965353, "revenue": 70048303, "salaries_expense": 24689482, "service_revenue": 55746757 }, { "depreciation": 4777985, "expenses": 52600558, "income_tax": 4047486, "marketing_expense": 10500071, "net_income": 16151341, "net_profit": 12103855, "operational_expense": 31314978, "product_revenue": 26627976, "quarter": 3, "rd_expense": 6267134, "revenue": 68751899, "salaries_expense": 25987735, "service_revenue": 42123923 }, { "depreciation": 2660294, "expenses": 51221490, "income_tax": 4330993, "marketing_expense": 8933049, "net_income": 16257998, "net_profit": 11927005, "operational_expense": 35151077, "product_revenue": 13684063, "quarter": 4, "rd_expense": 5975594, "revenue": 67479488, "salaries_expense": 22536633, "service_revenue": 53795425 } ], "market_conditions": { "gdp_growth": [ 0.004116364729207534, 0.00990654359145115, 0.0034175372523836643, -0.003351301725215092 ], "inflation_rate": [ 0.027233298108344243, 0.027198744430676033, 0.024052326033660695, 0.018489035723921722 ], "interest_rate": [ 0.04531131332975419, 0.046479549176774375, 0.05077720229663068, 0.04706733842879861 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 107243, "billable_hours_per_employee": 144, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 29317369, "net_revenue": 23456500, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 24459 }, { "average_project_size": 80517, "billable_hours_per_employee": 129, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 27552693, "net_revenue": 23088561, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 24076 }, { "average_project_size": 95349, "billable_hours_per_employee": 157, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 28853345, "net_revenue": 22726395, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 23698 }, { "average_project_size": 181866, "billable_hours_per_employee": 132, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 25673755, "net_revenue": 22369909, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 23326 } ], "balance_sheet": [ { "assets": 30658520, "current_assets": 14652865, "current_liabilities": 6301934, "equity": 24494179, "fixed_assets": 16005655, "liabilities": 12383806, "long_term_liabilities": 6081872, "quarter": 1 }, { "assets": 31620256, "current_assets": 13089776, "current_liabilities": 5859146, "equity": 25413749, "fixed_assets": 18530480, "liabilities": 12738036, "long_term_liabilities": 6878890, "quarter": 2 }, { "assets": 32612160, "current_assets": 14470515, "current_liabilities": 5336620, "equity": 25975022, "fixed_assets": 18141645, "liabilities": 13102400, "long_term_liabilities": 7765780, "quarter": 3 }, { "assets": 33635180, "current_assets": 13688242, "current_liabilities": 5800292, "equity": 26219468, "fixed_assets": 19946938, "liabilities": 13477185, "long_term_liabilities": 7676893, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39289, "financing_cash_flow": -100303, "investing_cash_flow": -248758, "net_cash_flow": 6974112, "operating_cash_flow": 7103634, "quarter": 1 }, { "change_in_working_capital": 97220, "financing_cash_flow": -120410, "investing_cash_flow": -122156, "net_cash_flow": 7356991, "operating_cash_flow": 7683724, "quarter": 2 }, { "change_in_working_capital": -57234, "financing_cash_flow": 118015, "investing_cash_flow": -215440, "net_cash_flow": 6983155, "operating_cash_flow": 7279488, "quarter": 3 }, { "change_in_working_capital": -96059, "financing_cash_flow": 142361, "investing_cash_flow": -272345, "net_cash_flow": 6452068, "operating_cash_flow": 6923072, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7650891171524261, "current_ratio": 2.3251378069018176, "debt_to_equity_ratio": 0.5055815914466861, "profit_margin": 0.2651488926310404, "quarter": 1, "return_on_assets": 0.20286253217702616, "return_on_equity": 0.2539160426646674 }, { "asset_turnover_ratio": 0.7301826082622481, "current_ratio": 2.2340757509712166, "debt_to_equity_ratio": 0.5012261669854376, "profit_margin": 0.28289025894684383, "quarter": 2, "return_on_assets": 0.20656154712978922, "return_on_equity": 0.2570076929617901 }, { "asset_turnover_ratio": 0.6968687446645668, "current_ratio": 2.7115505694615694, "debt_to_equity_ratio": 0.5044230568890374, "profit_margin": 0.2844825147147183, "quarter": 3, "return_on_assets": 0.1982469729082649, "return_on_equity": 0.24890304231503635 }, { "asset_turnover_ratio": 0.665074752089925, "current_ratio": 2.3599229142256974, "debt_to_equity_ratio": 0.5140144338550271, "profit_margin": 0.27096547420018563, "quarter": 4, "return_on_assets": 0.1802122955786174, "return_on_equity": 0.23118215060656455 } ], "income_statement": [ { "depreciation": 884169, "expenses": 14824647, "income_tax": 2412388, "marketing_expense": 1856727, "net_income": 8631853, "net_profit": 6219465, "operational_expense": 7624534, "product_revenue": 5920641, "quarter": 1, "rd_expense": 2851455, "revenue": 23456500, "salaries_expense": 7316857, "service_revenue": 17535859 }, { "depreciation": 1152195, "expenses": 14608674, "income_tax": 1948358, "marketing_expense": 2170021, "net_income": 8479887, "net_profit": 6531529, "operational_expense": 9435438, "product_revenue": 5864617, "quarter": 2, "rd_expense": 1461433, "revenue": 23088561, "salaries_expense": 4843197, "service_revenue": 17223944 }, { "depreciation": 814226, "expenses": 14395848, "income_tax": 1865285, "marketing_expense": 2729698, "net_income": 8330547, "net_profit": 6465262, "operational_expense": 9731008, "product_revenue": 8831073, "quarter": 3, "rd_expense": 2533340, "revenue": 22726395, "salaries_expense": 5441031, "service_revenue": 13895322 }, { "depreciation": 861599, "expenses": 14186122, "income_tax": 2122314, "marketing_expense": 2577102, "net_income": 8183787, "net_profit": 6061473, "operational_expense": 9093961, "product_revenue": 7108118, "quarter": 4, "rd_expense": 2208616, "revenue": 22369909, "salaries_expense": 5395921, "service_revenue": 15261791 } ], "market_conditions": { "gdp_growth": [ 0.0005815194489119484, -0.01021825259354113, -0.004517097524279154, -0.0014421748593836763 ], "inflation_rate": [ 0.020833992217837327, 0.020956438753278295, 0.01907132962546119, 0.024684545433345452 ], "interest_rate": [ 0.05355091125516669, 0.05308676778049203, 0.048799145019789714, 0.049668381735678495 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 176284, "billable_hours_per_employee": 146, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 26782850, "net_revenue": 24344840, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 25386 }, { "average_project_size": 103493, "billable_hours_per_employee": 89, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 31210929, "net_revenue": 24096721, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 25127 }, { "average_project_size": 110728, "billable_hours_per_employee": 137, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 29352253, "net_revenue": 23851130, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 24871 }, { "average_project_size": 56568, "billable_hours_per_employee": 93, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 29083594, "net_revenue": 23608043, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 24617 } ], "balance_sheet": [ { "assets": 25299535, "current_assets": 7809542, "current_liabilities": 6387100, "equity": 18085403, "fixed_assets": 17489993, "liabilities": 13669279, "long_term_liabilities": 7282179, "quarter": 1 }, { "assets": 25927020, "current_assets": 8208741, "current_liabilities": 6522892, "equity": 18211788, "fixed_assets": 17718279, "liabilities": 13813351, "long_term_liabilities": 7290459, "quarter": 2 }, { "assets": 26570068, "current_assets": 11342019, "current_liabilities": 7106310, "equity": 18607837, "fixed_assets": 15228049, "liabilities": 13958943, "long_term_liabilities": 6852633, "quarter": 3 }, { "assets": 27229064, "current_assets": 13574107, "current_liabilities": 7470069, "equity": 18699562, "fixed_assets": 13654957, "liabilities": 14106069, "long_term_liabilities": 6636000, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51292, "financing_cash_flow": 199387, "investing_cash_flow": -233505, "net_cash_flow": 7199076, "operating_cash_flow": 7244846, "quarter": 1 }, { "change_in_working_capital": 53073, "financing_cash_flow": -13595, "investing_cash_flow": -315908, "net_cash_flow": 7380787, "operating_cash_flow": 7490736, "quarter": 2 }, { "change_in_working_capital": 3907, "financing_cash_flow": -113371, "investing_cash_flow": -406592, "net_cash_flow": 6886932, "operating_cash_flow": 7181877, "quarter": 3 }, { "change_in_working_capital": 48204, "financing_cash_flow": -184747, "investing_cash_flow": -354268, "net_cash_flow": 5937161, "operating_cash_flow": 6522840, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9622643262020428, "current_ratio": 1.222705453179064, "debt_to_equity_ratio": 0.7558183248667447, "profit_margin": 0.26515462824976466, "quarter": 1, "return_on_assets": 0.25514883969211294, "return_on_equity": 0.35692580364396637 }, { "asset_turnover_ratio": 0.9294057319352552, "current_ratio": 1.2584511593937169, "debt_to_equity_ratio": 0.7584840653756787, "profit_margin": 0.2530684154080549, "quarter": 2, "return_on_assets": 0.23520323585201847, "return_on_equity": 0.33484460724010184 }, { "asset_turnover_ratio": 0.8976691365637454, "current_ratio": 1.5960490043355835, "debt_to_equity_ratio": 0.7501647289795155, "profit_margin": 0.2514225531452807, "quarter": 3, "return_on_assets": 0.22569426619457655, "return_on_equity": 0.3222680852159227 }, { "asset_turnover_ratio": 0.8670163249092955, "current_ratio": 1.8171327466988592, "debt_to_equity_ratio": 0.7543529094424779, "profit_margin": 0.2362147086905933, "quarter": 4, "return_on_assets": 0.204802008618438, "return_on_equity": 0.29821912406290585 } ], "income_statement": [ { "depreciation": 789699, "expenses": 15790363, "income_tax": 2099330, "marketing_expense": 2905462, "net_income": 8554477, "net_profit": 6455147, "operational_expense": 10062152, "product_revenue": 6874759, "quarter": 1, "rd_expense": 2640227, "revenue": 24344840, "salaries_expense": 5329060, "service_revenue": 17470081 }, { "depreciation": 1392617, "expenses": 15766345, "income_tax": 2232257, "marketing_expense": 2688063, "net_income": 8330376, "net_profit": 6098119, "operational_expense": 10619409, "product_revenue": 6622798, "quarter": 2, "rd_expense": 1990792, "revenue": 24096721, "salaries_expense": 5435985, "service_revenue": 17473923 }, { "depreciation": 1185165, "expenses": 15742363, "income_tax": 2112055, "marketing_expense": 2178780, "net_income": 8108767, "net_profit": 5996712, "operational_expense": 8321180, "product_revenue": 4974345, "quarter": 3, "rd_expense": 2177026, "revenue": 23851130, "salaries_expense": 6866645, "service_revenue": 18876785 }, { "depreciation": 946273, "expenses": 15718419, "income_tax": 2313057, "marketing_expense": 2266167, "net_income": 7889624, "net_profit": 5576567, "operational_expense": 9228051, "product_revenue": 6826058, "quarter": 4, "rd_expense": 2049355, "revenue": 23608043, "salaries_expense": 4762022, "service_revenue": 16781985 } ], "market_conditions": { "gdp_growth": [ -0.024143948091091307, -0.021586060988600463, -0.008049830643186482, -0.013123956314677707 ], "inflation_rate": [ 0.024411313078261578, 0.028741595240191122, 0.025427617387983117, 0.02036862418138748 ], "interest_rate": [ 0.06283239023275261, 0.06096921850606956, 0.05525381817779575, 0.055703040187230726 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 163684, "billable_hours_per_employee": 116, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 121110561, "net_revenue": 97879765, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 102064 }, { "average_project_size": 63566, "billable_hours_per_employee": 108, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 113648666, "net_revenue": 98679523, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 102898 }, { "average_project_size": 121807, "billable_hours_per_employee": 95, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 117338476, "net_revenue": 99485816, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 103739 }, { "average_project_size": 181533, "billable_hours_per_employee": 109, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 128866410, "net_revenue": 100298697, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 104587 } ], "balance_sheet": [ { "assets": 101273353, "current_assets": 38821060, "current_liabilities": 29650541, "equity": 73767866, "fixed_assets": 62452293, "liabilities": 53338543, "long_term_liabilities": 23688002, "quarter": 1 }, { "assets": 103411153, "current_assets": 39125099, "current_liabilities": 23802714, "equity": 75092500, "fixed_assets": 64286054, "liabilities": 54582354, "long_term_liabilities": 30779640, "quarter": 2 }, { "assets": 105594080, "current_assets": 39927976, "current_liabilities": 24663228, "equity": 75894857, "fixed_assets": 65666104, "liabilities": 55855170, "long_term_liabilities": 31191942, "quarter": 3 }, { "assets": 107823087, "current_assets": 51484119, "current_liabilities": 31855651, "equity": 79710377, "fixed_assets": 56338968, "liabilities": 57157667, "long_term_liabilities": 25302016, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48122, "financing_cash_flow": -76872, "investing_cash_flow": -475555, "net_cash_flow": 30727954, "operating_cash_flow": 31012864, "quarter": 1 }, { "change_in_working_capital": 77319, "financing_cash_flow": -75255, "investing_cash_flow": -366447, "net_cash_flow": 31237439, "operating_cash_flow": 31563050, "quarter": 2 }, { "change_in_working_capital": -56854, "financing_cash_flow": -68881, "investing_cash_flow": -260392, "net_cash_flow": 31587283, "operating_cash_flow": 31757522, "quarter": 3 }, { "change_in_working_capital": 67631, "financing_cash_flow": 50350, "investing_cash_flow": -281557, "net_cash_flow": 32142716, "operating_cash_flow": 32608311, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9664908102726687, "current_ratio": 1.3092867344309165, "debt_to_equity_ratio": 0.7230593196229914, "profit_margin": 0.26392642033825886, "quarter": 1, "return_on_assets": 0.25508245984508876, "return_on_equity": 0.3501938906569427 }, { "asset_turnover_ratio": 0.9542444904371195, "current_ratio": 1.6437242828695922, "debt_to_equity_ratio": 0.7268682491593701, "profit_margin": 0.2661514790662294, "quarter": 2, "return_on_assets": 0.25397358252063973, "return_on_equity": 0.34975132003861903 }, { "asset_turnover_ratio": 0.9421533479907207, "current_ratio": 1.6189274169626133, "debt_to_equity_ratio": 0.7359546115226226, "profit_margin": 0.26291131793099026, "quarter": 3, "return_on_assets": 0.2477027784133353, "return_on_equity": 0.34463398488253294 }, { "asset_turnover_ratio": 0.9302154092471866, "current_ratio": 1.6161691060716354, "debt_to_equity_ratio": 0.7170668255652586, "profit_margin": 0.2895845895186455, "quarter": 4, "return_on_assets": 0.2693760474507653, "return_on_equity": 0.3643811269390935 } ], "income_statement": [ { "depreciation": 5179808, "expenses": 61650725, "income_tax": 10395984, "marketing_expense": 10482742, "net_income": 36229040, "net_profit": 25833056, "operational_expense": 37593699, "product_revenue": 36001547, "quarter": 1, "rd_expense": 11735453, "revenue": 97879765, "salaries_expense": 26428988, "service_revenue": 61878218 }, { "depreciation": 5299349, "expenses": 61966110, "income_tax": 10449712, "marketing_expense": 9266501, "net_income": 36713413, "net_profit": 26263701, "operational_expense": 39002910, "product_revenue": 33485063, "quarter": 2, "rd_expense": 11016281, "revenue": 98679523, "salaries_expense": 22257232, "service_revenue": 65194460 }, { "depreciation": 5601575, "expenses": 62283109, "income_tax": 11046760, "marketing_expense": 7821518, "net_income": 37202707, "net_profit": 26155947, "operational_expense": 36971554, "product_revenue": 30033239, "quarter": 3, "rd_expense": 9596253, "revenue": 99485816, "salaries_expense": 26911967, "service_revenue": 69452577 }, { "depreciation": 3563354, "expenses": 62601730, "income_tax": 8652010, "marketing_expense": 8137942, "net_income": 37696967, "net_profit": 29044957, "operational_expense": 41933947, "product_revenue": 37118361, "quarter": 4, "rd_expense": 10637118, "revenue": 100298697, "salaries_expense": 22208538, "service_revenue": 63180336 } ], "market_conditions": { "gdp_growth": [ -0.013719014325310523, -0.012023133569240048, -0.027698312783134466, -0.02673833307148709 ], "inflation_rate": [ 0.023914820921366833, 0.019551736875299864, 0.023399379390191457, 0.01934105570273175 ], "interest_rate": [ 0.04219162640335053, 0.04839407758637526, 0.04338095974759498, 0.04940366822129791 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 142897, "billable_hours_per_employee": 81, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 44771084, "net_revenue": 35138172, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 36640 }, { "average_project_size": 148606, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 40930728, "net_revenue": 34825599, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 36314 }, { "average_project_size": 68017, "billable_hours_per_employee": 136, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 42714561, "net_revenue": 34515806, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 35991 }, { "average_project_size": 52986, "billable_hours_per_employee": 136, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 40413018, "net_revenue": 34208770, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 35671 } ], "balance_sheet": [ { "assets": 50056651, "current_assets": 19592168, "current_liabilities": 15697805, "equity": 30209582, "fixed_assets": 30464483, "liabilities": 27136672, "long_term_liabilities": 11438867, "quarter": 1 }, { "assets": 51059589, "current_assets": 16399310, "current_liabilities": 13049188, "equity": 30429622, "fixed_assets": 34660279, "liabilities": 27787030, "long_term_liabilities": 14737842, "quarter": 2 }, { "assets": 52082622, "current_assets": 21876541, "current_liabilities": 16959547, "equity": 31091723, "fixed_assets": 30206081, "liabilities": 28452975, "long_term_liabilities": 11493428, "quarter": 3 }, { "assets": 53126153, "current_assets": 25767386, "current_liabilities": 15771972, "equity": 31036464, "fixed_assets": 27358767, "liabilities": 29134880, "long_term_liabilities": 13362908, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5511, "financing_cash_flow": -966, "investing_cash_flow": -457650, "net_cash_flow": 8907394, "operating_cash_flow": 9419289, "quarter": 1 }, { "change_in_working_capital": 86976, "financing_cash_flow": -32089, "investing_cash_flow": -278513, "net_cash_flow": 8680518, "operating_cash_flow": 9073546, "quarter": 2 }, { "change_in_working_capital": -93157, "financing_cash_flow": -74288, "investing_cash_flow": -305126, "net_cash_flow": 9132539, "operating_cash_flow": 9577435, "quarter": 3 }, { "change_in_working_capital": 39870, "financing_cash_flow": -37311, "investing_cash_flow": -193775, "net_cash_flow": 8937050, "operating_cash_flow": 9067527, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.701968096107748, "current_ratio": 1.2480832829812831, "debt_to_equity_ratio": 0.8982802873604805, "profit_margin": 0.2074553849870164, "quarter": 1, "return_on_assets": 0.1456270616266358, "return_on_equity": 0.24130102164273573 }, { "asset_turnover_ratio": 0.6820579578108238, "current_ratio": 1.256730303831932, "debt_to_equity_ratio": 0.9131572518383567, "profit_margin": 0.2055115548766297, "quarter": 2, "return_on_assets": 0.1401707914256811, "return_on_equity": 0.23520052270120215 }, { "asset_turnover_ratio": 0.6627125262625987, "current_ratio": 1.2899248429218069, "debt_to_equity_ratio": 0.9151302100562262, "profit_margin": 0.21619301024000426, "quarter": 3, "return_on_assets": 0.14327381597646907, "return_on_equity": 0.24000200953803685 }, { "asset_turnover_ratio": 0.6439158129895082, "current_ratio": 1.6337453553683712, "debt_to_equity_ratio": 0.938730649213132, "profit_margin": 0.2059469253059961, "quarter": 4, "return_on_assets": 0.1326124818411, "return_on_equity": 0.22699721849757112 } ], "income_statement": [ { "depreciation": 2129686, "expenses": 25403165, "income_tax": 2445404, "marketing_expense": 4067954, "net_income": 9735007, "net_profit": 7289603, "operational_expense": 17135371, "product_revenue": 8265322, "quarter": 1, "rd_expense": 3727011, "revenue": 35138172, "salaries_expense": 7840279, "service_revenue": 26872850 }, { "depreciation": 1916483, "expenses": 25109760, "income_tax": 2558776, "marketing_expense": 3905925, "net_income": 9715839, "net_profit": 7157063, "operational_expense": 14850795, "product_revenue": 8233168, "quarter": 2, "rd_expense": 4362629, "revenue": 34825599, "salaries_expense": 8719381, "service_revenue": 26592431 }, { "depreciation": 2115359, "expenses": 24819744, "income_tax": 2233986, "marketing_expense": 4023892, "net_income": 9696062, "net_profit": 7462076, "operational_expense": 15420082, "product_revenue": 7170999, "quarter": 3, "rd_expense": 4378002, "revenue": 34515806, "salaries_expense": 8782320, "service_revenue": 27344807 }, { "depreciation": 2022336, "expenses": 24533078, "income_tax": 2630501, "marketing_expense": 3560030, "net_income": 9675692, "net_profit": 7045191, "operational_expense": 15199907, "product_revenue": 12048523, "quarter": 4, "rd_expense": 2806235, "revenue": 34208770, "salaries_expense": 9112901, "service_revenue": 22160247 } ], "market_conditions": { "gdp_growth": [ -0.005897394665304137, -0.0033865662046205173, -0.0037869118859640196, -0.01791892540511677 ], "inflation_rate": [ 0.028207716593382292, 0.03517927399765757, 0.03259637533645541, 0.027326886309395552 ], "interest_rate": [ 0.05727837336101123, 0.05436219330890023, 0.04890165043483888, 0.05110939314028791 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 73521, "billable_hours_per_employee": 136, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 55519701, "net_revenue": 46696794, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 48693 }, { "average_project_size": 61771, "billable_hours_per_employee": 119, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 61102853, "net_revenue": 47279166, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 49300 }, { "average_project_size": 53136, "billable_hours_per_employee": 135, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 59076940, "net_revenue": 47868802, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 49915 }, { "average_project_size": 95795, "billable_hours_per_employee": 148, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.76, "gross_billings": 58405968, "net_revenue": 48465791, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 50538 } ], "balance_sheet": [ { "assets": 62227809, "current_assets": 24673908, "current_liabilities": 13674167, "equity": 48724644, "fixed_assets": 37553901, "liabilities": 25795127, "long_term_liabilities": 12120960, "quarter": 1 }, { "assets": 63267916, "current_assets": 26753969, "current_liabilities": 15759282, "equity": 48754101, "fixed_assets": 36513947, "liabilities": 26365631, "long_term_liabilities": 10606349, "quarter": 2 }, { "assets": 64325408, "current_assets": 27220453, "current_liabilities": 14828288, "equity": 49760076, "fixed_assets": 37104955, "liabilities": 26948753, "long_term_liabilities": 12120465, "quarter": 3 }, { "assets": 65400575, "current_assets": 21703339, "current_liabilities": 15491531, "equity": 50246501, "fixed_assets": 43697236, "liabilities": 27544772, "long_term_liabilities": 12053241, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21735, "financing_cash_flow": -83029, "investing_cash_flow": -251940, "net_cash_flow": 15058510, "operating_cash_flow": 15062534, "quarter": 1 }, { "change_in_working_capital": -99588, "financing_cash_flow": 177113, "investing_cash_flow": -462767, "net_cash_flow": 13978165, "operating_cash_flow": 14362640, "quarter": 2 }, { "change_in_working_capital": -44961, "financing_cash_flow": -23466, "investing_cash_flow": -409777, "net_cash_flow": 13737104, "operating_cash_flow": 14020515, "quarter": 3 }, { "change_in_working_capital": 78333, "financing_cash_flow": 69680, "investing_cash_flow": -387952, "net_cash_flow": 15269184, "operating_cash_flow": 15420227, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7504168112362755, "current_ratio": 1.804417629242059, "debt_to_equity_ratio": 0.529406166620735, "profit_margin": 0.26322924867176106, "quarter": 1, "return_on_assets": 0.19753165341238352, "return_on_equity": 0.25227402379789576 }, { "asset_turnover_ratio": 0.7472850220007247, "current_ratio": 1.6976642083059368, "debt_to_equity_ratio": 0.5407879636627901, "profit_margin": 0.2506773490886028, "quarter": 2, "return_on_assets": 0.18732742832875987, "return_on_equity": 0.2430937245668831 }, { "asset_turnover_ratio": 0.7441663176081215, "current_ratio": 1.835711108389586, "debt_to_equity_ratio": 0.5415737910046601, "profit_margin": 0.25869502646003134, "quarter": 3, "return_on_assets": 0.19251212522429706, "return_on_equity": 0.2488625821230659 }, { "asset_turnover_ratio": 0.741060625231506, "current_ratio": 1.4009808972399178, "debt_to_equity_ratio": 0.5481928383431117, "profit_margin": 0.2556586355930929, "quarter": 4, "return_on_assets": 0.18945854833845116, "return_on_equity": 0.24659822581476867 } ], "income_statement": [ { "depreciation": 2770572, "expenses": 30471772, "income_tax": 3933060, "marketing_expense": 4806258, "net_income": 16225022, "net_profit": 12291962, "operational_expense": 20587798, "product_revenue": 14900738, "quarter": 1, "rd_expense": 3165021, "revenue": 46696794, "salaries_expense": 14021100, "service_revenue": 31796056 }, { "depreciation": 2510824, "expenses": 30592361, "income_tax": 4834989, "marketing_expense": 3615552, "net_income": 16686805, "net_profit": 11851816, "operational_expense": 18228785, "product_revenue": 18836900, "quarter": 2, "rd_expense": 5429915, "revenue": 47279166, "salaries_expense": 14584289, "service_revenue": 28442266 }, { "depreciation": 1637094, "expenses": 30713427, "income_tax": 4771954, "marketing_expense": 3702159, "net_income": 17155375, "net_profit": 12383421, "operational_expense": 17715902, "product_revenue": 16084533, "quarter": 3, "rd_expense": 3911993, "revenue": 47868802, "salaries_expense": 15012107, "service_revenue": 31784269 }, { "depreciation": 3029529, "expenses": 30834972, "income_tax": 5240121, "marketing_expense": 5953263, "net_income": 17630819, "net_profit": 12390698, "operational_expense": 16848573, "product_revenue": 10152001, "quarter": 4, "rd_expense": 5023371, "revenue": 48465791, "salaries_expense": 10611129, "service_revenue": 38313790 } ], "market_conditions": { "gdp_growth": [ 0.0015523377065005256, -0.011370004631757311, 0.0007045815850087699, -0.008823290086534496 ], "inflation_rate": [ 0.022717317368316135, 0.02048740499504523, 0.028488989694422828, 0.02512543474692031 ], "interest_rate": [ 0.0584164797359823, 0.056656783678878817, 0.058093095233424964, 0.051697576055346396 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 80988, "billable_hours_per_employee": 126, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 88791047, "net_revenue": 76086997, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 79340 }, { "average_project_size": 121791, "billable_hours_per_employee": 134, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 84010112, "net_revenue": 74843166, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 78043 }, { "average_project_size": 128539, "billable_hours_per_employee": 95, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 94500221, "net_revenue": 73619669, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 76767 }, { "average_project_size": 113019, "billable_hours_per_employee": 123, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 93538250, "net_revenue": 72416173, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 75512 } ], "balance_sheet": [ { "assets": 109735695, "current_assets": 37945274, "current_liabilities": 24175736, "equity": 70948771, "fixed_assets": 71790421, "liabilities": 50760535, "long_term_liabilities": 26584799, "quarter": 1 }, { "assets": 112834945, "current_assets": 42204854, "current_liabilities": 22394430, "equity": 72340254, "fixed_assets": 70630091, "liabilities": 52212288, "long_term_liabilities": 29817858, "quarter": 2 }, { "assets": 116021727, "current_assets": 49528377, "current_liabilities": 27257343, "equity": 73592029, "fixed_assets": 66493350, "liabilities": 53705560, "long_term_liabilities": 26448217, "quarter": 3 }, { "assets": 119298512, "current_assets": 59362099, "current_liabilities": 30913089, "equity": 76005884, "fixed_assets": 59936413, "liabilities": 55241541, "long_term_liabilities": 24328452, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23850, "financing_cash_flow": -47434, "investing_cash_flow": -307530, "net_cash_flow": 16261653, "operating_cash_flow": 16214316, "quarter": 1 }, { "change_in_working_capital": 98461, "financing_cash_flow": -7023, "investing_cash_flow": -487902, "net_cash_flow": 14598724, "operating_cash_flow": 14777237, "quarter": 2 }, { "change_in_working_capital": -69579, "financing_cash_flow": 142439, "investing_cash_flow": -195362, "net_cash_flow": 13836520, "operating_cash_flow": 14486401, "quarter": 3 }, { "change_in_working_capital": 81972, "financing_cash_flow": -62106, "investing_cash_flow": -494663, "net_cash_flow": 16543759, "operating_cash_flow": 16636614, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6933659735786063, "current_ratio": 1.569560240068803, "debt_to_equity_ratio": 0.7154533374510462, "profit_margin": 0.15736737513769927, "quarter": 1, "return_on_assets": 0.10911318327186063, "return_on_equity": 0.16876417774734956 }, { "asset_turnover_ratio": 0.6632977576228711, "current_ratio": 1.884613897294997, "debt_to_equity_ratio": 0.7217598102434089, "profit_margin": 0.15656201663088384, "quarter": 2, "return_on_assets": 0.10384723456017991, "return_on_equity": 0.16197893084533543 }, { "asset_turnover_ratio": 0.6345334697526094, "current_ratio": 1.8170654784657478, "debt_to_equity_ratio": 0.7297741444253426, "profit_margin": 0.15316371498491796, "quarter": 3, "return_on_assets": 0.09718750350957972, "return_on_equity": 0.15322124084933167 }, { "asset_turnover_ratio": 0.6070165653030106, "current_ratio": 1.920290107533414, "debt_to_equity_ratio": 0.7268061114847372, "profit_margin": 0.1650033756961998, "quarter": 4, "return_on_assets": 0.10015978237850946, "return_on_equity": 0.15721036808150274 } ], "income_statement": [ { "depreciation": 4240705, "expenses": 60538358, "income_tax": 3575028, "marketing_expense": 11786228, "net_income": 15548639, "net_profit": 11973611, "operational_expense": 31126147, "product_revenue": 15269892, "quarter": 1, "rd_expense": 10175671, "revenue": 76086997, "salaries_expense": 23782745, "service_revenue": 60817105 }, { "depreciation": 3059640, "expenses": 59263287, "income_tax": 3862282, "marketing_expense": 11464530, "net_income": 15579879, "net_profit": 11717597, "operational_expense": 33511815, "product_revenue": 26701302, "quarter": 2, "rd_expense": 8036742, "revenue": 74843166, "salaries_expense": 26317745, "service_revenue": 48141864 }, { "depreciation": 3210539, "expenses": 58015072, "income_tax": 4328735, "marketing_expense": 10445782, "net_income": 15604597, "net_profit": 11275862, "operational_expense": 30747801, "product_revenue": 22622175, "quarter": 3, "rd_expense": 9634723, "revenue": 73619669, "salaries_expense": 17765509, "service_revenue": 50997494 }, { "depreciation": 4687701, "expenses": 56793148, "income_tax": 3674112, "marketing_expense": 6429017, "net_income": 15623025, "net_profit": 11948913, "operational_expense": 34121910, "product_revenue": 20288366, "quarter": 4, "rd_expense": 6411425, "revenue": 72416173, "salaries_expense": 19915755, "service_revenue": 52127807 } ], "market_conditions": { "gdp_growth": [ -0.006988200534837771, -0.007306417968535648, 0.0033257926477652314, 0.006494585155844874 ], "inflation_rate": [ 0.03388555663555336, 0.035276552954129604, 0.041366968483167475, 0.03903465767231769 ], "interest_rate": [ 0.05248627649117845, 0.04452974347560519, 0.0527182317378252, 0.04962519465016871 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1999, "industry": "Advertising", "location": "Barbaraburgh", "name": "Myers-Nichols", "num_employees": 481, "region": "Latin America", "revenue_size": "Medium", "website": "www.myers-nichols.com" }

[ { "advertising_kpis": [ { "average_project_size": 147401, "billable_hours_per_employee": 81, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 7398094, "net_revenue": 6594497, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 13710 }, { "average_project_size": 99743, "billable_hours_per_employee": 87, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 7377549, "net_revenue": 6673375, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 13874 }, { "average_project_size": 99119, "billable_hours_per_employee": 144, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 8028647, "net_revenue": 6753196, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 14040 }, { "average_project_size": 148130, "billable_hours_per_employee": 83, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 8149429, "net_revenue": 6833973, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 14208 } ], "balance_sheet": [ { "assets": 9556179, "current_assets": 3054429, "current_liabilities": 2092327, "equity": 6341929, "fixed_assets": 6501750, "liabilities": 4643716, "long_term_liabilities": 2551389, "quarter": 1 }, { "assets": 9877766, "current_assets": 3391476, "current_liabilities": 2336828, "equity": 6624360, "fixed_assets": 6486290, "liabilities": 4759164, "long_term_liabilities": 2422336, "quarter": 2 }, { "assets": 10210174, "current_assets": 5021344, "current_liabilities": 2103971, "equity": 6979425, "fixed_assets": 5188830, "liabilities": 4877481, "long_term_liabilities": 2773510, "quarter": 3 }, { "assets": 10553769, "current_assets": 4205386, "current_liabilities": 2607530, "equity": 7270212, "fixed_assets": 6348383, "liabilities": 4998740, "long_term_liabilities": 2391210, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17066, "financing_cash_flow": 112189, "investing_cash_flow": -198931, "net_cash_flow": 1438066, "operating_cash_flow": 1737992, "quarter": 1 }, { "change_in_working_capital": 3145, "financing_cash_flow": -119004, "investing_cash_flow": -499734, "net_cash_flow": 1164205, "operating_cash_flow": 1830267, "quarter": 2 }, { "change_in_working_capital": -71057, "financing_cash_flow": -89609, "investing_cash_flow": -402785, "net_cash_flow": 1493076, "operating_cash_flow": 2015082, "quarter": 3 }, { "change_in_working_capital": 37057, "financing_cash_flow": 140374, "investing_cash_flow": -241891, "net_cash_flow": 1724759, "operating_cash_flow": 2073672, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6900767555735404, "current_ratio": 1.4598239185366342, "debt_to_equity_ratio": 0.7322245329457331, "profit_margin": 0.21676649485169225, "quarter": 1, "return_on_assets": 0.14958551948430435, "return_on_equity": 0.2253992436686062 }, { "asset_turnover_ratio": 0.6755955749508543, "current_ratio": 1.45131605749332, "debt_to_equity_ratio": 0.7184337807727841, "profit_margin": 0.2256366531178002, "quarter": 2, "return_on_assets": 0.1524391243931067, "return_on_equity": 0.2273061850503294 }, { "asset_turnover_ratio": 0.6614183068770424, "current_ratio": 2.3866032374020363, "debt_to_equity_ratio": 0.6988370818512987, "profit_margin": 0.24384484028006886, "quarter": 3, "return_on_assets": 0.161283441398746, "return_on_equity": 0.23594092636571065 }, { "asset_turnover_ratio": 0.6475386186678901, "current_ratio": 1.6127852795557482, "debt_to_equity_ratio": 0.6875645441976107, "profit_margin": 0.2509788961706463, "quarter": 4, "return_on_assets": 0.1625185277411321, "return_on_equity": 0.23591925517440207 } ], "income_statement": [ { "depreciation": 308526, "expenses": 4566627, "income_tax": 598404, "marketing_expense": 621203, "net_income": 2027870, "net_profit": 1429466, "operational_expense": 2617647, "product_revenue": 1683068, "quarter": 1, "rd_expense": 486032, "revenue": 6594497, "salaries_expense": 2228189, "service_revenue": 4911429 }, { "depreciation": 324509, "expenses": 4594994, "income_tax": 572623, "marketing_expense": 812607, "net_income": 2078381, "net_profit": 1505758, "operational_expense": 3006249, "product_revenue": 2316317, "quarter": 2, "rd_expense": 854934, "revenue": 6673375, "salaries_expense": 1782961, "service_revenue": 4357058 }, { "depreciation": 368350, "expenses": 4623538, "income_tax": 482926, "marketing_expense": 749278, "net_income": 2129658, "net_profit": 1646732, "operational_expense": 2990755, "product_revenue": 1837110, "quarter": 3, "rd_expense": 552110, "revenue": 6753196, "salaries_expense": 1839645, "service_revenue": 4916086 }, { "depreciation": 358489, "expenses": 4652259, "income_tax": 466531, "marketing_expense": 505774, "net_income": 2181714, "net_profit": 1715183, "operational_expense": 3026559, "product_revenue": 1579958, "quarter": 4, "rd_expense": 523184, "revenue": 6833973, "salaries_expense": 1758026, "service_revenue": 5254015 } ], "market_conditions": { "gdp_growth": [ 0.029399810753408046, 0.03227635503015795, 0.03314691381147078, 0.03519644921742751 ], "inflation_rate": [ 0.011275975701000147, 0.007777051455117614, 0.011098762456047427, 0.008090918765793542 ], "interest_rate": [ 0.013539806135945003, 0.012265246608829137, 0.012588950014415238, 0.01843189174826227 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 118573, "billable_hours_per_employee": 80, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 11763164, "net_revenue": 10312373, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 21439 }, { "average_project_size": 181665, "billable_hours_per_employee": 158, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 12527080, "net_revenue": 10116161, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 21032 }, { "average_project_size": 156374, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 12687265, "net_revenue": 9923682, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 20631 }, { "average_project_size": 191387, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 11808713, "net_revenue": 9734866, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 20239 } ], "balance_sheet": [ { "assets": 12507555, "current_assets": 4022365, "current_liabilities": 2328046, "equity": 9797798, "fixed_assets": 8485190, "liabilities": 5101641, "long_term_liabilities": 2773595, "quarter": 1 }, { "assets": 12829317, "current_assets": 4320431, "current_liabilities": 2643124, "equity": 9958087, "fixed_assets": 8508886, "liabilities": 5147903, "long_term_liabilities": 2504779, "quarter": 2 }, { "assets": 13159356, "current_assets": 4860815, "current_liabilities": 2845055, "equity": 10152191, "fixed_assets": 8298541, "liabilities": 5194584, "long_term_liabilities": 2349529, "quarter": 3 }, { "assets": 13497885, "current_assets": 4740982, "current_liabilities": 2159433, "equity": 10434760, "fixed_assets": 8756903, "liabilities": 5241689, "long_term_liabilities": 3082256, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41110, "financing_cash_flow": 172762, "investing_cash_flow": -290193, "net_cash_flow": 2648744, "operating_cash_flow": 2831044, "quarter": 1 }, { "change_in_working_capital": 32395, "financing_cash_flow": 91032, "investing_cash_flow": -200125, "net_cash_flow": 2079210, "operating_cash_flow": 2679674, "quarter": 2 }, { "change_in_working_capital": -23318, "financing_cash_flow": -81756, "investing_cash_flow": -153799, "net_cash_flow": 2362558, "operating_cash_flow": 2576737, "quarter": 3 }, { "change_in_working_capital": 43052, "financing_cash_flow": -150467, "investing_cash_flow": -234490, "net_cash_flow": 2279168, "operating_cash_flow": 2677402, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8244915173269276, "current_ratio": 1.7277858770831849, "debt_to_equity_ratio": 0.5206926086861559, "profit_margin": 0.2319431230813703, "quarter": 1, "return_on_assets": 0.19123513748290533, "return_on_equity": 0.24412464923240915 }, { "asset_turnover_ratio": 0.7885190614590005, "current_ratio": 1.634592625998629, "debt_to_equity_ratio": 0.5169570219661668, "profit_margin": 0.22505306113653192, "quarter": 2, "return_on_assets": 0.17745862854585323, "return_on_equity": 0.2286255382183345 }, { "asset_turnover_ratio": 0.7541160828842992, "current_ratio": 1.7085135436749026, "debt_to_equity_ratio": 0.5116712244677035, "profit_margin": 0.22042413289744672, "quarter": 3, "return_on_assets": 0.16622538367379072, "return_on_equity": 0.21546275084856067 }, { "asset_turnover_ratio": 0.7212141754059987, "current_ratio": 2.1954753863629946, "debt_to_equity_ratio": 0.5023296175475047, "profit_margin": 0.22378982925907762, "quarter": 4, "return_on_assets": 0.16140039717333493, "return_on_equity": 0.20877950235558843 } ], "income_statement": [ { "depreciation": 439160, "expenses": 7089460, "income_tax": 831029, "marketing_expense": 1289409, "net_income": 3222913, "net_profit": 2391884, "operational_expense": 3779678, "product_revenue": 2872115, "quarter": 1, "rd_expense": 739406, "revenue": 10312373, "salaries_expense": 3492397, "service_revenue": 7440258 }, { "depreciation": 403001, "expenses": 6972860, "income_tax": 866628, "marketing_expense": 1214432, "net_income": 3143301, "net_profit": 2276673, "operational_expense": 3756540, "product_revenue": 2264240, "quarter": 2, "rd_expense": 1024601, "revenue": 10116161, "salaries_expense": 3133783, "service_revenue": 7851921 }, { "depreciation": 389318, "expenses": 6858179, "income_tax": 878084, "marketing_expense": 1156507, "net_income": 3065503, "net_profit": 2187419, "operational_expense": 4608279, "product_revenue": 3816812, "quarter": 3, "rd_expense": 1229840, "revenue": 9923682, "salaries_expense": 3133897, "service_revenue": 6106870 }, { "depreciation": 498838, "expenses": 6745384, "income_tax": 810918, "marketing_expense": 1049321, "net_income": 2989482, "net_profit": 2178564, "operational_expense": 3854651, "product_revenue": 3847267, "quarter": 4, "rd_expense": 1336185, "revenue": 9734866, "salaries_expense": 3097139, "service_revenue": 5887599 } ], "market_conditions": { "gdp_growth": [ 0.047561740746628695, 0.047651468839632956, 0.04549578905911714, 0.045067589044985645 ], "inflation_rate": [ 0.009536827327471027, 0.0033197822361064524, 0.010109758839238647, 0.0008014926773166568 ], "interest_rate": [ 0.00819980575698074, 0.010684884483625999, 0.0076611452206722976, 0.013570946740787317 ], "year": 2000 }, "random_event": { "description": "Myers-Nichols Award Nomination in 2000", "impact": 0.07, "type": "Award Nomination" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 109767, "billable_hours_per_employee": 133, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 10762261, "net_revenue": 8296024, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 17247 }, { "average_project_size": 56104, "billable_hours_per_employee": 155, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 10111879, "net_revenue": 8352009, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 17364 }, { "average_project_size": 77837, "billable_hours_per_employee": 152, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 9868980, "net_revenue": 8408373, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 17481 }, { "average_project_size": 76128, "billable_hours_per_employee": 131, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 9604548, "net_revenue": 8465116, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 17599 } ], "balance_sheet": [ { "assets": 8836649, "current_assets": 4173545, "current_liabilities": 2050362, "equity": 6422872, "fixed_assets": 4663104, "liabilities": 4664359, "long_term_liabilities": 2613997, "quarter": 1 }, { "assets": 9018449, "current_assets": 3015309, "current_liabilities": 2508002, "equity": 6438395, "fixed_assets": 6003140, "liabilities": 4699849, "long_term_liabilities": 2191847, "quarter": 2 }, { "assets": 9203989, "current_assets": 3966532, "current_liabilities": 2242915, "equity": 6699366, "fixed_assets": 5237457, "liabilities": 4735608, "long_term_liabilities": 2492693, "quarter": 3 }, { "assets": 9393346, "current_assets": 4556300, "current_liabilities": 2778700, "equity": 6791374, "fixed_assets": 4837046, "liabilities": 4771640, "long_term_liabilities": 1992940, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97195, "financing_cash_flow": -140040, "investing_cash_flow": -244817, "net_cash_flow": 2448167, "operating_cash_flow": 2758463, "quarter": 1 }, { "change_in_working_capital": -69755, "financing_cash_flow": -13383, "investing_cash_flow": -432702, "net_cash_flow": 2508063, "operating_cash_flow": 2544845, "quarter": 2 }, { "change_in_working_capital": 95032, "financing_cash_flow": -877, "investing_cash_flow": -215056, "net_cash_flow": 2091045, "operating_cash_flow": 2693804, "quarter": 3 }, { "change_in_working_capital": -3269, "financing_cash_flow": -85868, "investing_cash_flow": -225169, "net_cash_flow": 1938377, "operating_cash_flow": 2576622, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9388201341934029, "current_ratio": 2.035516167388978, "debt_to_equity_ratio": 0.7262107979109657, "profit_margin": 0.271284412870551, "quarter": 1, "return_on_assets": 0.2546872688957092, "return_on_equity": 0.35040119124279606 }, { "asset_turnover_ratio": 0.9261025925854878, "current_ratio": 1.2022753570371953, "debt_to_equity_ratio": 0.7299721436786653, "profit_margin": 0.2538065991068736, "quarter": 2, "return_on_assets": 0.23505094944818117, "return_on_equity": 0.32924276935478486 }, { "asset_turnover_ratio": 0.9135574803490095, "current_ratio": 1.7684718324145141, "debt_to_equity_ratio": 0.7068740534552076, "profit_margin": 0.26532897624784246, "quarter": 3, "return_on_assets": 0.24239327100456118, "return_on_equity": 0.33301434792486334 }, { "asset_turnover_ratio": 0.901182177256113, "current_ratio": 1.6397236117608953, "debt_to_equity_ratio": 0.7026030373235225, "profit_margin": 0.2563069425156135, "quarter": 4, "return_on_assets": 0.23097924850207796, "return_on_equity": 0.3194740858035502 } ], "income_statement": [ { "depreciation": 507881, "expenses": 5385318, "income_tax": 660124, "marketing_expense": 1060250, "net_income": 2910706, "net_profit": 2250582, "operational_expense": 3367600, "product_revenue": 2933322, "quarter": 1, "rd_expense": 941682, "revenue": 8296024, "salaries_expense": 1930860, "service_revenue": 5362702 }, { "depreciation": 425050, "expenses": 5420947, "income_tax": 811267, "marketing_expense": 841081, "net_income": 2931062, "net_profit": 2119795, "operational_expense": 2869822, "product_revenue": 3236352, "quarter": 2, "rd_expense": 1056535, "revenue": 8352009, "salaries_expense": 2124250, "service_revenue": 5115657 }, { "depreciation": 462819, "expenses": 5456813, "income_tax": 720575, "marketing_expense": 708900, "net_income": 2951560, "net_profit": 2230985, "operational_expense": 3465806, "product_revenue": 2417534, "quarter": 3, "rd_expense": 1074567, "revenue": 8408373, "salaries_expense": 2149147, "service_revenue": 5990839 }, { "depreciation": 406954, "expenses": 5492916, "income_tax": 802532, "marketing_expense": 599545, "net_income": 2972200, "net_profit": 2169668, "operational_expense": 2873612, "product_revenue": 2982765, "quarter": 4, "rd_expense": 994078, "revenue": 8465116, "salaries_expense": 2231139, "service_revenue": 5482351 } ], "market_conditions": { "gdp_growth": [ 0.05211814580849258, 0.05789302590396403, 0.049971624295708277, 0.05940471488850277 ], "inflation_rate": [ 0.0037457772475714066, 0.008617949262583635, 0.009460234163607788, 0.003921160328159588 ], "interest_rate": [ 0.01451014987393301, 0.012283218256716402, 0.010010030963465545, 0.008243822858776225 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 159184, "billable_hours_per_employee": 109, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 10156762, "net_revenue": 8050282, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 16737 }, { "average_project_size": 100147, "billable_hours_per_employee": 118, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 9439939, "net_revenue": 8112948, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 16867 }, { "average_project_size": 166107, "billable_hours_per_employee": 145, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 9335121, "net_revenue": 8176102, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 16998 }, { "average_project_size": 56072, "billable_hours_per_employee": 83, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 9942778, "net_revenue": 8239748, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 17130 } ], "balance_sheet": [ { "assets": 8901785, "current_assets": 3782345, "current_liabilities": 2523427, "equity": 5040913, "fixed_assets": 5119440, "liabilities": 5340426, "long_term_liabilities": 2816999, "quarter": 1 }, { "assets": 9117759, "current_assets": 4431963, "current_liabilities": 2516591, "equity": 5264095, "fixed_assets": 4685796, "liabilities": 5479829, "long_term_liabilities": 2963238, "quarter": 2 }, { "assets": 9338974, "current_assets": 3543690, "current_liabilities": 2747993, "equity": 5266010, "fixed_assets": 5795284, "liabilities": 5622871, "long_term_liabilities": 2874878, "quarter": 3 }, { "assets": 9565556, "current_assets": 4588176, "current_liabilities": 2324389, "equity": 5412747, "fixed_assets": 4977380, "liabilities": 5769647, "long_term_liabilities": 3445258, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11952, "financing_cash_flow": -17630, "investing_cash_flow": -201136, "net_cash_flow": 1494210, "operating_cash_flow": 2007027, "quarter": 1 }, { "change_in_working_capital": 48263, "financing_cash_flow": -71246, "investing_cash_flow": -375779, "net_cash_flow": 1389323, "operating_cash_flow": 1987867, "quarter": 2 }, { "change_in_working_capital": 95259, "financing_cash_flow": -86951, "investing_cash_flow": -466398, "net_cash_flow": 1439296, "operating_cash_flow": 1894748, "quarter": 3 }, { "change_in_working_capital": -17563, "financing_cash_flow": 50800, "investing_cash_flow": -323027, "net_cash_flow": 1718492, "operating_cash_flow": 2134802, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9043446904188317, "current_ratio": 1.49889218114889, "debt_to_equity_ratio": 1.0594164192081872, "profit_margin": 0.183789089624438, "quarter": 1, "return_on_assets": 0.1662086873587713, "return_on_equity": 0.2935091321750643 }, { "asset_turnover_ratio": 0.8897962755979841, "current_ratio": 1.7610978502267551, "debt_to_equity_ratio": 1.0409821631258553, "profit_margin": 0.20044070293560368, "quarter": 2, "return_on_assets": 0.17835139095034208, "return_on_equity": 0.30891634744433755 }, { "asset_turnover_ratio": 0.8754818248771224, "current_ratio": 1.289555686641123, "debt_to_equity_ratio": 1.0677668671346998, "profit_margin": 0.1895655166728595, "quarter": 3, "return_on_assets": 0.16596116447052964, "return_on_equity": 0.2943228364549251 }, { "asset_turnover_ratio": 0.8613977065211892, "current_ratio": 1.9739277719865307, "debt_to_equity_ratio": 1.0659369447712963, "profit_margin": 0.19622420491500467, "quarter": 4, "return_on_assets": 0.16902708007772888, "return_on_equity": 0.29870932448902565 } ], "income_statement": [ { "depreciation": 527473, "expenses": 6041813, "income_tax": 528915, "marketing_expense": 785398, "net_income": 2008469, "net_profit": 1479554, "operational_expense": 3178885, "product_revenue": 2340269, "quarter": 1, "rd_expense": 800642, "revenue": 8050282, "salaries_expense": 2295365, "service_revenue": 5710013 }, { "depreciation": 361702, "expenses": 6054346, "income_tax": 432437, "marketing_expense": 1036070, "net_income": 2058602, "net_profit": 1626165, "operational_expense": 3509801, "product_revenue": 2220888, "quarter": 2, "rd_expense": 786545, "revenue": 8112948, "salaries_expense": 2167440, "service_revenue": 5892060 }, { "depreciation": 344841, "expenses": 6066906, "income_tax": 559289, "marketing_expense": 994760, "net_income": 2109196, "net_profit": 1549907, "operational_expense": 3379032, "product_revenue": 1768428, "quarter": 3, "rd_expense": 1101220, "revenue": 8176102, "salaries_expense": 2136111, "service_revenue": 6407674 }, { "depreciation": 517964, "expenses": 6079491, "income_tax": 543419, "marketing_expense": 937624, "net_income": 2160257, "net_profit": 1616838, "operational_expense": 3275528, "product_revenue": 2560009, "quarter": 4, "rd_expense": 1195275, "revenue": 8239748, "salaries_expense": 2347049, "service_revenue": 5679739 } ], "market_conditions": { "gdp_growth": [ 0.04510273742286335, 0.04791638209184938, 0.04616871984072806, 0.060539476502129236 ], "inflation_rate": [ 0.011267827508131292, 0.009096559757272804, 0.007144653333036741, 0.005398620267509705 ], "interest_rate": [ 0.015108960204357879, 0.009435571752350862, 0.01690924213439509, 0.016570715324466797 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 56163, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 12279483, "net_revenue": 9725910, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 20220 }, { "average_project_size": 199109, "billable_hours_per_employee": 151, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 11001700, "net_revenue": 9512448, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 19776 }, { "average_project_size": 146533, "billable_hours_per_employee": 80, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 10431699, "net_revenue": 9303671, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 19342 }, { "average_project_size": 106135, "billable_hours_per_employee": 151, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 10641998, "net_revenue": 9099476, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 18918 } ], "balance_sheet": [ { "assets": 10156105, "current_assets": 4066993, "current_liabilities": 2296650, "equity": 7584339, "fixed_assets": 6089112, "liabilities": 4385525, "long_term_liabilities": 2088875, "quarter": 1 }, { "assets": 10360771, "current_assets": 3168544, "current_liabilities": 2598461, "equity": 7871203, "fixed_assets": 7192227, "liabilities": 4473308, "long_term_liabilities": 1874847, "quarter": 2 }, { "assets": 10569561, "current_assets": 4562394, "current_liabilities": 2067764, "equity": 7917098, "fixed_assets": 6007167, "liabilities": 4562849, "long_term_liabilities": 2495085, "quarter": 3 }, { "assets": 10782559, "current_assets": 4676718, "current_liabilities": 2493374, "equity": 7889809, "fixed_assets": 6105841, "liabilities": 4654182, "long_term_liabilities": 2160808, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14984, "financing_cash_flow": -26977, "investing_cash_flow": -104952, "net_cash_flow": 2380195, "operating_cash_flow": 2475607, "quarter": 1 }, { "change_in_working_capital": -36207, "financing_cash_flow": 138924, "investing_cash_flow": -218271, "net_cash_flow": 2296682, "operating_cash_flow": 2658534, "quarter": 2 }, { "change_in_working_capital": 33809, "financing_cash_flow": 53369, "investing_cash_flow": -459292, "net_cash_flow": 2220560, "operating_cash_flow": 2533688, "quarter": 3 }, { "change_in_working_capital": 18656, "financing_cash_flow": -26220, "investing_cash_flow": -419914, "net_cash_flow": 1738314, "operating_cash_flow": 2139053, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9576417337158291, "current_ratio": 1.770837088803257, "debt_to_equity_ratio": 0.5782343062460684, "profit_margin": 0.18648733126257594, "quarter": 1, "return_on_assets": 0.17858805122633137, "return_on_equity": 0.23914529664351764 }, { "asset_turnover_ratio": 0.9181216339980875, "current_ratio": 1.2193925558243899, "debt_to_equity_ratio": 0.5683131282473594, "profit_margin": 0.20854148164594435, "quarter": 2, "return_on_assets": 0.19146644588515663, "return_on_equity": 0.2520250081213761 }, { "asset_turnover_ratio": 0.8802324902614215, "current_ratio": 2.2064384523572325, "debt_to_equity_ratio": 0.5763284728823617, "profit_margin": 0.205336796625762, "quarter": 3, "return_on_assets": 0.18074411983619754, "return_on_equity": 0.24129876881655374 }, { "asset_turnover_ratio": 0.8439069055870689, "current_ratio": 1.875658445143007, "debt_to_equity_ratio": 0.589897930355475, "profit_margin": 0.19357510256634558, "quarter": 4, "return_on_assets": 0.16335936580546417, "return_on_equity": 0.22325407370444583 } ], "income_statement": [ { "depreciation": 661848, "expenses": 7135141, "income_tax": 777010, "marketing_expense": 931493, "net_income": 2590769, "net_profit": 1813759, "operational_expense": 4092006, "product_revenue": 3822389, "quarter": 1, "rd_expense": 771783, "revenue": 9725910, "salaries_expense": 2265061, "service_revenue": 5903521 }, { "depreciation": 674794, "expenses": 7020605, "income_tax": 508103, "marketing_expense": 1059003, "net_income": 2491843, "net_profit": 1983740, "operational_expense": 4044218, "product_revenue": 2215376, "quarter": 2, "rd_expense": 1285232, "revenue": 9512448, "salaries_expense": 3446884, "service_revenue": 7297072 }, { "depreciation": 623302, "expenses": 6907908, "income_tax": 485377, "marketing_expense": 777639, "net_income": 2395763, "net_profit": 1910386, "operational_expense": 4675478, "product_revenue": 3113076, "quarter": 3, "rd_expense": 804694, "revenue": 9303671, "salaries_expense": 2645336, "service_revenue": 6190595 }, { "depreciation": 377621, "expenses": 6797020, "income_tax": 541024, "marketing_expense": 921212, "net_income": 2302456, "net_profit": 1761432, "operational_expense": 4752035, "product_revenue": 2568873, "quarter": 4, "rd_expense": 972466, "revenue": 9099476, "salaries_expense": 2101705, "service_revenue": 6530603 } ], "market_conditions": { "gdp_growth": [ 0.04918326541882784, 0.053266387179229525, 0.04274846266111381, 0.047195360728525954 ], "inflation_rate": [ 0.010698032379273276, 0.004778640938244504, 0.008613147804562082, 0.0052023897958804015 ], "interest_rate": [ 0.011417032526538706, 0.014021753372783673, 0.015519161884524957, 0.014149231606815573 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 58915, "billable_hours_per_employee": 110, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 12135521, "net_revenue": 9470433, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 19689 }, { "average_project_size": 114634, "billable_hours_per_employee": 149, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 10573588, "net_revenue": 9505530, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 19762 }, { "average_project_size": 192062, "billable_hours_per_employee": 147, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 10977195, "net_revenue": 9540758, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 19835 }, { "average_project_size": 199258, "billable_hours_per_employee": 145, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 11410026, "net_revenue": 9576116, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 19909 } ], "balance_sheet": [ { "assets": 13855953, "current_assets": 5644131, "current_liabilities": 3237746, "equity": 9874676, "fixed_assets": 8211822, "liabilities": 6322940, "long_term_liabilities": 3085194, "quarter": 1 }, { "assets": 14069787, "current_assets": 5285640, "current_liabilities": 2877944, "equity": 9811817, "fixed_assets": 8784147, "liabilities": 6464027, "long_term_liabilities": 3586083, "quarter": 2 }, { "assets": 14286920, "current_assets": 6368683, "current_liabilities": 3327945, "equity": 10034358, "fixed_assets": 7918237, "liabilities": 6608263, "long_term_liabilities": 3280318, "quarter": 3 }, { "assets": 14507404, "current_assets": 4383733, "current_liabilities": 3888479, "equity": 10117570, "fixed_assets": 10123671, "liabilities": 6755717, "long_term_liabilities": 2867238, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84156, "financing_cash_flow": 197363, "investing_cash_flow": -107417, "net_cash_flow": 2520070, "operating_cash_flow": 2746033, "quarter": 1 }, { "change_in_working_capital": -46391, "financing_cash_flow": 53902, "investing_cash_flow": -117158, "net_cash_flow": 2467004, "operating_cash_flow": 2752498, "quarter": 2 }, { "change_in_working_capital": 36477, "financing_cash_flow": 10023, "investing_cash_flow": -345328, "net_cash_flow": 2684961, "operating_cash_flow": 2769552, "quarter": 3 }, { "change_in_working_capital": -76522, "financing_cash_flow": -154104, "investing_cash_flow": -316593, "net_cash_flow": 2402377, "operating_cash_flow": 2866320, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6834919979881572, "current_ratio": 1.743228468199791, "debt_to_equity_ratio": 0.6403187304575867, "profit_margin": 0.24726039453528684, "quarter": 1, "return_on_assets": 0.1690005010842632, "return_on_equity": 0.23713821091446444 }, { "asset_turnover_ratio": 0.6755987137545153, "current_ratio": 1.836602796996745, "debt_to_equity_ratio": 0.6588001997998943, "profit_margin": 0.23208143049361793, "quarter": 2, "return_on_assets": 0.1567939159277962, "return_on_equity": 0.22483674532454082 }, { "asset_turnover_ratio": 0.6677966979586922, "current_ratio": 1.9136983934530167, "debt_to_equity_ratio": 0.6585636071585247, "profit_margin": 0.246909207842815, "quarter": 3, "return_on_assets": 0.1648851536930283, "return_on_equity": 0.23476349956818363 }, { "asset_turnover_ratio": 0.6600847401781876, "current_ratio": 1.1273644527847522, "debt_to_equity_ratio": 0.6677213006680458, "profit_margin": 0.2470608125465481, "quarter": 4, "return_on_assets": 0.16308107225800011, "return_on_equity": 0.23383905423930845 } ], "income_statement": [ { "depreciation": 404370, "expenses": 6394111, "income_tax": 734659, "marketing_expense": 786635, "net_income": 3076322, "net_profit": 2341663, "operational_expense": 4325899, "product_revenue": 3508876, "quarter": 1, "rd_expense": 1154865, "revenue": 9470433, "salaries_expense": 3137651, "service_revenue": 5961557 }, { "depreciation": 546441, "expenses": 6403136, "income_tax": 896337, "marketing_expense": 659692, "net_income": 3102394, "net_profit": 2206057, "operational_expense": 4318214, "product_revenue": 2908625, "quarter": 2, "rd_expense": 728636, "revenue": 9505530, "salaries_expense": 2322750, "service_revenue": 6596905 }, { "depreciation": 413851, "expenses": 6412175, "income_tax": 772882, "marketing_expense": 675585, "net_income": 3128583, "net_profit": 2355701, "operational_expense": 4484357, "product_revenue": 3815994, "quarter": 3, "rd_expense": 769054, "revenue": 9540758, "salaries_expense": 2629077, "service_revenue": 5724764 }, { "depreciation": 500437, "expenses": 6421226, "income_tax": 789007, "marketing_expense": 742787, "net_income": 3154890, "net_profit": 2365883, "operational_expense": 4347608, "product_revenue": 2030154, "quarter": 4, "rd_expense": 744679, "revenue": 9576116, "salaries_expense": 2685750, "service_revenue": 7545962 } ], "market_conditions": { "gdp_growth": [ 0.026438553765341148, 0.02652383050991057, 0.03958115707030016, 0.03964896492432971 ], "inflation_rate": [ 0.005894538455649853, 0.003176923561672285, 0.006112497720664552, 0.011279631317910661 ], "interest_rate": [ 0.011563315158034583, 0.01159327885204656, 0.021100774894584888, 0.020028785565041857 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1994, "industry": "Advertising", "location": "Douglasport", "name": "Griffin, Short and Wilkins", "num_employees": 176, "region": "Latin America", "revenue_size": "Large", "website": "www.griffin,shortandwilkins.com" }

[ { "advertising_kpis": [ { "average_project_size": 132380, "billable_hours_per_employee": 107, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 111596426, "net_revenue": 88210419, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 501196 }, { "average_project_size": 150227, "billable_hours_per_employee": 149, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 104229729, "net_revenue": 88678521, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 503855 }, { "average_project_size": 167776, "billable_hours_per_employee": 133, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 103645248, "net_revenue": 89149107, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 506529 }, { "average_project_size": 159140, "billable_hours_per_employee": 110, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 103135504, "net_revenue": 89622190, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 509217 } ], "balance_sheet": [ { "assets": 118312807, "current_assets": 57867030, "current_liabilities": 36503510, "equity": 73811603, "fixed_assets": 60445777, "liabilities": 67583067, "long_term_liabilities": 31079557, "quarter": 1 }, { "assets": 120981001, "current_assets": 38434127, "current_liabilities": 27724302, "equity": 74306535, "fixed_assets": 82546874, "liabilities": 68430908, "long_term_liabilities": 40706606, "quarter": 2 }, { "assets": 123709368, "current_assets": 42898942, "current_liabilities": 34870457, "equity": 77490027, "fixed_assets": 80810426, "liabilities": 69289385, "long_term_liabilities": 34418928, "quarter": 3 }, { "assets": 126499266, "current_assets": 55571176, "current_liabilities": 35324390, "equity": 77484711, "fixed_assets": 70928090, "liabilities": 70158633, "long_term_liabilities": 34834243, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35199, "financing_cash_flow": -90811, "investing_cash_flow": -452397, "net_cash_flow": 27545772, "operating_cash_flow": 27947431, "quarter": 1 }, { "change_in_working_capital": 52602, "financing_cash_flow": 104866, "investing_cash_flow": -131198, "net_cash_flow": 25721330, "operating_cash_flow": 26019855, "quarter": 2 }, { "change_in_working_capital": -32178, "financing_cash_flow": -1126, "investing_cash_flow": -280322, "net_cash_flow": 28553986, "operating_cash_flow": 28880673, "quarter": 3 }, { "change_in_working_capital": -53200, "financing_cash_flow": -113622, "investing_cash_flow": -383480, "net_cash_flow": 26239174, "operating_cash_flow": 26774691, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7455694885169954, "current_ratio": 1.5852456380222066, "debt_to_equity_ratio": 0.915615760302618, "profit_margin": 0.26166821631354004, "quarter": 1, "return_on_assets": 0.19509183819804055, "return_on_equity": 0.31271320580857725 }, { "asset_turnover_ratio": 0.7329954312413071, "current_ratio": 1.386297371886946, "debt_to_equity_ratio": 0.9209271835915912, "profit_margin": 0.24534060508293773, "quarter": 2, "return_on_assets": 0.17983354262377116, "return_on_equity": 0.2927931170522216 }, { "asset_turnover_ratio": 0.7206334365882461, "current_ratio": 1.2302374471318227, "debt_to_equity_ratio": 0.8941716461138928, "profit_margin": 0.25878042726776834, "quarter": 3, "return_on_assets": 0.18648582862374657, "return_on_equity": 0.29771629838250024 }, { "asset_turnover_ratio": 0.708479921140412, "current_ratio": 1.5731673215022255, "debt_to_equity_ratio": 0.9054513089685525, "profit_margin": 0.235924585194805, "quarter": 4, "return_on_assets": 0.16714783151389986, "return_on_equity": 0.2728806460928789 } ], "income_statement": [ { "depreciation": 4865568, "expenses": 58972796, "income_tax": 6155760, "marketing_expense": 7096246, "net_income": 29237623, "net_profit": 23081863, "operational_expense": 30256544, "product_revenue": 20385925, "quarter": 1, "rd_expense": 7615302, "revenue": 88210419, "salaries_expense": 24590509, "service_revenue": 67824494 }, { "depreciation": 4263413, "expenses": 59338888, "income_tax": 7583191, "marketing_expense": 10331082, "net_income": 29339633, "net_profit": 21756442, "operational_expense": 31084012, "product_revenue": 31608586, "quarter": 2, "rd_expense": 8891417, "revenue": 88678521, "salaries_expense": 24112702, "service_revenue": 57069935 }, { "depreciation": 5810629, "expenses": 59707253, "income_tax": 6371810, "marketing_expense": 10052764, "net_income": 29441854, "net_profit": 23070044, "operational_expense": 30937668, "product_revenue": 24876728, "quarter": 3, "rd_expense": 11035616, "revenue": 89149107, "salaries_expense": 20549391, "service_revenue": 64272379 }, { "depreciation": 5630613, "expenses": 60077905, "income_tax": 8400207, "marketing_expense": 8117176, "net_income": 29544285, "net_profit": 21144078, "operational_expense": 30283042, "product_revenue": 24775887, "quarter": 4, "rd_expense": 11512747, "revenue": 89622190, "salaries_expense": 20780168, "service_revenue": 64846303 } ], "market_conditions": { "gdp_growth": [ 0.006553539467450265, 0.016369074626468173, 0.01339094821953659, 0.021935388280521266 ], "inflation_rate": [ 0.007786275864192505, 0.012933551752723916, 0.012644319580952041, 0.013667689999580873 ], "interest_rate": [ 0.02874961285629443, 0.029050747196617162, 0.026545400135350797, 0.03492322017052801 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 85924, "billable_hours_per_employee": 118, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 115357929, "net_revenue": 92684004, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 526614 }, { "average_project_size": 140050, "billable_hours_per_employee": 134, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 108291367, "net_revenue": 92120879, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 523414 }, { "average_project_size": 148330, "billable_hours_per_employee": 143, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 104781078, "net_revenue": 91561177, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 520234 }, { "average_project_size": 139558, "billable_hours_per_employee": 137, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 114319488, "net_revenue": 91004874, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 517073 } ], "balance_sheet": [ { "assets": 98175316, "current_assets": 32636645, "current_liabilities": 24998518, "equity": 71067842, "fixed_assets": 65538671, "liabilities": 52543841, "long_term_liabilities": 27545323, "quarter": 1 }, { "assets": 100895843, "current_assets": 39355231, "current_liabilities": 24197383, "equity": 72312060, "fixed_assets": 61540612, "liabilities": 53568391, "long_term_liabilities": 29371008, "quarter": 2 }, { "assets": 103691759, "current_assets": 43960504, "current_liabilities": 28057571, "equity": 73393267, "fixed_assets": 59731255, "liabilities": 54612919, "long_term_liabilities": 26555348, "quarter": 3 }, { "assets": 106565152, "current_assets": 32340215, "current_liabilities": 33116620, "equity": 74246456, "fixed_assets": 74224937, "liabilities": 55677814, "long_term_liabilities": 22561194, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56876, "financing_cash_flow": -188204, "investing_cash_flow": -292302, "net_cash_flow": 30155777, "operating_cash_flow": 30395921, "quarter": 1 }, { "change_in_working_capital": 54878, "financing_cash_flow": 175476, "investing_cash_flow": -299185, "net_cash_flow": 28414035, "operating_cash_flow": 28854990, "quarter": 2 }, { "change_in_working_capital": 47678, "financing_cash_flow": 95236, "investing_cash_flow": -213921, "net_cash_flow": 27783767, "operating_cash_flow": 28211821, "quarter": 3 }, { "change_in_working_capital": -24988, "financing_cash_flow": -8413, "investing_cash_flow": -223686, "net_cash_flow": 26821030, "operating_cash_flow": 27141555, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9440662661070528, "current_ratio": 1.3055431926004573, "debt_to_equity_ratio": 0.7393476363050393, "profit_margin": 0.2744418227766681, "quarter": 1, "return_on_assets": 0.2590912668923826, "return_on_equity": 0.35791669317889235 }, { "asset_turnover_ratio": 0.9130294793215613, "current_ratio": 1.626425097292546, "debt_to_equity_ratio": 0.7407947028476302, "profit_margin": 0.27121547548411906, "quarter": 2, "return_on_assets": 0.24762772436521494, "return_on_equity": 0.34551094243477504 }, { "asset_turnover_ratio": 0.8830130560327364, "current_ratio": 1.566796498527973, "debt_to_equity_ratio": 0.7441134756952569, "profit_margin": 0.26555389299986826, "quarter": 3, "return_on_assets": 0.23448755459920398, "return_on_equity": 0.33128961271065915 }, { "asset_turnover_ratio": 0.8539834297801218, "current_ratio": 0.9765554274560628, "debt_to_equity_ratio": 0.7499053422832734, "profit_margin": 0.2566798565096634, "quarter": 4, "return_on_assets": 0.21920034421759188, "return_on_equity": 0.31461593264465043 } ], "income_statement": [ { "depreciation": 4959554, "expenses": 59242395, "income_tax": 8005242, "marketing_expense": 6063884, "net_income": 33441609, "net_profit": 25436367, "operational_expense": 34941357, "product_revenue": 19805051, "quarter": 1, "rd_expense": 8418556, "revenue": 92684004, "salaries_expense": 19748371, "service_revenue": 72878953 }, { "depreciation": 3870382, "expenses": 58808285, "income_tax": 8327986, "marketing_expense": 8830770, "net_income": 33312594, "net_profit": 24984608, "operational_expense": 30906767, "product_revenue": 26588502, "quarter": 2, "rd_expense": 7694412, "revenue": 92120879, "salaries_expense": 29215195, "service_revenue": 65532377 }, { "depreciation": 3897394, "expenses": 58377357, "income_tax": 8869393, "marketing_expense": 7128399, "net_income": 33183820, "net_profit": 24314427, "operational_expense": 29512310, "product_revenue": 35704082, "quarter": 3, "rd_expense": 9987698, "revenue": 91561177, "salaries_expense": 25228662, "service_revenue": 55857095 }, { "depreciation": 3782437, "expenses": 57949586, "income_tax": 9696170, "marketing_expense": 10466911, "net_income": 33055288, "net_profit": 23359118, "operational_expense": 29155638, "product_revenue": 24810704, "quarter": 4, "rd_expense": 8350055, "revenue": 91004874, "salaries_expense": 23362883, "service_revenue": 66194170 } ], "market_conditions": { "gdp_growth": [ 0.035679490352701966, 0.03217279146526972, 0.03762661323055436, 0.0246986228478614 ], "inflation_rate": [ 0.012538461511393532, 0.011334242372360888, 0.013585359695962373, 0.015241570834158814 ], "interest_rate": [ 0.040302510623364596, 0.04147449668950018, 0.039293256815163276, 0.03915143572434995 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 156258, "billable_hours_per_employee": 88, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 31797582, "net_revenue": 27710690, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 157447 }, { "average_project_size": 176474, "billable_hours_per_employee": 102, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 34805618, "net_revenue": 27719622, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 157498 }, { "average_project_size": 93620, "billable_hours_per_employee": 137, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 33559680, "net_revenue": 27728557, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 157549 }, { "average_project_size": 180241, "billable_hours_per_employee": 102, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 33456828, "net_revenue": 27737495, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 157599 } ], "balance_sheet": [ { "assets": 29275077, "current_assets": 14242572, "current_liabilities": 6940046, "equity": 24669071, "fixed_assets": 15032505, "liabilities": 12311635, "long_term_liabilities": 5371589, "quarter": 1 }, { "assets": 30175985, "current_assets": 9460823, "current_liabilities": 5329635, "equity": 25693682, "fixed_assets": 20715162, "liabilities": 12634376, "long_term_liabilities": 7304741, "quarter": 2 }, { "assets": 31104619, "current_assets": 14336060, "current_liabilities": 6676783, "equity": 25487914, "fixed_assets": 16768559, "liabilities": 12965577, "long_term_liabilities": 6288794, "quarter": 3 }, { "assets": 32061830, "current_assets": 14293414, "current_liabilities": 5561125, "equity": 26671934, "fixed_assets": 17768416, "liabilities": 13305461, "long_term_liabilities": 7744336, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99062, "financing_cash_flow": -155399, "investing_cash_flow": -374014, "net_cash_flow": 9456292, "operating_cash_flow": 9440453, "quarter": 1 }, { "change_in_working_capital": 40826, "financing_cash_flow": 19875, "investing_cash_flow": -455248, "net_cash_flow": 9063477, "operating_cash_flow": 9228097, "quarter": 2 }, { "change_in_working_capital": 14773, "financing_cash_flow": -28549, "investing_cash_flow": -486937, "net_cash_flow": 8107348, "operating_cash_flow": 8752045, "quarter": 3 }, { "change_in_working_capital": 61549, "financing_cash_flow": -169331, "investing_cash_flow": -144097, "net_cash_flow": 9108265, "operating_cash_flow": 9343766, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9465624975128161, "current_ratio": 2.052230201356014, "debt_to_equity_ratio": 0.4990716918363079, "profit_margin": 0.27807423777610735, "quarter": 1, "return_on_assets": 0.26321464500332487, "return_on_equity": 0.31235991821499887 }, { "asset_turnover_ratio": 0.9185987466523462, "current_ratio": 1.7751352578553692, "debt_to_equity_ratio": 0.4917308465170543, "profit_margin": 0.29409033788411687, "quarter": 2, "return_on_assets": 0.2701510157829148, "return_on_equity": 0.31727928289919677 }, { "asset_turnover_ratio": 0.8914610720677851, "current_ratio": 2.147150806009421, "debt_to_equity_ratio": 0.5086951015292974, "profit_margin": 0.2650290096235444, "quarter": 3, "return_on_assets": 0.23626304504806828, "return_on_equity": 0.2883277148534007 }, { "asset_turnover_ratio": 0.8651251347786448, "current_ratio": 2.5702378565488098, "debt_to_equity_ratio": 0.49885625091903724, "profit_margin": 0.2853741839340575, "quarter": 4, "return_on_assets": 0.2468843793382973, "return_on_equity": 0.29677506700488987 } ], "income_statement": [ { "depreciation": 1734824, "expenses": 17453035, "income_tax": 2552026, "marketing_expense": 2161751, "net_income": 10257655, "net_profit": 7705629, "operational_expense": 11381514, "product_revenue": 7890578, "quarter": 1, "rd_expense": 3352060, "revenue": 27710690, "salaries_expense": 8639717, "service_revenue": 19820112 }, { "depreciation": 1076024, "expenses": 17495571, "income_tax": 2071978, "marketing_expense": 2397669, "net_income": 10224051, "net_profit": 8152073, "operational_expense": 9261724, "product_revenue": 6022230, "quarter": 2, "rd_expense": 3013821, "revenue": 27719622, "salaries_expense": 7531621, "service_revenue": 21697392 }, { "depreciation": 1403173, "expenses": 17538212, "income_tax": 2841473, "marketing_expense": 2100843, "net_income": 10190345, "net_profit": 7348872, "operational_expense": 9969320, "product_revenue": 7692065, "quarter": 3, "rd_expense": 2087064, "revenue": 27728557, "salaries_expense": 6677555, "service_revenue": 20036492 }, { "depreciation": 1428201, "expenses": 17580957, "income_tax": 2240973, "marketing_expense": 3371330, "net_income": 10156538, "net_profit": 7915565, "operational_expense": 9853011, "product_revenue": 5874999, "quarter": 4, "rd_expense": 2459936, "revenue": 27737495, "salaries_expense": 7766835, "service_revenue": 21862496 } ], "market_conditions": { "gdp_growth": [ 0.016622170741352926, 0.02435721244463545, 0.01586266356591388, 0.022215586685368112 ], "inflation_rate": [ 0.005270757801235826, 0.009004222687919708, 0.009170568290461284, 0.00865538736417151 ], "interest_rate": [ 0.03548299152160004, 0.03211666027278756, 0.033884724037014376, 0.028206269918267888 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 174828, "billable_hours_per_employee": 112, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 76569877, "net_revenue": 65044833, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 369573 }, { "average_project_size": 107062, "billable_hours_per_employee": 154, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 80183569, "net_revenue": 64440113, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 366137 }, { "average_project_size": 60243, "billable_hours_per_employee": 121, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 72758413, "net_revenue": 63841016, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 362733 }, { "average_project_size": 102534, "billable_hours_per_employee": 116, "client_concentration": 0.3, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 74881989, "net_revenue": 63247489, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 359361 } ], "balance_sheet": [ { "assets": 88921710, "current_assets": 34303722, "current_liabilities": 21321822, "equity": 52514080, "fixed_assets": 54617988, "liabilities": 47485997, "long_term_liabilities": 26164175, "quarter": 1 }, { "assets": 90877378, "current_assets": 41349898, "current_liabilities": 22051945, "equity": 53125582, "fixed_assets": 49527480, "liabilities": 48711189, "long_term_liabilities": 26659244, "quarter": 2 }, { "assets": 92876058, "current_assets": 27942694, "current_liabilities": 29096252, "equity": 52781435, "fixed_assets": 64933364, "liabilities": 49967993, "long_term_liabilities": 20871741, "quarter": 3 }, { "assets": 94918695, "current_assets": 30606917, "current_liabilities": 20790395, "equity": 53800396, "fixed_assets": 64311778, "liabilities": 51257223, "long_term_liabilities": 30466828, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50997, "financing_cash_flow": -34076, "investing_cash_flow": -283312, "net_cash_flow": 13619330, "operating_cash_flow": 13838916, "quarter": 1 }, { "change_in_working_capital": -39633, "financing_cash_flow": 55756, "investing_cash_flow": -331380, "net_cash_flow": 15703692, "operating_cash_flow": 15930000, "quarter": 2 }, { "change_in_working_capital": 43182, "financing_cash_flow": 177616, "investing_cash_flow": -332906, "net_cash_flow": 12791992, "operating_cash_flow": 13030932, "quarter": 3 }, { "change_in_working_capital": 39498, "financing_cash_flow": 97867, "investing_cash_flow": -388246, "net_cash_flow": 12404353, "operating_cash_flow": 12847965, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7314842798232287, "current_ratio": 1.6088550969049455, "debt_to_equity_ratio": 0.9042526689984858, "profit_margin": 0.17031893986106475, "quarter": 1, "return_on_assets": 0.12458562706452676, "return_on_equity": 0.2109599368397961 }, { "asset_turnover_ratio": 0.7090886028864081, "current_ratio": 1.8751134197006205, "debt_to_equity_ratio": 0.9169064538436492, "profit_margin": 0.17007097737398444, "quarter": 2, "return_on_assets": 0.12059539173764454, "return_on_equity": 0.20629219647890162 }, { "asset_turnover_ratio": 0.6873786137650244, "current_ratio": 0.96035372528393, "debt_to_equity_ratio": 0.9466963715556426, "profit_margin": 0.15465559006767687, "quarter": 3, "return_on_assets": 0.1063069451117316, "return_on_equity": 0.1870614165757335 }, { "asset_turnover_ratio": 0.6663333182151314, "current_ratio": 1.472166209444313, "debt_to_equity_ratio": 0.9527294743332373, "profit_margin": 0.16030555774316985, "quarter": 4, "return_on_assets": 0.10681693421933372, "return_on_equity": 0.1884544492943881 } ], "income_statement": [ { "depreciation": 2760549, "expenses": 50231379, "income_tax": 3735087, "marketing_expense": 7274766, "net_income": 14813454, "net_profit": 11078367, "operational_expense": 32652700, "product_revenue": 14625096, "quarter": 1, "rd_expense": 6681568, "revenue": 65044833, "salaries_expense": 24208793, "service_revenue": 50419737 }, { "depreciation": 4970607, "expenses": 50224538, "income_tax": 3256182, "marketing_expense": 8057016, "net_income": 14215575, "net_profit": 10959393, "operational_expense": 34184998, "product_revenue": 16621967, "quarter": 2, "rd_expense": 7147769, "revenue": 64440113, "salaries_expense": 25026295, "service_revenue": 47818146 }, { "depreciation": 3157562, "expenses": 50217699, "income_tax": 3749947, "marketing_expense": 6976484, "net_income": 13623317, "net_profit": 9873370, "operational_expense": 26872953, "product_revenue": 24319646, "quarter": 3, "rd_expense": 5257579, "revenue": 63841016, "salaries_expense": 19078951, "service_revenue": 39521370 }, { "depreciation": 2709041, "expenses": 50210860, "income_tax": 2897705, "marketing_expense": 6945305, "net_income": 13036629, "net_profit": 10138924, "operational_expense": 26861691, "product_revenue": 17773828, "quarter": 4, "rd_expense": 5699388, "revenue": 63247489, "salaries_expense": 19346003, "service_revenue": 45473661 } ], "market_conditions": { "gdp_growth": [ 0.016070013453859153, 0.02174736476133622, 0.018982435596297198, 0.00831747934416623 ], "inflation_rate": [ 0.017299448440784838, 0.014367730104518304, 0.01674494022605507, 0.016112339294891843 ], "interest_rate": [ 0.022597296252750976, 0.031481050330507486, 0.02330679645921379, 0.030239081730457713 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 61260, "billable_hours_per_employee": 114, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 25740210, "net_revenue": 20452162, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 116205 }, { "average_project_size": 57817, "billable_hours_per_employee": 84, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 24873235, "net_revenue": 20083287, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 114110 }, { "average_project_size": 84278, "billable_hours_per_employee": 110, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 24260235, "net_revenue": 19721065, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 112052 }, { "average_project_size": 112963, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 23709620, "net_revenue": 19365376, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 110031 } ], "balance_sheet": [ { "assets": 25581076, "current_assets": 8610575, "current_liabilities": 7238847, "equity": 17102848, "fixed_assets": 16970501, "liabilities": 12667922, "long_term_liabilities": 5429075, "quarter": 1 }, { "assets": 25993778, "current_assets": 11590771, "current_liabilities": 5427232, "equity": 17444366, "fixed_assets": 14403007, "liabilities": 12838098, "long_term_liabilities": 7410866, "quarter": 2 }, { "assets": 26413138, "current_assets": 13028417, "current_liabilities": 6224701, "equity": 17273208, "fixed_assets": 13384721, "liabilities": 13010559, "long_term_liabilities": 6785858, "quarter": 3 }, { "assets": 26839263, "current_assets": 9265789, "current_liabilities": 5290708, "equity": 17768108, "fixed_assets": 17573474, "liabilities": 13185337, "long_term_liabilities": 7894629, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37954, "financing_cash_flow": 145287, "investing_cash_flow": -352227, "net_cash_flow": 4808023, "operating_cash_flow": 5278195, "quarter": 1 }, { "change_in_working_capital": -56271, "financing_cash_flow": 195945, "investing_cash_flow": -114084, "net_cash_flow": 4791911, "operating_cash_flow": 5213927, "quarter": 2 }, { "change_in_working_capital": 91694, "financing_cash_flow": -77191, "investing_cash_flow": -262640, "net_cash_flow": 4432729, "operating_cash_flow": 4980860, "quarter": 3 }, { "change_in_working_capital": 7850, "financing_cash_flow": 86011, "investing_cash_flow": -185361, "net_cash_flow": 4852355, "operating_cash_flow": 4894648, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7995035861665866, "current_ratio": 1.1894953712932461, "debt_to_equity_ratio": 0.74069079021225, "profit_margin": 0.204853354867813, "quarter": 1, "return_on_assets": 0.16378099185507286, "return_on_equity": 0.2449705452565561 }, { "asset_turnover_ratio": 0.7726190090567058, "current_ratio": 2.1356689745343482, "debt_to_equity_ratio": 0.7359452329766527, "profit_margin": 0.21354502378022083, "quarter": 2, "return_on_assets": 0.1649889446620649, "return_on_equity": 0.24584934757732096 }, { "asset_turnover_ratio": 0.746638472111871, "current_ratio": 2.09301892572832, "debt_to_equity_ratio": 0.7532219261181826, "profit_margin": 0.19626876134732074, "quarter": 3, "return_on_assets": 0.146541808095653, "return_on_equity": 0.2240828107899818 }, { "asset_turnover_ratio": 0.7215315860200782, "current_ratio": 1.7513325248719076, "debt_to_equity_ratio": 0.7420788414838541, "profit_margin": 0.2124504063334479, "quarter": 4, "return_on_assets": 0.15328967863238271, "return_on_equity": 0.23154868261719255 } ], "income_statement": [ { "depreciation": 1088501, "expenses": 14782838, "income_tax": 1479630, "marketing_expense": 2442937, "net_income": 5669324, "net_profit": 4189694, "operational_expense": 9214097, "product_revenue": 5595957, "quarter": 1, "rd_expense": 1955891, "revenue": 20452162, "salaries_expense": 5650451, "service_revenue": 14856205 }, { "depreciation": 925241, "expenses": 14567742, "income_tax": 1226859, "marketing_expense": 2477341, "net_income": 5515545, "net_profit": 4288686, "operational_expense": 10147047, "product_revenue": 5744817, "quarter": 2, "rd_expense": 1742752, "revenue": 20083287, "salaries_expense": 4939007, "service_revenue": 14338470 }, { "depreciation": 1110231, "expenses": 14355776, "income_tax": 1494660, "marketing_expense": 1712718, "net_income": 5365289, "net_profit": 3870629, "operational_expense": 9277062, "product_revenue": 5104912, "quarter": 3, "rd_expense": 2641797, "revenue": 19721065, "salaries_expense": 4899067, "service_revenue": 14616153 }, { "depreciation": 780466, "expenses": 14146894, "income_tax": 1104300, "marketing_expense": 1493082, "net_income": 5218482, "net_profit": 4114182, "operational_expense": 7992984, "product_revenue": 4278308, "quarter": 4, "rd_expense": 1775523, "revenue": 19365376, "salaries_expense": 7062462, "service_revenue": 15087068 } ], "market_conditions": { "gdp_growth": [ 0.004841120999878896, 0.02144241239778135, 0.004165369698908591, 0.01697913317229601 ], "inflation_rate": [ 0.019498665112217702, 0.01529483591148333, 0.018186784889474325, 0.018791146643576884 ], "interest_rate": [ 0.0259588733473397, 0.027876672183250913, 0.022569873090173352, 0.02195724058748757 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 58059, "billable_hours_per_employee": 158, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 79169119, "net_revenue": 70764546, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 402071 }, { "average_project_size": 69933, "billable_hours_per_employee": 160, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 90477179, "net_revenue": 71275982, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 404977 }, { "average_project_size": 166437, "billable_hours_per_employee": 134, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 90544863, "net_revenue": 71791114, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 407904 }, { "average_project_size": 172031, "billable_hours_per_employee": 138, "client_concentration": 0.4, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 91724398, "net_revenue": 72309970, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 410852 } ], "balance_sheet": [ { "assets": 104758326, "current_assets": 37905723, "current_liabilities": 28420843, "equity": 72439954, "fixed_assets": 66852603, "liabilities": 49406218, "long_term_liabilities": 20985375, "quarter": 1 }, { "assets": 108159357, "current_assets": 47914798, "current_liabilities": 24948829, "equity": 76484377, "fixed_assets": 60244559, "liabilities": 50439154, "long_term_liabilities": 25490325, "quarter": 2 }, { "assets": 111670803, "current_assets": 48586546, "current_liabilities": 28640898, "equity": 78564497, "fixed_assets": 63084257, "liabilities": 51493685, "long_term_liabilities": 22852787, "quarter": 3 }, { "assets": 115296251, "current_assets": 55464603, "current_liabilities": 28260747, "equity": 80111675, "fixed_assets": 59831648, "liabilities": 52570263, "long_term_liabilities": 24309516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38488, "financing_cash_flow": -100708, "investing_cash_flow": -119745, "net_cash_flow": 19738172, "operating_cash_flow": 19995079, "quarter": 1 }, { "change_in_working_capital": -58047, "financing_cash_flow": 198464, "investing_cash_flow": -226446, "net_cash_flow": 23088110, "operating_cash_flow": 23467737, "quarter": 2 }, { "change_in_working_capital": 39669, "financing_cash_flow": -127705, "investing_cash_flow": -331234, "net_cash_flow": 21913840, "operating_cash_flow": 22337869, "quarter": 3 }, { "change_in_working_capital": -53682, "financing_cash_flow": -74079, "investing_cash_flow": -253515, "net_cash_flow": 19671246, "operating_cash_flow": 20073331, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6755028330635983, "current_ratio": 1.3337297208249594, "debt_to_equity_ratio": 0.682029947175284, "profit_margin": 0.24147467857703772, "quarter": 1, "return_on_assets": 0.16311682949191075, "return_on_equity": 0.23588979639606067 }, { "asset_turnover_ratio": 0.658990437600327, "current_ratio": 1.9205229231399998, "debt_to_equity_ratio": 0.6594700248391904, "profit_margin": 0.26326082746920276, "quarter": 2, "return_on_assets": 0.17348636789695412, "return_on_equity": 0.24533342279822715 }, { "asset_turnover_ratio": 0.6428816850184197, "current_ratio": 1.696404421397681, "debt_to_equity_ratio": 0.6554319949378662, "profit_margin": 0.256123327463619, "quarter": 3, "return_on_assets": 0.16465699633233585, "return_on_equity": 0.23404183444336188 }, { "asset_turnover_ratio": 0.6271667064005403, "current_ratio": 1.962602156269967, "debt_to_equity_ratio": 0.6562122562036058, "profit_margin": 0.24043277849513697, "quarter": 4, "return_on_assets": 0.1507914337995257, "return_on_equity": 0.21701814373497996 } ], "income_statement": [ { "depreciation": 2907233, "expenses": 46606344, "income_tax": 7070356, "marketing_expense": 8342051, "net_income": 24158202, "net_profit": 17087846, "operational_expense": 28595822, "product_revenue": 28016604, "quarter": 1, "rd_expense": 7824338, "revenue": 70764546, "salaries_expense": 19525364, "service_revenue": 42747942 }, { "depreciation": 4703563, "expenses": 47120885, "income_tax": 5390923, "marketing_expense": 6666207, "net_income": 24155097, "net_profit": 18764174, "operational_expense": 31841569, "product_revenue": 18087053, "quarter": 2, "rd_expense": 8178790, "revenue": 71275982, "salaries_expense": 16179453, "service_revenue": 53188929 }, { "depreciation": 3950490, "expenses": 47641108, "income_tax": 5762627, "marketing_expense": 7987156, "net_income": 24150006, "net_profit": 18387379, "operational_expense": 26535527, "product_revenue": 19392542, "quarter": 3, "rd_expense": 5070543, "revenue": 71791114, "salaries_expense": 23377638, "service_revenue": 52398572 }, { "depreciation": 2687644, "expenses": 48167074, "income_tax": 6757209, "marketing_expense": 8853611, "net_income": 24142896, "net_profit": 17385687, "operational_expense": 25517289, "product_revenue": 20138880, "quarter": 4, "rd_expense": 7338616, "revenue": 72309970, "salaries_expense": 20806561, "service_revenue": 52171090 } ], "market_conditions": { "gdp_growth": [ 0.006622528459435438, 0.0072666888505576975, 0.01003296161343595, 0.011225562747684846 ], "inflation_rate": [ 0.016156151159105257, 0.016475147362284344, 0.012578718353517671, 0.018544122025352695 ], "interest_rate": [ 0.022403784999520886, 0.026367325270538394, 0.026825237172499825, 0.02054687371532196 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 1998, "industry": "Advertising", "location": "New Aaronstad", "name": "Lucas Ltd", "num_employees": 717, "region": "Europe", "revenue_size": "Large", "website": "www.lucasltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 153025, "billable_hours_per_employee": 108, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 82647913, "net_revenue": 74333796, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 103673 }, { "average_project_size": 87197, "billable_hours_per_employee": 143, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 82853260, "net_revenue": 74933192, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 104509 }, { "average_project_size": 180143, "billable_hours_per_employee": 151, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 95310002, "net_revenue": 75537422, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 105352 }, { "average_project_size": 110154, "billable_hours_per_employee": 151, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 90640738, "net_revenue": 76146524, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 106202 } ], "balance_sheet": [ { "assets": 75345169, "current_assets": 27678674, "current_liabilities": 22629464, "equity": 42140068, "fixed_assets": 47666495, "liabilities": 44095274, "long_term_liabilities": 21465810, "quarter": 1 }, { "assets": 77144357, "current_assets": 32435148, "current_liabilities": 26931876, "equity": 43011167, "fixed_assets": 44709209, "liabilities": 45013766, "long_term_liabilities": 18081890, "quarter": 2 }, { "assets": 78986508, "current_assets": 36630614, "current_liabilities": 19394376, "equity": 44454734, "fixed_assets": 42355894, "liabilities": 45951391, "long_term_liabilities": 26557015, "quarter": 3 }, { "assets": 80872649, "current_assets": 34958378, "current_liabilities": 22712359, "equity": 44760124, "fixed_assets": 45914271, "liabilities": 46908546, "long_term_liabilities": 24196187, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3199, "financing_cash_flow": 23036, "investing_cash_flow": -254870, "net_cash_flow": 14372544, "operating_cash_flow": 14705010, "quarter": 1 }, { "change_in_working_capital": 29417, "financing_cash_flow": 56077, "investing_cash_flow": -344920, "net_cash_flow": 13627095, "operating_cash_flow": 14054570, "quarter": 2 }, { "change_in_working_capital": -99070, "financing_cash_flow": -64171, "investing_cash_flow": -145112, "net_cash_flow": 15263625, "operating_cash_flow": 15593666, "quarter": 3 }, { "change_in_working_capital": -70744, "financing_cash_flow": -193857, "investing_cash_flow": -494990, "net_cash_flow": 14952174, "operating_cash_flow": 15120994, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9865768036169644, "current_ratio": 1.2231254792424602, "debt_to_equity_ratio": 1.0463977893913223, "profit_margin": 0.14650365763642692, "quarter": 1, "return_on_assets": 0.14453711026914015, "return_on_equity": 0.25842798829845265 }, { "asset_turnover_ratio": 0.9713373072770572, "current_ratio": 1.2043404625804752, "debt_to_equity_ratio": 1.0465599782493695, "profit_margin": 0.1452036902418357, "quarter": 2, "return_on_assets": 0.1410417614861966, "return_on_equity": 0.25297095519403134 }, { "asset_turnover_ratio": 0.9563332259225842, "current_ratio": 1.8887235144868801, "debt_to_equity_ratio": 1.0336669880872529, "profit_margin": 0.15117827293602898, "quarter": 3, "return_on_assets": 0.14457680544631749, "return_on_equity": 0.25688191048449416 }, { "asset_turnover_ratio": 0.9415608978011837, "current_ratio": 1.5391786471849973, "debt_to_equity_ratio": 1.0479985712282656, "profit_margin": 0.14177956435673938, "quarter": 4, "return_on_assets": 0.13349409390559225, "return_on_equity": 0.24119729873849322 } ], "income_statement": [ { "depreciation": 3814837, "expenses": 59389713, "income_tax": 4053910, "marketing_expense": 7503830, "net_income": 14944083, "net_profit": 10890173, "operational_expense": 31298130, "product_revenue": 25241676, "quarter": 1, "rd_expense": 8928819, "revenue": 74333796, "salaries_expense": 20245130, "service_revenue": 49092120 }, { "depreciation": 3173994, "expenses": 60135132, "income_tax": 3917484, "marketing_expense": 8806450, "net_income": 14798060, "net_profit": 10880576, "operational_expense": 30154079, "product_revenue": 22229488, "quarter": 2, "rd_expense": 8712543, "revenue": 74933192, "salaries_expense": 19719371, "service_revenue": 52703704 }, { "depreciation": 4174049, "expenses": 60889907, "income_tax": 3227898, "marketing_expense": 11482257, "net_income": 14647515, "net_profit": 11419617, "operational_expense": 39872482, "product_revenue": 26918119, "quarter": 3, "rd_expense": 7164379, "revenue": 75537422, "salaries_expense": 19967850, "service_revenue": 48619303 }, { "depreciation": 4324973, "expenses": 61654156, "income_tax": 3696347, "marketing_expense": 10407951, "net_income": 14492368, "net_profit": 10796021, "operational_expense": 37336505, "product_revenue": 18587729, "quarter": 4, "rd_expense": 9382593, "revenue": 76146524, "salaries_expense": 27250478, "service_revenue": 57558795 } ], "market_conditions": { "gdp_growth": [ 0.04529955224238766, 0.03730854860534713, 0.0417887293204755, 0.03637821615593572 ], "inflation_rate": [ 0.00707882571864771, 0.004306770562864563, 0.01118622021345508, 0.00893552310002647 ], "interest_rate": [ 0.017663237121234326, 0.02216129473004057, 0.01667839362352138, 0.0172096337198742 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 184818, "billable_hours_per_employee": 107, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 100095622, "net_revenue": 81463241, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 113617 }, { "average_project_size": 127164, "billable_hours_per_employee": 117, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 93476837, "net_revenue": 80610714, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 112428 }, { "average_project_size": 65830, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 96448009, "net_revenue": 79767110, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 111251 }, { "average_project_size": 151662, "billable_hours_per_employee": 93, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.6, "gross_billings": 102333092, "net_revenue": 78932334, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 110087 } ], "balance_sheet": [ { "assets": 89864305, "current_assets": 29659186, "current_liabilities": 25193280, "equity": 64575144, "fixed_assets": 60205119, "liabilities": 45858550, "long_term_liabilities": 20665270, "quarter": 1 }, { "assets": 91631261, "current_assets": 35481984, "current_liabilities": 22305388, "equity": 64917825, "fixed_assets": 56149277, "liabilities": 47147761, "long_term_liabilities": 24842373, "quarter": 2 }, { "assets": 93432959, "current_assets": 36963889, "current_liabilities": 19803895, "equity": 64402953, "fixed_assets": 56469070, "liabilities": 48473215, "long_term_liabilities": 28669320, "quarter": 3 }, { "assets": 95270083, "current_assets": 33300203, "current_liabilities": 21043954, "equity": 64516550, "fixed_assets": 61969880, "liabilities": 49835931, "long_term_liabilities": 28791977, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39302, "financing_cash_flow": 599, "investing_cash_flow": -297950, "net_cash_flow": 24745874, "operating_cash_flow": 24987764, "quarter": 1 }, { "change_in_working_capital": -26406, "financing_cash_flow": 85550, "investing_cash_flow": -244261, "net_cash_flow": 23092736, "operating_cash_flow": 23318316, "quarter": 2 }, { "change_in_working_capital": -80327, "financing_cash_flow": 130246, "investing_cash_flow": -296003, "net_cash_flow": 23985763, "operating_cash_flow": 24216092, "quarter": 3 }, { "change_in_working_capital": -20578, "financing_cash_flow": 33415, "investing_cash_flow": -147997, "net_cash_flow": 22245959, "operating_cash_flow": 22561877, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9065138933640003, "current_ratio": 1.1772657629336076, "debt_to_equity_ratio": 0.7101579208247681, "profit_margin": 0.25249902591034895, "quarter": 1, "return_on_assets": 0.228893875048608, "return_on_equity": 0.31853415611430924 }, { "asset_turnover_ratio": 0.8797293971541, "current_ratio": 1.5907360140966837, "debt_to_equity_ratio": 0.7262683400129317, "profit_margin": 0.2534939090106558, "quarter": 2, "return_on_assets": 0.22300604375618055, "return_on_equity": 0.3147721754387181 }, { "asset_turnover_ratio": 0.8537363137562624, "current_ratio": 1.8664959090118383, "debt_to_equity_ratio": 0.7526551616352126, "profit_margin": 0.24374969834058172, "quarter": 3, "return_on_assets": 0.20809796894048918, "return_on_equity": 0.3018993399262298 }, { "asset_turnover_ratio": 0.828511233689174, "current_ratio": 1.5824118889444445, "debt_to_equity_ratio": 0.7724518902514161, "profit_margin": 0.2417564137910834, "quarter": 4, "return_on_assets": 0.20029790464232092, "return_on_equity": 0.2957752390665651 } ], "income_statement": [ { "depreciation": 4418375, "expenses": 52457341, "income_tax": 8436511, "marketing_expense": 8762335, "net_income": 29005900, "net_profit": 20569389, "operational_expense": 36619564, "product_revenue": 30172164, "quarter": 1, "rd_expense": 5965761, "revenue": 81463241, "salaries_expense": 19470004, "service_revenue": 51291077 }, { "depreciation": 2883991, "expenses": 52425502, "income_tax": 7750887, "marketing_expense": 7129594, "net_income": 28185212, "net_profit": 20434325, "operational_expense": 30529473, "product_revenue": 27121561, "quarter": 2, "rd_expense": 6307915, "revenue": 80610714, "salaries_expense": 22935460, "service_revenue": 53489153 }, { "depreciation": 4772883, "expenses": 52393682, "income_tax": 7930219, "marketing_expense": 8919287, "net_income": 27373428, "net_profit": 19443209, "operational_expense": 29170432, "product_revenue": 30120743, "quarter": 3, "rd_expense": 6482013, "revenue": 79767110, "salaries_expense": 21312280, "service_revenue": 49646367 }, { "depreciation": 3479479, "expenses": 52361882, "income_tax": 7488054, "marketing_expense": 9236676, "net_income": 26570452, "net_profit": 19082398, "operational_expense": 33992574, "product_revenue": 28463026, "quarter": 4, "rd_expense": 7951742, "revenue": 78932334, "salaries_expense": 19331296, "service_revenue": 50469308 } ], "market_conditions": { "gdp_growth": [ 0.06251681471357749, 0.0534368965761225, 0.060305807672963015, 0.06169414243266298 ], "inflation_rate": [ 0.0038286496188577215, 0.0002797801555570424, 0.009894635728409264, 0.0025753320589058807 ], "interest_rate": [ 0.018537545074081674, 0.016895687838080577, 0.019690086047388658, 0.01821489076865888 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 132260, "billable_hours_per_employee": 153, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 65025421, "net_revenue": 55579447, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 77517 }, { "average_project_size": 85765, "billable_hours_per_employee": 154, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 69406405, "net_revenue": 55282467, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 77102 }, { "average_project_size": 84872, "billable_hours_per_employee": 124, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 61389948, "net_revenue": 54987074, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 76690 }, { "average_project_size": 109407, "billable_hours_per_employee": 150, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 65538220, "net_revenue": 54693260, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 76281 } ], "balance_sheet": [ { "assets": 77770666, "current_assets": 24238874, "current_liabilities": 18403049, "equity": 56552915, "fixed_assets": 53531792, "liabilities": 31312829, "long_term_liabilities": 12909780, "quarter": 1 }, { "assets": 78775929, "current_assets": 29793271, "current_liabilities": 14417974, "equity": 56703551, "fixed_assets": 48982658, "liabilities": 31572179, "long_term_liabilities": 17154205, "quarter": 2 }, { "assets": 79794186, "current_assets": 29498548, "current_liabilities": 17855776, "equity": 57277885, "fixed_assets": 50295638, "liabilities": 31833678, "long_term_liabilities": 13977902, "quarter": 3 }, { "assets": 80825605, "current_assets": 35059150, "current_liabilities": 18874009, "equity": 58378787, "fixed_assets": 45766455, "liabilities": 32097343, "long_term_liabilities": 13223334, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13731, "financing_cash_flow": -37242, "investing_cash_flow": -213000, "net_cash_flow": 13912042, "operating_cash_flow": 14208092, "quarter": 1 }, { "change_in_working_capital": 88464, "financing_cash_flow": 39405, "investing_cash_flow": -257681, "net_cash_flow": 12301297, "operating_cash_flow": 12505929, "quarter": 2 }, { "change_in_working_capital": 96207, "financing_cash_flow": 147609, "investing_cash_flow": -382177, "net_cash_flow": 12255366, "operating_cash_flow": 12523624, "quarter": 3 }, { "change_in_working_capital": -45713, "financing_cash_flow": -81175, "investing_cash_flow": -299310, "net_cash_flow": 12689094, "operating_cash_flow": 13049955, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7146582363072472, "current_ratio": 1.3171118546714733, "debt_to_equity_ratio": 0.5536908044439443, "profit_margin": 0.18163329332873715, "quarter": 1, "return_on_assets": 0.1298057290649922, "return_on_equity": 0.17850676662732592 }, { "asset_turnover_ratio": 0.7017685186549816, "current_ratio": 2.066397886415942, "debt_to_equity_ratio": 0.5567936829917407, "profit_margin": 0.1718411191743668, "quarter": 2, "return_on_assets": 0.12059268764700953, "return_on_equity": 0.1675344988535198 }, { "asset_turnover_ratio": 0.6891112843735256, "current_ratio": 1.6520451421433602, "debt_to_equity_ratio": 0.5557760730864976, "profit_margin": 0.1694466775955382, "quarter": 3, "return_on_assets": 0.11676761763068803, "return_on_equity": 0.1626697110062636 }, { "asset_turnover_ratio": 0.6766823458976893, "current_ratio": 1.8575359373835203, "debt_to_equity_ratio": 0.5498117492574829, "profit_margin": 0.17644815832883248, "quarter": 4, "return_on_assets": 0.11939935370728125, "return_on_equity": 0.16530876189668003 } ], "income_statement": [ { "depreciation": 4113014, "expenses": 42411449, "income_tax": 3072920, "marketing_expense": 7554247, "net_income": 13167998, "net_profit": 10095078, "operational_expense": 22872592, "product_revenue": 15757500, "quarter": 1, "rd_expense": 4683311, "revenue": 55579447, "salaries_expense": 12923266, "service_revenue": 39821947 }, { "depreciation": 3006128, "expenses": 42452875, "income_tax": 3329791, "marketing_expense": 7906427, "net_income": 12829592, "net_profit": 9499801, "operational_expense": 22294197, "product_revenue": 16005494, "quarter": 2, "rd_expense": 5348605, "revenue": 55282467, "salaries_expense": 18252389, "service_revenue": 39276973 }, { "depreciation": 3206247, "expenses": 42494341, "income_tax": 3175356, "marketing_expense": 7918488, "net_income": 12492733, "net_profit": 9317377, "operational_expense": 23208196, "product_revenue": 11682820, "quarter": 3, "rd_expense": 5319636, "revenue": 54987074, "salaries_expense": 16426067, "service_revenue": 43304254 }, { "depreciation": 3399430, "expenses": 42535848, "income_tax": 2506887, "marketing_expense": 7250640, "net_income": 12157412, "net_profit": 9650525, "operational_expense": 24352915, "product_revenue": 15564227, "quarter": 4, "rd_expense": 8400289, "revenue": 54693260, "salaries_expense": 14185510, "service_revenue": 39129033 } ], "market_conditions": { "gdp_growth": [ 0.029502641810156716, 0.03654738107932328, 0.04043163555424909, 0.027891362942654693 ], "inflation_rate": [ 0.013500002605424926, 0.013304195077319707, 0.005619767558817718, 0.011034751962324847 ], "interest_rate": [ 0.010923854781863447, 0.011163818503942389, 0.020070412183531214, 0.019106046065486732 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 189362, "billable_hours_per_employee": 104, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 71380944, "net_revenue": 59783394, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 83380 }, { "average_project_size": 160127, "billable_hours_per_employee": 100, "client_concentration": 0.4, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 67338650, "net_revenue": 60177517, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 83930 }, { "average_project_size": 163931, "billable_hours_per_employee": 95, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 70291259, "net_revenue": 60574238, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 84483 }, { "average_project_size": 110399, "billable_hours_per_employee": 149, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 75685923, "net_revenue": 60973575, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 85040 } ], "balance_sheet": [ { "assets": 78425580, "current_assets": 33090626, "current_liabilities": 15910744, "equity": 57757240, "fixed_assets": 45334954, "liabilities": 36193415, "long_term_liabilities": 20282671, "quarter": 1 }, { "assets": 79923962, "current_assets": 26141444, "current_liabilities": 16670864, "equity": 58056556, "fixed_assets": 53782518, "liabilities": 37086891, "long_term_liabilities": 20416027, "quarter": 2 }, { "assets": 81450970, "current_assets": 32540051, "current_liabilities": 15751699, "equity": 58248208, "fixed_assets": 48910919, "liabilities": 38002424, "long_term_liabilities": 22250725, "quarter": 3 }, { "assets": 83007154, "current_assets": 34118584, "current_liabilities": 21279628, "equity": 60698101, "fixed_assets": 48888570, "liabilities": 38940558, "long_term_liabilities": 17660930, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96707, "financing_cash_flow": -180430, "investing_cash_flow": -407155, "net_cash_flow": 18907795, "operating_cash_flow": 19097297, "quarter": 1 }, { "change_in_working_capital": -16429, "financing_cash_flow": -169794, "investing_cash_flow": -401167, "net_cash_flow": 17542952, "operating_cash_flow": 17434180, "quarter": 2 }, { "change_in_working_capital": 55162, "financing_cash_flow": -93220, "investing_cash_flow": -469074, "net_cash_flow": 17104529, "operating_cash_flow": 17388756, "quarter": 3 }, { "change_in_working_capital": -52694, "financing_cash_flow": 32492, "investing_cash_flow": -182352, "net_cash_flow": 18425617, "operating_cash_flow": 19069323, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7622945727656716, "current_ratio": 2.0797661001899095, "debt_to_equity_ratio": 0.6266472393763968, "profit_margin": 0.25968875236491257, "quarter": 1, "return_on_assets": 0.19795932653606133, "return_on_equity": 0.26879876877773246 }, { "asset_turnover_ratio": 0.7529346080215593, "current_ratio": 1.568091731778269, "debt_to_equity_ratio": 0.6388062529923407, "profit_margin": 0.25290982012434976, "quarter": 2, "return_on_assets": 0.19042455628013036, "return_on_equity": 0.2621492911153738 }, { "asset_turnover_ratio": 0.7436895840528357, "current_ratio": 2.065812138741351, "debt_to_equity_ratio": 0.6524221998383195, "profit_margin": 0.24432271025844354, "quarter": 3, "return_on_assets": 0.18170025476676338, "return_on_equity": 0.254079267125265 }, { "asset_turnover_ratio": 0.7345580719464252, "current_ratio": 1.6033449456917197, "debt_to_equity_ratio": 0.6415449142305127, "profit_margin": 0.27276578419421854, "quarter": 4, "return_on_assets": 0.2003623085306599, "return_on_equity": 0.27400371224134346 } ], "income_statement": [ { "depreciation": 3572222, "expenses": 38944516, "income_tax": 5313803, "marketing_expense": 6178411, "net_income": 20838878, "net_profit": 15525075, "operational_expense": 22760991, "product_revenue": 22885914, "quarter": 1, "rd_expense": 6377753, "revenue": 59783394, "salaries_expense": 17542671, "service_revenue": 36897480 }, { "depreciation": 2214695, "expenses": 39304295, "income_tax": 5653737, "marketing_expense": 7852328, "net_income": 20873222, "net_profit": 15219485, "operational_expense": 21484614, "product_revenue": 16051499, "quarter": 2, "rd_expense": 5870898, "revenue": 60177517, "salaries_expense": 14908185, "service_revenue": 44126018 }, { "depreciation": 2589094, "expenses": 39667398, "income_tax": 6107178, "marketing_expense": 6072270, "net_income": 20906840, "net_profit": 14799662, "operational_expense": 23647376, "product_revenue": 23964647, "quarter": 3, "rd_expense": 6183069, "revenue": 60574238, "salaries_expense": 14471664, "service_revenue": 36609591 }, { "depreciation": 2437818, "expenses": 40033855, "income_tax": 4308215, "marketing_expense": 7945758, "net_income": 20939720, "net_profit": 16631505, "operational_expense": 20239530, "product_revenue": 13477359, "quarter": 4, "rd_expense": 6031838, "revenue": 60973575, "salaries_expense": 19719628, "service_revenue": 47496216 } ], "market_conditions": { "gdp_growth": [ 0.04192707639557928, 0.052864553627051794, 0.04257455832106978, 0.049074763416784184 ], "inflation_rate": [ 0.009762086605133407, 0.01148817892026683, 0.003649838333835141, 0.005688027357935175 ], "interest_rate": [ 0.01832779877480186, 0.01360737999748266, 0.01139527824883841, 0.015467506726777457 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 141826, "billable_hours_per_employee": 82, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 40488456, "net_revenue": 34374540, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 47942 }, { "average_project_size": 113402, "billable_hours_per_employee": 133, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 39984885, "net_revenue": 33999883, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 47420 }, { "average_project_size": 115488, "billable_hours_per_employee": 102, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 42296597, "net_revenue": 33629310, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 46903 }, { "average_project_size": 127266, "billable_hours_per_employee": 110, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 41498607, "net_revenue": 33262776, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 46392 } ], "balance_sheet": [ { "assets": 51209946, "current_assets": 18034266, "current_liabilities": 14119990, "equity": 32026739, "fixed_assets": 33175680, "liabilities": 25698156, "long_term_liabilities": 11578166, "quarter": 1 }, { "assets": 53001143, "current_assets": 18378737, "current_liabilities": 11414651, "equity": 33482110, "fixed_assets": 34622406, "liabilities": 26137029, "long_term_liabilities": 14722378, "quarter": 2 }, { "assets": 54854992, "current_assets": 25854534, "current_liabilities": 11401237, "equity": 34915718, "fixed_assets": 29000458, "liabilities": 26583398, "long_term_liabilities": 15182161, "quarter": 3 }, { "assets": 56773684, "current_assets": 22565653, "current_liabilities": 12527262, "equity": 36192442, "fixed_assets": 34208031, "liabilities": 27037389, "long_term_liabilities": 14510127, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94443, "financing_cash_flow": -142777, "investing_cash_flow": -355229, "net_cash_flow": 8070918, "operating_cash_flow": 8401297, "quarter": 1 }, { "change_in_working_capital": 91918, "financing_cash_flow": 75575, "investing_cash_flow": -361432, "net_cash_flow": 8226900, "operating_cash_flow": 8549035, "quarter": 2 }, { "change_in_working_capital": 29376, "financing_cash_flow": -114932, "investing_cash_flow": -355078, "net_cash_flow": 7949158, "operating_cash_flow": 8227207, "quarter": 3 }, { "change_in_working_capital": -14557, "financing_cash_flow": -24875, "investing_cash_flow": -486148, "net_cash_flow": 7346884, "operating_cash_flow": 8062267, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6712473393352143, "current_ratio": 1.2772152104923586, "debt_to_equity_ratio": 0.8023968971677072, "profit_margin": 0.1895283253244989, "quarter": 1, "return_on_assets": 0.1272203841027288, "return_on_equity": 0.20342217794949402 }, { "asset_turnover_ratio": 0.6414933919443964, "current_ratio": 1.6101006504710482, "debt_to_equity_ratio": 0.7806266988550005, "profit_margin": 0.1946476109932496, "quarter": 2, "return_on_assets": 0.12486515620993306, "return_on_equity": 0.1976576745013979 }, { "asset_turnover_ratio": 0.6130583338705071, "current_ratio": 2.2676955140920234, "debt_to_equity_ratio": 0.7613590532493131, "profit_margin": 0.19756944165669768, "quarter": 3, "return_on_assets": 0.12112159272578146, "return_on_equity": 0.19029034430854322 }, { "asset_turnover_ratio": 0.5858836992152914, "current_ratio": 1.8013236252263265, "debt_to_equity_ratio": 0.747045170370101, "profit_margin": 0.19409525530881727, "quarter": 4, "return_on_assets": 0.11371724618046629, "return_on_equity": 0.1783838459974599 } ], "income_statement": [ { "depreciation": 1886348, "expenses": 25189209, "income_tax": 2670382, "marketing_expense": 2914044, "net_income": 9185331, "net_profit": 6514949, "operational_expense": 13850831, "product_revenue": 7448834, "quarter": 1, "rd_expense": 4007900, "revenue": 34374540, "salaries_expense": 9805811, "service_revenue": 26925706 }, { "depreciation": 1931039, "expenses": 25184980, "income_tax": 2196907, "marketing_expense": 4873270, "net_income": 8814903, "net_profit": 6617996, "operational_expense": 17380040, "product_revenue": 11648314, "quarter": 2, "rd_expense": 3641585, "revenue": 33999883, "salaries_expense": 8596133, "service_revenue": 22351569 }, { "depreciation": 1583083, "expenses": 25180751, "income_tax": 1804435, "marketing_expense": 3337128, "net_income": 8448559, "net_profit": 6644124, "operational_expense": 17100041, "product_revenue": 8370081, "quarter": 3, "rd_expense": 4848426, "revenue": 33629310, "salaries_expense": 9588371, "service_revenue": 25259229 }, { "depreciation": 1606120, "expenses": 25176524, "income_tax": 1630105, "marketing_expense": 2850248, "net_income": 8086252, "net_profit": 6456147, "operational_expense": 14522325, "product_revenue": 12265521, "quarter": 4, "rd_expense": 3618934, "revenue": 33262776, "salaries_expense": 11323611, "service_revenue": 20997255 } ], "market_conditions": { "gdp_growth": [ 0.04638784486851995, 0.050164565878943745, 0.04855146435153146, 0.06259143818771426 ], "inflation_rate": [ 0.0019810530071786743, 0.005497663312001632, 0.004409295211791711, 0.0063171595939653415 ], "interest_rate": [ 0.018100829044069334, 0.020536971436355644, 0.018497314797022997, 0.02420652426856475 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2010, "industry": "Advertising", "location": "West Robertborough", "name": "Roberts, Chaney and Pacheco", "num_employees": 183, "region": "Latin America", "revenue_size": "Medium", "website": "www.roberts,chaneyandpacheco.com" }

[ { "advertising_kpis": [ { "average_project_size": 135500, "billable_hours_per_employee": 151, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 13013512, "net_revenue": 11411227, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 62356 }, { "average_project_size": 58014, "billable_hours_per_employee": 135, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 13101299, "net_revenue": 11215194, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 61285 }, { "average_project_size": 139539, "billable_hours_per_employee": 103, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 12702960, "net_revenue": 11022529, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 60232 }, { "average_project_size": 114979, "billable_hours_per_employee": 116, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 12165517, "net_revenue": 10833174, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 59198 } ], "balance_sheet": [ { "assets": 12398236, "current_assets": 4964531, "current_liabilities": 2149098, "equity": 10401139, "fixed_assets": 7433705, "liabilities": 5058320, "long_term_liabilities": 2909222, "quarter": 1 }, { "assets": 12726872, "current_assets": 4676330, "current_liabilities": 2837281, "equity": 10443466, "fixed_assets": 8050542, "liabilities": 5195026, "long_term_liabilities": 2357745, "quarter": 2 }, { "assets": 13064219, "current_assets": 4042451, "current_liabilities": 2769370, "equity": 10720622, "fixed_assets": 9021768, "liabilities": 5335426, "long_term_liabilities": 2566056, "quarter": 3 }, { "assets": 13410507, "current_assets": 5037216, "current_liabilities": 2217667, "equity": 10647910, "fixed_assets": 8373291, "liabilities": 5479621, "long_term_liabilities": 3261954, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55349, "financing_cash_flow": 74203, "investing_cash_flow": -122740, "net_cash_flow": 3698047, "operating_cash_flow": 3655007, "quarter": 1 }, { "change_in_working_capital": 85367, "financing_cash_flow": 90973, "investing_cash_flow": -464865, "net_cash_flow": 3343772, "operating_cash_flow": 3354360, "quarter": 2 }, { "change_in_working_capital": 30001, "financing_cash_flow": 67684, "investing_cash_flow": -164646, "net_cash_flow": 3260727, "operating_cash_flow": 3700902, "quarter": 3 }, { "change_in_working_capital": -44911, "financing_cash_flow": -52033, "investing_cash_flow": -391630, "net_cash_flow": 2905918, "operating_cash_flow": 3323104, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9203911750026375, "current_ratio": 2.3100533340033818, "debt_to_equity_ratio": 0.4863236612836344, "profit_margin": 0.2682641402191018, "quarter": 1, "return_on_assets": 0.24690794722733136, "return_on_equity": 0.29431613210822394 }, { "asset_turnover_ratio": 0.8812215601759804, "current_ratio": 1.648173021988305, "debt_to_equity_ratio": 0.4974427072391484, "profit_margin": 0.25961387738812186, "quarter": 2, "return_on_assets": 0.22877734607529643, "return_on_equity": 0.2787982457165083 }, { "asset_turnover_ratio": 0.8437189394942017, "current_ratio": 1.4597005817207525, "debt_to_equity_ratio": 0.49767877274285016, "profit_margin": 0.271428544211587, "quarter": 3, "return_on_assets": 0.22900940347065524, "return_on_equity": 0.2790723336761617 }, { "asset_turnover_ratio": 0.8078124115665426, "current_ratio": 2.2714032359231573, "debt_to_equity_ratio": 0.5146193947920296, "profit_margin": 0.2508059041606827, "quarter": 4, "return_on_assets": 0.20260412227516827, "return_on_equity": 0.25516969996928973 } ], "income_statement": [ { "depreciation": 593784, "expenses": 7420310, "income_tax": 929694, "marketing_expense": 1483243, "net_income": 3990917, "net_profit": 3061223, "operational_expense": 4093082, "product_revenue": 2768368, "quarter": 1, "rd_expense": 898686, "revenue": 11411227, "salaries_expense": 2248468, "service_revenue": 8642859 }, { "depreciation": 442740, "expenses": 7305298, "income_tax": 998276, "marketing_expense": 1289079, "net_income": 3909896, "net_profit": 2911620, "operational_expense": 4820805, "product_revenue": 2333358, "quarter": 2, "rd_expense": 876029, "revenue": 11215194, "salaries_expense": 2323633, "service_revenue": 8881836 }, { "depreciation": 709073, "expenses": 7192070, "income_tax": 838630, "marketing_expense": 1287470, "net_income": 3830459, "net_profit": 2991829, "operational_expense": 4294898, "product_revenue": 2484810, "quarter": 3, "rd_expense": 735952, "revenue": 11022529, "salaries_expense": 2866998, "service_revenue": 8537719 }, { "depreciation": 606080, "expenses": 7080596, "income_tax": 1035554, "marketing_expense": 1091572, "net_income": 3752578, "net_profit": 2717024, "operational_expense": 4931400, "product_revenue": 2978153, "quarter": 4, "rd_expense": 822229, "revenue": 10833174, "salaries_expense": 2149780, "service_revenue": 7855021 } ], "market_conditions": { "gdp_growth": [ 0.04495398767493545, 0.04398880132520004, 0.03648199959897026, 0.046920128661591815 ], "inflation_rate": [ 0.004167647524046174, 0.004338212826714798, 0.003833427282756708, 0.005635928801958405 ], "interest_rate": [ 0.018474893980525584, 0.020558662987659126, 0.020554567088051277, 0.018116740251920945 ], "year": 2010 }, "random_event": { "description": "Roberts, Chaney and Pacheco New Ad Campaign Launch in 2010", "impact": 0, "type": "New Ad Campaign Launch" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 189489, "billable_hours_per_employee": 105, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 20574012, "net_revenue": 16332330, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 89248 }, { "average_project_size": 173448, "billable_hours_per_employee": 119, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 20032873, "net_revenue": 15943264, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 87122 }, { "average_project_size": 196153, "billable_hours_per_employee": 145, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 18567769, "net_revenue": 15563468, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 85046 }, { "average_project_size": 168692, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 19653874, "net_revenue": 15192718, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 83020 } ], "balance_sheet": [ { "assets": 23816407, "current_assets": 8662463, "current_liabilities": 5492195, "equity": 12957650, "fixed_assets": 15153944, "liabilities": 13309872, "long_term_liabilities": 7817677, "quarter": 1 }, { "assets": 24127940, "current_assets": 11226119, "current_liabilities": 6436383, "equity": 13087638, "fixed_assets": 12901821, "liabilities": 13501093, "long_term_liabilities": 7064710, "quarter": 2 }, { "assets": 24443549, "current_assets": 10421193, "current_liabilities": 6951795, "equity": 13325026, "fixed_assets": 14022356, "liabilities": 13695061, "long_term_liabilities": 6743266, "quarter": 3 }, { "assets": 24763286, "current_assets": 11006193, "current_liabilities": 7998716, "equity": 13162997, "fixed_assets": 13757093, "liabilities": 13891816, "long_term_liabilities": 5893100, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60492, "financing_cash_flow": 87014, "investing_cash_flow": -443426, "net_cash_flow": 2957625, "operating_cash_flow": 3109923, "quarter": 1 }, { "change_in_working_capital": 8331, "financing_cash_flow": -192623, "investing_cash_flow": -126155, "net_cash_flow": 3066256, "operating_cash_flow": 3276961, "quarter": 2 }, { "change_in_working_capital": -11766, "financing_cash_flow": 179443, "investing_cash_flow": -313247, "net_cash_flow": 2968402, "operating_cash_flow": 3492640, "quarter": 3 }, { "change_in_working_capital": 98652, "financing_cash_flow": 1322, "investing_cash_flow": -162147, "net_cash_flow": 2820150, "operating_cash_flow": 2907097, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6857596110110143, "current_ratio": 1.5772315076212697, "debt_to_equity_ratio": 1.0271825523918303, "profit_margin": 0.15007748435158977, "quarter": 1, "return_on_assets": 0.10291707729045779, "return_on_equity": 0.18916354431552018 }, { "asset_turnover_ratio": 0.6607801577755913, "current_ratio": 1.744165783795029, "debt_to_equity_ratio": 1.0315912619221284, "profit_margin": 0.1543467510793273, "quarter": 2, "return_on_assets": 0.1019892705303478, "return_on_equity": 0.18802407279296693 }, { "asset_turnover_ratio": 0.6367106511415344, "current_ratio": 1.4990650616135832, "debt_to_equity_ratio": 1.0277699270530505, "profit_margin": 0.16555037733235292, "quarter": 3, "return_on_assets": 0.10540768854800912, "return_on_equity": 0.1933608234610574 }, { "asset_turnover_ratio": 0.613517850579281, "current_ratio": 1.375994972193037, "debt_to_equity_ratio": 1.0553687735399468, "profit_margin": 0.15083061503544, "quarter": 4, "return_on_assets": 0.09253727473809413, "return_on_equity": 0.17408854533659773 } ], "income_statement": [ { "depreciation": 658808, "expenses": 13014226, "income_tax": 866989, "marketing_expense": 1330063, "net_income": 3318104, "net_profit": 2451115, "operational_expense": 6673996, "product_revenue": 5905592, "quarter": 1, "rd_expense": 2266400, "revenue": 16332330, "salaries_expense": 4453663, "service_revenue": 10426738 }, { "depreciation": 816170, "expenses": 12639627, "income_tax": 842846, "marketing_expense": 2203774, "net_income": 3303637, "net_profit": 2460791, "operational_expense": 8376163, "product_revenue": 3558513, "quarter": 2, "rd_expense": 2216119, "revenue": 15943264, "salaries_expense": 5461225, "service_revenue": 12384751 }, { "depreciation": 916102, "expenses": 12275810, "income_tax": 711120, "marketing_expense": 2360407, "net_income": 3287658, "net_profit": 2576538, "operational_expense": 7424065, "product_revenue": 5246043, "quarter": 3, "rd_expense": 2247356, "revenue": 15563468, "salaries_expense": 5775578, "service_revenue": 10317425 }, { "depreciation": 615570, "expenses": 11922466, "income_tax": 978725, "marketing_expense": 1417457, "net_income": 3270252, "net_profit": 2291527, "operational_expense": 6642555, "product_revenue": 3801290, "quarter": 4, "rd_expense": 1733010, "revenue": 15192718, "salaries_expense": 4681733, "service_revenue": 11391428 } ], "market_conditions": { "gdp_growth": [ 0.0387270869568255, 0.045928856047099946, 0.04420776049637731, 0.05323786803823183 ], "inflation_rate": [ 0.008896230457351693, 0.008473323355794501, 0.007926741039885409, 0.002908689420281485 ], "interest_rate": [ 0.009105617548080067, 0.007979242345356703, 0.010253611423229886, 0.012521634600706414 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 103524, "billable_hours_per_employee": 135, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 21626242, "net_revenue": 19386874, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 105939 }, { "average_project_size": 174797, "billable_hours_per_employee": 122, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 23618426, "net_revenue": 19548713, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 106824 }, { "average_project_size": 177230, "billable_hours_per_employee": 115, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 23133346, "net_revenue": 19711903, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 107715 }, { "average_project_size": 142971, "billable_hours_per_employee": 124, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 24675305, "net_revenue": 19876455, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 108615 } ], "balance_sheet": [ { "assets": 26701752, "current_assets": 13076349, "current_liabilities": 6824330, "equity": 15427011, "fixed_assets": 13625403, "liabilities": 15189868, "long_term_liabilities": 8365538, "quarter": 1 }, { "assets": 27613260, "current_assets": 11019835, "current_liabilities": 6459574, "equity": 16473137, "fixed_assets": 16593425, "liabilities": 15420298, "long_term_liabilities": 8960724, "quarter": 2 }, { "assets": 28555883, "current_assets": 10485056, "current_liabilities": 9310788, "equity": 16852661, "fixed_assets": 18070827, "liabilities": 15654224, "long_term_liabilities": 6343436, "quarter": 3 }, { "assets": 29530685, "current_assets": 12137323, "current_liabilities": 6627663, "equity": 17705187, "fixed_assets": 17393362, "liabilities": 15891699, "long_term_liabilities": 9264036, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15873, "financing_cash_flow": 162090, "investing_cash_flow": -272699, "net_cash_flow": 4652726, "operating_cash_flow": 4909871, "quarter": 1 }, { "change_in_working_capital": -74501, "financing_cash_flow": 107201, "investing_cash_flow": -316261, "net_cash_flow": 5146990, "operating_cash_flow": 5392274, "quarter": 2 }, { "change_in_working_capital": 58929, "financing_cash_flow": -146890, "investing_cash_flow": -113850, "net_cash_flow": 4962786, "operating_cash_flow": 5347588, "quarter": 3 }, { "change_in_working_capital": -23127, "financing_cash_flow": -79917, "investing_cash_flow": -184722, "net_cash_flow": 4977777, "operating_cash_flow": 5479106, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7260525077155986, "current_ratio": 1.9161366756883094, "debt_to_equity_ratio": 0.9846280656700122, "profit_margin": 0.20194730723478163, "quarter": 1, "return_on_assets": 0.14662434884422565, "return_on_equity": 0.25378389890303443 }, { "asset_turnover_ratio": 0.7079465807369358, "current_ratio": 1.705969310050477, "debt_to_equity_ratio": 0.9360875223705114, "profit_margin": 0.21894919629747492, "quarter": 2, "return_on_assets": 0.15500433487389753, "return_on_equity": 0.2598275604701157 }, { "asset_turnover_ratio": 0.6902921895288617, "current_ratio": 1.1261190782133585, "debt_to_equity_ratio": 0.928887372741907, "profit_margin": 0.2004373702528873, "quarter": 3, "return_on_assets": 0.1383603511752727, "return_on_equity": 0.23444380682670826 }, { "asset_turnover_ratio": 0.673078020371014, "current_ratio": 1.8313126361433887, "debt_to_equity_ratio": 0.8975730671469327, "profit_margin": 0.2045737532170601, "quarter": 4, "return_on_assets": 0.13769409683520717, "return_on_equity": 0.2296615675395013 } ], "income_statement": [ { "depreciation": 994744, "expenses": 13995995, "income_tax": 1475752, "marketing_expense": 2168426, "net_income": 5390879, "net_profit": 3915127, "operational_expense": 7186284, "product_revenue": 7320535, "quarter": 1, "rd_expense": 2657120, "revenue": 19386874, "salaries_expense": 6399475, "service_revenue": 12066339 }, { "depreciation": 1112099, "expenses": 14046995, "income_tax": 1221543, "marketing_expense": 1845816, "net_income": 5501718, "net_profit": 4280175, "operational_expense": 7479534, "product_revenue": 6319451, "quarter": 2, "rd_expense": 2290627, "revenue": 19548713, "salaries_expense": 5168730, "service_revenue": 13229262 }, { "depreciation": 1396586, "expenses": 14098181, "income_tax": 1662720, "marketing_expense": 2126231, "net_income": 5613722, "net_profit": 3951002, "operational_expense": 9696064, "product_revenue": 4488009, "quarter": 3, "rd_expense": 2260785, "revenue": 19711903, "salaries_expense": 4249645, "service_revenue": 15223894 }, { "depreciation": 1412905, "expenses": 14149553, "income_tax": 1660701, "marketing_expense": 2409023, "net_income": 5726902, "net_profit": 4066201, "operational_expense": 8469320, "product_revenue": 7135433, "quarter": 4, "rd_expense": 1566229, "revenue": 19876455, "salaries_expense": 6648879, "service_revenue": 12741022 } ], "market_conditions": { "gdp_growth": [ 0.058444114688244904, 0.06595093598826356, 0.05346000565344854, 0.064352990149451 ], "inflation_rate": [ 0.007457341263084014, 0.010859054848926148, 0.00957697290801739, 0.008631150354033678 ], "interest_rate": [ 0.005713437987541963, 0.010319163193982878, 0.015326736773827055, 0.011228578608107036 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 80644, "billable_hours_per_employee": 93, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 8687277, "net_revenue": 6956105, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 38012 }, { "average_project_size": 60224, "billable_hours_per_employee": 89, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 8514680, "net_revenue": 6927185, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 37853 }, { "average_project_size": 197922, "billable_hours_per_employee": 135, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 8749216, "net_revenue": 6898386, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 37696 }, { "average_project_size": 115734, "billable_hours_per_employee": 97, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 8151117, "net_revenue": 6869706, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 37539 } ], "balance_sheet": [ { "assets": 9626476, "current_assets": 3349175, "current_liabilities": 2483776, "equity": 6235377, "fixed_assets": 6277301, "liabilities": 4757940, "long_term_liabilities": 2274164, "quarter": 1 }, { "assets": 9947901, "current_assets": 3229146, "current_liabilities": 2648530, "equity": 6296279, "fixed_assets": 6718755, "liabilities": 4890054, "long_term_liabilities": 2241524, "quarter": 2 }, { "assets": 10280059, "current_assets": 4491390, "current_liabilities": 2560161, "equity": 6504751, "fixed_assets": 5788669, "liabilities": 5025836, "long_term_liabilities": 2465675, "quarter": 3 }, { "assets": 10623307, "current_assets": 3394301, "current_liabilities": 2340858, "equity": 6726314, "fixed_assets": 7229006, "liabilities": 5165388, "long_term_liabilities": 2824530, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41697, "financing_cash_flow": -35120, "investing_cash_flow": -449757, "net_cash_flow": 1308552, "operating_cash_flow": 1702747, "quarter": 1 }, { "change_in_working_capital": 91625, "financing_cash_flow": -13912, "investing_cash_flow": -287778, "net_cash_flow": 1296419, "operating_cash_flow": 1505531, "quarter": 2 }, { "change_in_working_capital": 97229, "financing_cash_flow": 106842, "investing_cash_flow": -276707, "net_cash_flow": 1065212, "operating_cash_flow": 1696467, "quarter": 3 }, { "change_in_working_capital": 92864, "financing_cash_flow": -56827, "investing_cash_flow": -104436, "net_cash_flow": 1512848, "operating_cash_flow": 1722275, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7226013963988484, "current_ratio": 1.3484207110464068, "debt_to_equity_ratio": 0.7630557061746226, "profit_margin": 0.19649516503848058, "quarter": 1, "return_on_assets": 0.14198768064242823, "return_on_equity": 0.21920743525211067 }, { "asset_turnover_ratio": 0.6963463950837468, "current_ratio": 1.219221983515384, "debt_to_equity_ratio": 0.7766577688186943, "profit_margin": 0.17877853702477992, "quarter": 2, "return_on_assets": 0.12449178977555164, "return_on_equity": 0.19669268150283684 }, { "asset_turnover_ratio": 0.6710453704594497, "current_ratio": 1.7543388872809171, "debt_to_equity_ratio": 0.7726407974724936, "profit_margin": 0.18127834539847437, "quarter": 3, "return_on_assets": 0.12164599444419531, "return_on_equity": 0.19224840428173193 }, { "asset_turnover_ratio": 0.6466636048454592, "current_ratio": 1.45002430732663, "debt_to_equity_ratio": 0.7679373874011829, "profit_margin": 0.18463599461170535, "quarter": 4, "return_on_assets": 0.11939737785983216, "return_on_equity": 0.188572076771914 } ], "income_statement": [ { "depreciation": 335906, "expenses": 5171727, "income_tax": 417537, "marketing_expense": 941539, "net_income": 1784378, "net_profit": 1366841, "operational_expense": 2969499, "product_revenue": 2322792, "quarter": 1, "rd_expense": 689270, "revenue": 6956105, "salaries_expense": 2431038, "service_revenue": 4633313 }, { "depreciation": 267099, "expenses": 5174825, "income_tax": 513928, "marketing_expense": 617998, "net_income": 1752360, "net_profit": 1238432, "operational_expense": 2727525, "product_revenue": 1562858, "quarter": 2, "rd_expense": 540427, "revenue": 6927185, "salaries_expense": 2142881, "service_revenue": 5364327 }, { "depreciation": 445939, "expenses": 5177926, "income_tax": 469932, "marketing_expense": 665742, "net_income": 1720460, "net_profit": 1250528, "operational_expense": 2744560, "product_revenue": 2664042, "quarter": 3, "rd_expense": 867412, "revenue": 6898386, "salaries_expense": 1939961, "service_revenue": 4234344 }, { "depreciation": 453880, "expenses": 5181029, "income_tax": 420282, "marketing_expense": 984020, "net_income": 1688677, "net_profit": 1268395, "operational_expense": 2825702, "product_revenue": 2484256, "quarter": 4, "rd_expense": 561291, "revenue": 6869706, "salaries_expense": 2241046, "service_revenue": 4385450 } ], "market_conditions": { "gdp_growth": [ 0.04801129085726277, 0.04910889985950484, 0.046961603369083074, 0.04265788125120399 ], "inflation_rate": [ 0.006622674408662627, 0.012683824312444865, 0.0054981494517364095, 0.011581988555441961 ], "interest_rate": [ 0.016229256030365943, 0.02322658998279863, 0.0209899395622203, 0.018724405965225094 ], "year": 2013 }, "random_event": { "description": "Roberts, Chaney and Pacheco Technology Adoption in 2013", "impact": 0.06, "type": "Technology Adoption" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 104670, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 10462043, "net_revenue": 9149645, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 49998 }, { "average_project_size": 128177, "billable_hours_per_employee": 138, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 11058764, "net_revenue": 8986552, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 49107 }, { "average_project_size": 73896, "billable_hours_per_employee": 82, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 10508159, "net_revenue": 8826367, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 48232 }, { "average_project_size": 198415, "billable_hours_per_employee": 131, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 9729277, "net_revenue": 8669037, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 47372 } ], "balance_sheet": [ { "assets": 12700982, "current_assets": 4087225, "current_liabilities": 3021302, "equity": 9358776, "fixed_assets": 8613757, "liabilities": 5798464, "long_term_liabilities": 2777162, "quarter": 1 }, { "assets": 12980558, "current_assets": 3915709, "current_liabilities": 2553616, "equity": 9634285, "fixed_assets": 9064849, "liabilities": 5943663, "long_term_liabilities": 3390047, "quarter": 2 }, { "assets": 13266289, "current_assets": 6334020, "current_liabilities": 3528802, "equity": 9501607, "fixed_assets": 6932269, "liabilities": 6092499, "long_term_liabilities": 2563697, "quarter": 3 }, { "assets": 13558309, "current_assets": 4915532, "current_liabilities": 3289321, "equity": 9803793, "fixed_assets": 8642777, "liabilities": 6245061, "long_term_liabilities": 2955740, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53333, "financing_cash_flow": 97991, "investing_cash_flow": -471325, "net_cash_flow": 2313454, "operating_cash_flow": 2902015, "quarter": 1 }, { "change_in_working_capital": -37815, "financing_cash_flow": -173913, "investing_cash_flow": -456808, "net_cash_flow": 2623505, "operating_cash_flow": 3054119, "quarter": 2 }, { "change_in_working_capital": 25494, "financing_cash_flow": -95878, "investing_cash_flow": -162945, "net_cash_flow": 2743406, "operating_cash_flow": 2875879, "quarter": 3 }, { "change_in_working_capital": -51752, "financing_cash_flow": -23481, "investing_cash_flow": -141551, "net_cash_flow": 2744772, "operating_cash_flow": 2868431, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7203887856860202, "current_ratio": 1.3528025334772888, "debt_to_equity_ratio": 0.6195750384451983, "profit_margin": 0.2684539126927875, "quarter": 1, "return_on_assets": 0.1933911881774181, "return_on_equity": 0.26245504754040483 }, { "asset_turnover_ratio": 0.6923086049151354, "current_ratio": 1.5333977387359727, "debt_to_equity_ratio": 0.6169282930700098, "profit_margin": 0.2890307650809788, "quarter": 2, "return_on_assets": 0.20009848575076664, "return_on_equity": 0.2695986261564818 }, { "asset_turnover_ratio": 0.6653229851995536, "current_ratio": 1.7949491073741173, "debt_to_equity_ratio": 0.6412072189472792, "profit_margin": 0.26373444476079455, "quarter": 3, "return_on_assets": 0.1754685880881986, "return_on_equity": 0.2449919261026056 }, { "asset_turnover_ratio": 0.6393892483199786, "current_ratio": 1.4943910916569103, "debt_to_equity_ratio": 0.6370045756780054, "profit_margin": 0.2872920025603767, "quarter": 4, "return_on_assets": 0.1836914175654206, "return_on_equity": 0.2540389214664161 } ], "income_statement": [ { "depreciation": 445757, "expenses": 5717777, "income_tax": 975610, "marketing_expense": 985653, "net_income": 3431868, "net_profit": 2456258, "operational_expense": 3384184, "product_revenue": 3525265, "quarter": 1, "rd_expense": 667193, "revenue": 9149645, "salaries_expense": 2289540, "service_revenue": 5624380 }, { "depreciation": 456729, "expenses": 5626222, "income_tax": 762940, "marketing_expense": 718536, "net_income": 3360330, "net_profit": 2597390, "operational_expense": 3028467, "product_revenue": 2613241, "quarter": 2, "rd_expense": 814882, "revenue": 8986552, "salaries_expense": 2760451, "service_revenue": 6373311 }, { "depreciation": 548062, "expenses": 5536134, "income_tax": 962416, "marketing_expense": 923668, "net_income": 3290233, "net_profit": 2327817, "operational_expense": 2908116, "product_revenue": 3381913, "quarter": 3, "rd_expense": 917931, "revenue": 8826367, "salaries_expense": 1838340, "service_revenue": 5444454 }, { "depreciation": 377886, "expenses": 5447488, "income_tax": 731004, "marketing_expense": 873568, "net_income": 3221549, "net_profit": 2490545, "operational_expense": 3249905, "product_revenue": 2239146, "quarter": 4, "rd_expense": 1002516, "revenue": 8669037, "salaries_expense": 2003896, "service_revenue": 6429891 } ], "market_conditions": { "gdp_growth": [ 0.05930585291579928, 0.05674238865268179, 0.06069289013171041, 0.05400417398633464 ], "inflation_rate": [ 0.00437377562964513, 0.012010099352382602, 0.009091575360868591, 0.009890623407663987 ], "interest_rate": [ 0.01869414395031443, 0.018487224015466975, 0.015814734436147157, 0.014051140599995 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 182239, "billable_hours_per_employee": 124, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 15503446, "net_revenue": 13466173, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 73586 }, { "average_project_size": 69458, "billable_hours_per_employee": 148, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 15891711, "net_revenue": 13399065, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 73219 }, { "average_project_size": 110927, "billable_hours_per_employee": 98, "client_concentration": 0.3, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 17198048, "net_revenue": 13332292, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 72854 }, { "average_project_size": 118685, "billable_hours_per_employee": 87, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 14761255, "net_revenue": 13265852, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 72491 } ], "balance_sheet": [ { "assets": 18976759, "current_assets": 9001070, "current_liabilities": 6440875, "equity": 10484685, "fixed_assets": 9975689, "liabilities": 11046055, "long_term_liabilities": 4605180, "quarter": 1 }, { "assets": 19629147, "current_assets": 6450387, "current_liabilities": 5454297, "equity": 10904494, "fixed_assets": 13178760, "liabilities": 11247858, "long_term_liabilities": 5793561, "quarter": 2 }, { "assets": 20303962, "current_assets": 8838621, "current_liabilities": 4655956, "equity": 11340700, "fixed_assets": 11465341, "liabilities": 11453348, "long_term_liabilities": 6797392, "quarter": 3 }, { "assets": 21001976, "current_assets": 8923470, "current_liabilities": 6838944, "equity": 11748101, "fixed_assets": 12078506, "liabilities": 11662592, "long_term_liabilities": 4823648, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54768, "financing_cash_flow": 105741, "investing_cash_flow": -498937, "net_cash_flow": 3442694, "operating_cash_flow": 3356308, "quarter": 1 }, { "change_in_working_capital": 93853, "financing_cash_flow": -59490, "investing_cash_flow": -275616, "net_cash_flow": 2738184, "operating_cash_flow": 3269318, "quarter": 2 }, { "change_in_working_capital": 67307, "financing_cash_flow": -98519, "investing_cash_flow": -444795, "net_cash_flow": 2892159, "operating_cash_flow": 3301120, "quarter": 3 }, { "change_in_working_capital": -63127, "financing_cash_flow": -165415, "investing_cash_flow": -444406, "net_cash_flow": 2754965, "operating_cash_flow": 3056306, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7096139546273418, "current_ratio": 1.3974918004153163, "debt_to_equity_ratio": 1.0535419042155296, "profit_margin": 0.18965900705419425, "quarter": 1, "return_on_assets": 0.13458467802642168, "return_on_equity": 0.24359158143520765 }, { "asset_turnover_ratio": 0.682610660565128, "current_ratio": 1.1826248185604855, "debt_to_equity_ratio": 1.0314883019789822, "profit_margin": 0.18831202027902694, "quarter": 2, "return_on_assets": 0.12854379255502035, "return_on_equity": 0.2313912961023226 }, { "asset_turnover_ratio": 0.6566349956722732, "current_ratio": 1.8983471922844632, "debt_to_equity_ratio": 1.0099330729143703, "profit_margin": 0.1867710368179755, "quarter": 3, "return_on_assets": 0.12264039895267731, "return_on_equity": 0.21957074960099465 }, { "asset_turnover_ratio": 0.6316478030448183, "current_ratio": 1.3048023203582308, "debt_to_equity_ratio": 0.9927214619622354, "profit_margin": 0.1815727327577603, "quarter": 4, "return_on_assets": 0.1146900177392832, "return_on_equity": 0.20503032788022507 } ], "income_statement": [ { "depreciation": 802327, "expenses": 10202440, "income_tax": 709752, "marketing_expense": 1414541, "net_income": 3263733, "net_profit": 2553981, "operational_expense": 6972390, "product_revenue": 2875764, "quarter": 1, "rd_expense": 1433777, "revenue": 13466173, "salaries_expense": 4083712, "service_revenue": 10590409 }, { "depreciation": 746113, "expenses": 10157377, "income_tax": 718483, "marketing_expense": 1778718, "net_income": 3241688, "net_profit": 2523205, "operational_expense": 6720647, "product_revenue": 2761392, "quarter": 2, "rd_expense": 1639928, "revenue": 13399065, "salaries_expense": 3965198, "service_revenue": 10637673 }, { "depreciation": 811034, "expenses": 10112514, "income_tax": 729692, "marketing_expense": 1454654, "net_income": 3219778, "net_profit": 2490086, "operational_expense": 5752207, "product_revenue": 3639929, "quarter": 3, "rd_expense": 1338097, "revenue": 13332292, "salaries_expense": 4161290, "service_revenue": 9692363 }, { "depreciation": 647589, "expenses": 10067849, "income_tax": 789286, "marketing_expense": 1087981, "net_income": 3198003, "net_profit": 2408717, "operational_expense": 5600865, "product_revenue": 3518280, "quarter": 4, "rd_expense": 1045868, "revenue": 13265852, "salaries_expense": 4214959, "service_revenue": 9747572 } ], "market_conditions": { "gdp_growth": [ 0.038511403214944555, 0.03440703641164819, 0.030062297959847606, 0.045200047572776056 ], "inflation_rate": [ 0.003509598977398728, 0.008549302145671348, 0.003183499297581329, 0.003880537525773543 ], "interest_rate": [ 0.014980820691847346, 0.017298057127093463, 0.017344014843457493, 0.023527934439330885 ], "year": 2015 }, "random_event": { "description": "Roberts, Chaney and Pacheco Award Nomination in 2015", "impact": 0.09, "type": "Award Nomination" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 72952, "billable_hours_per_employee": 145, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 15504736, "net_revenue": 13882475, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 75861 }, { "average_project_size": 124015, "billable_hours_per_employee": 92, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 15647149, "net_revenue": 13750830, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 75141 }, { "average_project_size": 110183, "billable_hours_per_employee": 144, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 16838399, "net_revenue": 13620435, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 74429 }, { "average_project_size": 87803, "billable_hours_per_employee": 145, "client_concentration": 0.1, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 15033391, "net_revenue": 13491275, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 73723 } ], "balance_sheet": [ { "assets": 14957589, "current_assets": 5493326, "current_liabilities": 2951413, "equity": 12990074, "fixed_assets": 9464263, "liabilities": 6038451, "long_term_liabilities": 3087038, "quarter": 1 }, { "assets": 15354976, "current_assets": 5464734, "current_liabilities": 3359553, "equity": 13164136, "fixed_assets": 9890242, "liabilities": 6151045, "long_term_liabilities": 2791492, "quarter": 2 }, { "assets": 15762921, "current_assets": 6741034, "current_liabilities": 2989190, "equity": 13526253, "fixed_assets": 9021887, "liabilities": 6265739, "long_term_liabilities": 3276549, "quarter": 3 }, { "assets": 16181703, "current_assets": 5546283, "current_liabilities": 3128452, "equity": 13586828, "fixed_assets": 10635420, "liabilities": 6382572, "long_term_liabilities": 3254120, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88924, "financing_cash_flow": 83189, "investing_cash_flow": -348367, "net_cash_flow": 4892395, "operating_cash_flow": 4931952, "quarter": 1 }, { "change_in_working_capital": -56942, "financing_cash_flow": -62371, "investing_cash_flow": -130478, "net_cash_flow": 4052374, "operating_cash_flow": 4403637, "quarter": 2 }, { "change_in_working_capital": 25967, "financing_cash_flow": 109676, "investing_cash_flow": -412767, "net_cash_flow": 4147704, "operating_cash_flow": 4603410, "quarter": 3 }, { "change_in_working_capital": 60441, "financing_cash_flow": 190215, "investing_cash_flow": -216977, "net_cash_flow": 4210408, "operating_cash_flow": 4339306, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9281225069093689, "current_ratio": 1.8612528981880883, "debt_to_equity_ratio": 0.4648511625106986, "profit_margin": 0.29324281153036474, "quarter": 1, "return_on_assets": 0.2721652533707137, "return_on_equity": 0.3133882070263803 }, { "asset_turnover_ratio": 0.895529240814183, "current_ratio": 1.626625327833792, "debt_to_equity_ratio": 0.46725778281233193, "profit_margin": 0.28799752451306576, "quarter": 2, "return_on_assets": 0.25791020448354984, "return_on_equity": 0.30083288413307185 }, { "asset_turnover_ratio": 0.86408064850417, "current_ratio": 2.2551373448994543, "debt_to_equity_ratio": 0.46322799078207394, "profit_margin": 0.29581074319579365, "quarter": 3, "return_on_assets": 0.2556043388151219, "return_on_equity": 0.2978704449783691 }, { "asset_turnover_ratio": 0.8337364120451352, "current_ratio": 1.7728521965496034, "debt_to_equity_ratio": 0.4697617427702772, "profit_margin": 0.28075159686538154, "quarter": 4, "return_on_assets": 0.2340728290464854, "return_on_equity": 0.2787771362086868 } ], "income_statement": [ { "depreciation": 861016, "expenses": 8639245, "income_tax": 1172294, "marketing_expense": 1468832, "net_income": 5243230, "net_profit": 4070936, "operational_expense": 5162079, "product_revenue": 4848459, "quarter": 1, "rd_expense": 1630533, "revenue": 13882475, "salaries_expense": 3263877, "service_revenue": 9034016 }, { "depreciation": 443432, "expenses": 8568380, "income_tax": 1222245, "marketing_expense": 916019, "net_income": 5182450, "net_profit": 3960205, "operational_expense": 5667446, "product_revenue": 2919275, "quarter": 2, "rd_expense": 1536815, "revenue": 13750830, "salaries_expense": 4189930, "service_revenue": 10831555 }, { "depreciation": 574339, "expenses": 8498097, "income_tax": 1093267, "marketing_expense": 1141855, "net_income": 5122338, "net_profit": 4029071, "operational_expense": 5657480, "product_revenue": 4886228, "quarter": 3, "rd_expense": 1050832, "revenue": 13620435, "salaries_expense": 3573217, "service_revenue": 8734207 }, { "depreciation": 551609, "expenses": 8428391, "income_tax": 1275187, "marketing_expense": 1180251, "net_income": 5062884, "net_profit": 3787697, "operational_expense": 4337821, "product_revenue": 5035242, "quarter": 4, "rd_expense": 1532609, "revenue": 13491275, "salaries_expense": 2801910, "service_revenue": 8456033 } ], "market_conditions": { "gdp_growth": [ 0.051694958845664024, 0.046815758636874705, 0.05320296258318429, 0.03546597756990891 ], "inflation_rate": [ 0.010913962919986545, 0.008447028571087239, 0.0089574159736836, 0.00454252412827205 ], "interest_rate": [ 0.014294946677513676, 0.02051550938694712, 0.017008596773696698, 0.018034739975603353 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 112234, "billable_hours_per_employee": 107, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 17823067, "net_revenue": 15708438, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 85838 }, { "average_project_size": 78281, "billable_hours_per_employee": 136, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 19659242, "net_revenue": 15913646, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 86960 }, { "average_project_size": 166437, "billable_hours_per_employee": 160, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 20922518, "net_revenue": 16121534, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 88096 }, { "average_project_size": 106246, "billable_hours_per_employee": 108, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 18671043, "net_revenue": 16332139, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 89247 } ], "balance_sheet": [ { "assets": 19712251, "current_assets": 5948867, "current_liabilities": 4827562, "equity": 14413633, "fixed_assets": 13763384, "liabilities": 8111720, "long_term_liabilities": 3284158, "quarter": 1 }, { "assets": 20290463, "current_assets": 8497975, "current_liabilities": 3554196, "equity": 15047037, "fixed_assets": 11792488, "liabilities": 8303616, "long_term_liabilities": 4749420, "quarter": 2 }, { "assets": 20885636, "current_assets": 8389326, "current_liabilities": 4837425, "equity": 15461398, "fixed_assets": 12496310, "liabilities": 8500052, "long_term_liabilities": 3662627, "quarter": 3 }, { "assets": 21498267, "current_assets": 6590637, "current_liabilities": 3696293, "equity": 15965504, "fixed_assets": 14907630, "liabilities": 8701134, "long_term_liabilities": 5004841, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30711, "financing_cash_flow": 146889, "investing_cash_flow": -397238, "net_cash_flow": 3411446, "operating_cash_flow": 3430885, "quarter": 1 }, { "change_in_working_capital": -98794, "financing_cash_flow": 28041, "investing_cash_flow": -382342, "net_cash_flow": 3456048, "operating_cash_flow": 3837394, "quarter": 2 }, { "change_in_working_capital": -58927, "financing_cash_flow": -11025, "investing_cash_flow": -477125, "net_cash_flow": 3471002, "operating_cash_flow": 3683675, "quarter": 3 }, { "change_in_working_capital": -39128, "financing_cash_flow": 144508, "investing_cash_flow": -237662, "net_cash_flow": 3742324, "operating_cash_flow": 4111420, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7968870729172431, "current_ratio": 1.2322714861041661, "debt_to_equity_ratio": 0.5627810837142864, "profit_margin": 0.17908222319749423, "quarter": 1, "return_on_assets": 0.1427083086553636, "return_on_equity": 0.19516953151228425 }, { "asset_turnover_ratio": 0.7842919109337229, "current_ratio": 2.390969715795077, "debt_to_equity_ratio": 0.5518439278111698, "profit_margin": 0.19229974073823183, "quarter": 2, "return_on_assets": 0.15081913113564732, "return_on_equity": 0.20337492358130044 }, { "asset_turnover_ratio": 0.7718957660662094, "current_ratio": 1.7342544845656522, "debt_to_equity_ratio": 0.5497596012986665, "profit_margin": 0.1907891643561959, "quarter": 3, "return_on_assets": 0.14726934817785775, "return_on_equity": 0.1989350510219063 }, { "asset_turnover_ratio": 0.7596956070924229, "current_ratio": 1.7830396562177295, "debt_to_equity_ratio": 0.5449958861304973, "profit_margin": 0.19399608342789637, "quarter": 4, "return_on_assets": 0.14737797237330805, "return_on_equity": 0.19845104795940047 } ], "income_statement": [ { "depreciation": 617783, "expenses": 11749579, "income_tax": 1145757, "marketing_expense": 2112270, "net_income": 3958859, "net_profit": 2813102, "operational_expense": 7846737, "product_revenue": 4142590, "quarter": 1, "rd_expense": 1485272, "revenue": 15708438, "salaries_expense": 4156147, "service_revenue": 11565848 }, { "depreciation": 777204, "expenses": 11823996, "income_tax": 1029460, "marketing_expense": 1596778, "net_income": 4089650, "net_profit": 3060190, "operational_expense": 6146617, "product_revenue": 4372792, "quarter": 2, "rd_expense": 1856406, "revenue": 15913646, "salaries_expense": 4361508, "service_revenue": 11540854 }, { "depreciation": 607861, "expenses": 11898885, "income_tax": 1146835, "marketing_expense": 2240153, "net_income": 4222649, "net_profit": 3075814, "operational_expense": 7839685, "product_revenue": 5324530, "quarter": 3, "rd_expense": 1305027, "revenue": 16121534, "salaries_expense": 3894756, "service_revenue": 10797004 }, { "depreciation": 943049, "expenses": 11974248, "income_tax": 1189520, "marketing_expense": 1526056, "net_income": 4357891, "net_profit": 3168371, "operational_expense": 6142613, "product_revenue": 5714343, "quarter": 4, "rd_expense": 1709009, "revenue": 16332139, "salaries_expense": 5333059, "service_revenue": 10617796 } ], "market_conditions": { "gdp_growth": [ 0.037912713056327145, 0.045283554657169996, 0.05251908833017285, 0.04040418149020886 ], "inflation_rate": [ 0.0017225574825929704, 0.00876592691263024, 0.003331126757913109, 0.0051480875973164 ], "interest_rate": [ 0.01141942878133875, 0.01990155591879399, 0.018590376740788984, 0.015331946825317942 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 130839, "billable_hours_per_employee": 133, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 20040292, "net_revenue": 18000123, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 98361 }, { "average_project_size": 115461, "billable_hours_per_employee": 104, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 21915403, "net_revenue": 17773682, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 97124 }, { "average_project_size": 158547, "billable_hours_per_employee": 116, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 21090434, "net_revenue": 17550090, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 95902 }, { "average_project_size": 159909, "billable_hours_per_employee": 131, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 20050875, "net_revenue": 17329311, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 94696 } ], "balance_sheet": [ { "assets": 25621516, "current_assets": 11963965, "current_liabilities": 5757127, "equity": 16675623, "fixed_assets": 13657551, "liabilities": 12387612, "long_term_liabilities": 6630485, "quarter": 1 }, { "assets": 26253687, "current_assets": 10574779, "current_liabilities": 5219758, "equity": 17361994, "fixed_assets": 15678908, "liabilities": 12511351, "long_term_liabilities": 7291593, "quarter": 2 }, { "assets": 26901456, "current_assets": 13270303, "current_liabilities": 6187472, "equity": 17524313, "fixed_assets": 13631153, "liabilities": 12636326, "long_term_liabilities": 6448854, "quarter": 3 }, { "assets": 27565207, "current_assets": 10170992, "current_liabilities": 6474770, "equity": 18059456, "fixed_assets": 17394215, "liabilities": 12762549, "long_term_liabilities": 6287779, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22636, "financing_cash_flow": -110425, "investing_cash_flow": -118827, "net_cash_flow": 4267651, "operating_cash_flow": 4499971, "quarter": 1 }, { "change_in_working_capital": -54649, "financing_cash_flow": 2508, "investing_cash_flow": -346636, "net_cash_flow": 4340716, "operating_cash_flow": 4875690, "quarter": 2 }, { "change_in_working_capital": -53011, "financing_cash_flow": -89857, "investing_cash_flow": -263721, "net_cash_flow": 3545304, "operating_cash_flow": 3983134, "quarter": 3 }, { "change_in_working_capital": -8821, "financing_cash_flow": 9103, "investing_cash_flow": -185336, "net_cash_flow": 3791704, "operating_cash_flow": 4069654, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7025393423246306, "current_ratio": 2.0781137883531144, "debt_to_equity_ratio": 0.7428575232241698, "profit_margin": 0.1912053045415301, "quarter": 1, "return_on_assets": 0.13432924890158723, "return_on_equity": 0.20639222894401008 }, { "asset_turnover_ratio": 0.6769975584762628, "current_ratio": 2.025913653468226, "debt_to_equity_ratio": 0.7206171710461368, "profit_margin": 0.20365268153216648, "quarter": 2, "return_on_assets": 0.1378723681744206, "return_on_equity": 0.2084816985883073 }, { "asset_turnover_ratio": 0.6523843913875889, "current_ratio": 2.1447051396757835, "debt_to_equity_ratio": 0.7210739730567469, "profit_margin": 0.18570748070237816, "quarter": 3, "return_on_assets": 0.12115266177414338, "return_on_equity": 0.1859806430072323 }, { "asset_turnover_ratio": 0.6286660934561457, "current_ratio": 1.5708653743685104, "debt_to_equity_ratio": 0.7066962039166629, "profit_margin": 0.18793580425673012, "quarter": 4, "return_on_assets": 0.11814886788261739, "return_on_equity": 0.18033754726609705 } ], "income_statement": [ { "depreciation": 1058252, "expenses": 13395117, "income_tax": 1163287, "marketing_expense": 1540952, "net_income": 4605006, "net_profit": 3441719, "operational_expense": 8436486, "product_revenue": 6785116, "quarter": 1, "rd_expense": 1977557, "revenue": 18000123, "salaries_expense": 4030965, "service_revenue": 11215007 }, { "depreciation": 1256032, "expenses": 13195148, "income_tax": 958876, "marketing_expense": 2361869, "net_income": 4578534, "net_profit": 3619658, "operational_expense": 8159329, "product_revenue": 4074350, "quarter": 2, "rd_expense": 2589358, "revenue": 17773682, "salaries_expense": 5458571, "service_revenue": 13699332 }, { "depreciation": 723951, "expenses": 12998165, "income_tax": 1292742, "marketing_expense": 2263872, "net_income": 4551925, "net_profit": 3259183, "operational_expense": 6517262, "product_revenue": 5154299, "quarter": 3, "rd_expense": 1874799, "revenue": 17550090, "salaries_expense": 4047236, "service_revenue": 12395791 }, { "depreciation": 812856, "expenses": 12804122, "income_tax": 1268391, "marketing_expense": 1926569, "net_income": 4525189, "net_profit": 3256798, "operational_expense": 6941939, "product_revenue": 4377918, "quarter": 4, "rd_expense": 1485756, "revenue": 17329311, "salaries_expense": 4407518, "service_revenue": 12951393 } ], "market_conditions": { "gdp_growth": [ 0.027049119087713815, 0.03320469446602589, 0.045182169529987215, 0.027862844766770006 ], "inflation_rate": [ 0.005423284803393067, 0.005405357618015761, 0.008623081593771615, 0.009770791540762165 ], "interest_rate": [ 0.02007889569745848, 0.015105956774932443, 0.018242170173840607, 0.018897106499510655 ], "year": 2018 }, "random_event": null, "year": 2018 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 2000, "industry": "Advertising", "location": "Gonzaleshaven", "name": "Dixon, Mitchell and Stewart", "num_employees": 784, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.dixon,mitchellandstewart.com" }

[ { "advertising_kpis": [ { "average_project_size": 61146, "billable_hours_per_employee": 152, "client_concentration": 0.17, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 1822327, "net_revenue": 1402481, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 1789 }, { "average_project_size": 153795, "billable_hours_per_employee": 105, "client_concentration": 0.32, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 1847660, "net_revenue": 1475509, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 1882 }, { "average_project_size": 125485, "billable_hours_per_employee": 90, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 1714642, "net_revenue": 1552341, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 1980 }, { "average_project_size": 88286, "billable_hours_per_employee": 84, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 2081885, "net_revenue": 1633174, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 2083 } ], "balance_sheet": [ { "assets": 1661073, "current_assets": 579192, "current_liabilities": 379075, "equity": 1353821, "fixed_assets": 1081881, "liabilities": 694958, "long_term_liabilities": 315883, "quarter": 1 }, { "assets": 1709616, "current_assets": 775970, "current_liabilities": 378062, "equity": 1388584, "fixed_assets": 933646, "liabilities": 704966, "long_term_liabilities": 326904, "quarter": 2 }, { "assets": 1759577, "current_assets": 683188, "current_liabilities": 371942, "equity": 1458586, "fixed_assets": 1076389, "liabilities": 715118, "long_term_liabilities": 343176, "quarter": 3 }, { "assets": 1810998, "current_assets": 630933, "current_liabilities": 333030, "equity": 1507645, "fixed_assets": 1180065, "liabilities": 725416, "long_term_liabilities": 392386, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63376, "financing_cash_flow": 49480, "investing_cash_flow": -270960, "net_cash_flow": -171141, "operating_cash_flow": 437836, "quarter": 1 }, { "change_in_working_capital": -79590, "financing_cash_flow": -115812, "investing_cash_flow": -408730, "net_cash_flow": 97124, "operating_cash_flow": 456505, "quarter": 2 }, { "change_in_working_capital": 3172, "financing_cash_flow": 3424, "investing_cash_flow": -427355, "net_cash_flow": 57504, "operating_cash_flow": 482467, "quarter": 3 }, { "change_in_working_capital": -22751, "financing_cash_flow": -65565, "investing_cash_flow": -452887, "net_cash_flow": 62524, "operating_cash_flow": 519254, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8443223145520997, "current_ratio": 1.5279087251863088, "debt_to_equity_ratio": 0.5133307874526987, "profit_margin": 0.2764429607246016, "quarter": 1, "return_on_assets": 0.23340696044063083, "return_on_equity": 0.28637907079296304 }, { "asset_turnover_ratio": 0.8630645712253512, "current_ratio": 2.0524940353698597, "debt_to_equity_ratio": 0.5076869674430932, "profit_margin": 0.26020444470348875, "quarter": 2, "return_on_assets": 0.22457323749894714, "return_on_equity": 0.27649317578194765 }, { "asset_turnover_ratio": 0.8822239663282709, "current_ratio": 1.836813266584575, "debt_to_equity_ratio": 0.4902816837677038, "profit_margin": 0.2667757921745287, "quarter": 3, "return_on_assets": 0.23535599749257918, "return_on_equity": 0.28392360820685236 }, { "asset_turnover_ratio": 0.9018088368954577, "current_ratio": 1.8945230159445094, "debt_to_equity_ratio": 0.48115836287720254, "profit_margin": 0.2584311285876459, "quarter": 4, "return_on_assets": 0.2330554754892054, "return_on_equity": 0.2799485289972109 } ], "income_statement": [ { "depreciation": 50130, "expenses": 901942, "income_tax": 112833, "marketing_expense": 175593, "net_income": 500539, "net_profit": 387706, "operational_expense": 516598, "product_revenue": 378247, "quarter": 1, "rd_expense": 97417, "revenue": 1402481, "salaries_expense": 332326, "service_revenue": 1024234 }, { "depreciation": 72571, "expenses": 944177, "income_tax": 147398, "marketing_expense": 111273, "net_income": 531332, "net_profit": 383934, "operational_expense": 545199, "product_revenue": 350536, "quarter": 2, "rd_expense": 181439, "revenue": 1475509, "salaries_expense": 384770, "service_revenue": 1124973 }, { "depreciation": 68340, "expenses": 988391, "income_tax": 149823, "marketing_expense": 105843, "net_income": 563950, "net_profit": 414127, "operational_expense": 671021, "product_revenue": 440740, "quarter": 3, "rd_expense": 129492, "revenue": 1552341, "salaries_expense": 310287, "service_revenue": 1111601 }, { "depreciation": 97191, "expenses": 1034675, "income_tax": 176436, "marketing_expense": 158463, "net_income": 598499, "net_profit": 422063, "operational_expense": 565238, "product_revenue": 630655, "quarter": 4, "rd_expense": 139743, "revenue": 1633174, "salaries_expense": 405377, "service_revenue": 1002519 } ], "market_conditions": { "gdp_growth": [ -0.02663383684581946, -0.013182468220013554, -0.01122222028160069, -0.010295561416452397 ], "inflation_rate": [ 0.03384338283292372, 0.034494980567333446, 0.03606609727196751, 0.033910106540268575 ], "interest_rate": [ 0.05439617696199343, 0.05100704651337874, 0.059765819306930645, 0.05326983488413996 ], "year": 2000 }, "random_event": { "description": "Dixon, Mitchell and Stewart Industry Recognition in 2000", "impact": 0.01, "type": "Industry Recognition" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 167245, "billable_hours_per_employee": 152, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 5345884, "net_revenue": 4464193, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 5694 }, { "average_project_size": 91095, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 5458102, "net_revenue": 4657718, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 5941 }, { "average_project_size": 162134, "billable_hours_per_employee": 120, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 5441994, "net_revenue": 4859632, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 6199 }, { "average_project_size": 168522, "billable_hours_per_employee": 142, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 6307619, "net_revenue": 5070300, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 6467 } ], "balance_sheet": [ { "assets": 5681840, "current_assets": 1925468, "current_liabilities": 1535288, "equity": 3504419, "fixed_assets": 3756372, "liabilities": 2955066, "long_term_liabilities": 1419778, "quarter": 1 }, { "assets": 5831471, "current_assets": 2495243, "current_liabilities": 1604386, "equity": 3667189, "fixed_assets": 3336228, "liabilities": 2997521, "long_term_liabilities": 1393135, "quarter": 2 }, { "assets": 5985043, "current_assets": 2807642, "current_liabilities": 1718504, "equity": 3842457, "fixed_assets": 3177401, "liabilities": 3040586, "long_term_liabilities": 1322082, "quarter": 3 }, { "assets": 6142659, "current_assets": 2177576, "current_liabilities": 1400967, "equity": 3995189, "fixed_assets": 3965083, "liabilities": 3084269, "long_term_liabilities": 1683302, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8098, "financing_cash_flow": 142731, "investing_cash_flow": -161170, "net_cash_flow": 430486, "operating_cash_flow": 1002187, "quarter": 1 }, { "change_in_working_capital": -59922, "financing_cash_flow": -35768, "investing_cash_flow": -391943, "net_cash_flow": 866157, "operating_cash_flow": 1049530, "quarter": 2 }, { "change_in_working_capital": -98393, "financing_cash_flow": -156440, "investing_cash_flow": -486190, "net_cash_flow": 1061485, "operating_cash_flow": 1166228, "quarter": 3 }, { "change_in_working_capital": 33583, "financing_cash_flow": -144377, "investing_cash_flow": -190918, "net_cash_flow": 726183, "operating_cash_flow": 1194460, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7856949509313884, "current_ratio": 1.2541412425551428, "debt_to_equity_ratio": 0.8432399207971422, "profit_margin": 0.17419609770455713, "quarter": 1, "return_on_assets": 0.13686499443842134, "return_on_equity": 0.2219041159176457 }, { "asset_turnover_ratio": 0.7987209402224584, "current_ratio": 1.5552635089062108, "debt_to_equity_ratio": 0.8173892864534661, "profit_margin": 0.17889425680129195, "quarter": 2, "return_on_assets": 0.14288658899272585, "return_on_equity": 0.22721463224284322 }, { "asset_turnover_ratio": 0.8119627544864757, "current_ratio": 1.6337710008239725, "debt_to_equity_ratio": 0.7913129541853038, "profit_margin": 0.18478765470307218, "quarter": 3, "return_on_assets": 0.15004069310780224, "return_on_equity": 0.23370463221839569 }, { "asset_turnover_ratio": 0.8254242991512307, "current_ratio": 1.5543378252307156, "debt_to_equity_ratio": 0.7719957679098536, "profit_margin": 0.18476204563832516, "quarter": 4, "return_on_assets": 0.15250708203076224, "return_on_equity": 0.2344817729524185 } ], "income_statement": [ { "depreciation": 224542, "expenses": 3398846, "income_tax": 287702, "marketing_expense": 469602, "net_income": 1065347, "net_profit": 777645, "operational_expense": 1854928, "product_revenue": 1529130, "quarter": 1, "rd_expense": 491035, "revenue": 4464193, "salaries_expense": 1252088, "service_revenue": 2935063 }, { "depreciation": 216291, "expenses": 3518169, "income_tax": 306310, "marketing_expense": 423367, "net_income": 1139549, "net_profit": 833239, "operational_expense": 1949834, "product_revenue": 1519130, "quarter": 2, "rd_expense": 685722, "revenue": 4657718, "salaries_expense": 1529069, "service_revenue": 3138588 }, { "depreciation": 268228, "expenses": 3641681, "income_tax": 319951, "marketing_expense": 435924, "net_income": 1217951, "net_profit": 898000, "operational_expense": 2011978, "product_revenue": 1559294, "quarter": 3, "rd_expense": 547069, "revenue": 4859632, "salaries_expense": 1505818, "service_revenue": 3300338 }, { "depreciation": 257661, "expenses": 3769530, "income_tax": 363971, "marketing_expense": 463412, "net_income": 1300770, "net_profit": 936799, "operational_expense": 1976595, "product_revenue": 1900116, "quarter": 4, "rd_expense": 434379, "revenue": 5070300, "salaries_expense": 1875071, "service_revenue": 3170184 } ], "market_conditions": { "gdp_growth": [ -0.008231568865993395, -0.000420566435632869, 0.0054278631619643514, -0.0014363724503983644 ], "inflation_rate": [ 0.02604708700679143, 0.03014985907686234, 0.022580299244692643, 0.029170274274148453 ], "interest_rate": [ 0.051862167025229826, 0.057728948502331436, 0.05426781313869306, 0.052665110404547674 ], "year": 2001 }, "random_event": { "description": "Dixon, Mitchell and Stewart Introduction of New Service in 2001", "impact": -0.02, "type": "Introduction of New Service" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 115749, "billable_hours_per_employee": 142, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 3658656, "net_revenue": 3183751, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 4061 }, { "average_project_size": 70413, "billable_hours_per_employee": 115, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 4028976, "net_revenue": 3320193, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 4235 }, { "average_project_size": 178592, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 3895686, "net_revenue": 3462483, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 4416 }, { "average_project_size": 118103, "billable_hours_per_employee": 98, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 4122828, "net_revenue": 3610870, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 4606 } ], "balance_sheet": [ { "assets": 4230748, "current_assets": 1820783, "current_liabilities": 785345, "equity": 3184473, "fixed_assets": 2409965, "liabilities": 1696049, "long_term_liabilities": 910704, "quarter": 1 }, { "assets": 4331316, "current_assets": 1397104, "current_liabilities": 1003892, "equity": 3336935, "fixed_assets": 2934212, "liabilities": 1742705, "long_term_liabilities": 738813, "quarter": 2 }, { "assets": 4434275, "current_assets": 1602543, "current_liabilities": 976087, "equity": 3394893, "fixed_assets": 2831732, "liabilities": 1790644, "long_term_liabilities": 814557, "quarter": 3 }, { "assets": 4539681, "current_assets": 1578108, "current_liabilities": 1071831, "equity": 3482629, "fixed_assets": 2961573, "liabilities": 1839901, "long_term_liabilities": 768070, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74329, "financing_cash_flow": 26864, "investing_cash_flow": -179971, "net_cash_flow": 563828, "operating_cash_flow": 855365, "quarter": 1 }, { "change_in_working_capital": -2818, "financing_cash_flow": 137546, "investing_cash_flow": -157909, "net_cash_flow": 459726, "operating_cash_flow": 880781, "quarter": 2 }, { "change_in_working_capital": 21411, "financing_cash_flow": -166987, "investing_cash_flow": -293694, "net_cash_flow": 898222, "operating_cash_flow": 920199, "quarter": 3 }, { "change_in_working_capital": 85166, "financing_cash_flow": 162165, "investing_cash_flow": -203406, "net_cash_flow": 820306, "operating_cash_flow": 1006363, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7525267399523677, "current_ratio": 2.318449853249209, "debt_to_equity_ratio": 0.5325995855515182, "profit_margin": 0.20409070935509718, "quarter": 1, "return_on_assets": 0.1535837161655575, "return_on_equity": 0.20404443686600576 }, { "asset_turnover_ratio": 0.7665552455650892, "current_ratio": 1.3916875520474314, "debt_to_equity_ratio": 0.5222472118875555, "profit_margin": 0.22538569294013933, "quarter": 2, "return_on_assets": 0.1727705851985863, "return_on_equity": 0.22425489258855807 }, { "asset_turnover_ratio": 0.780845346759053, "current_ratio": 1.641803445799401, "debt_to_equity_ratio": 0.5274522643276238, "profit_margin": 0.21697204000712783, "quarter": 3, "return_on_assets": 0.16942160781638488, "return_on_equity": 0.22129180507309068 }, { "asset_turnover_ratio": 0.7954017033355427, "current_ratio": 1.472347786171514, "debt_to_equity_ratio": 0.5283080684161304, "profit_margin": 0.21680342964437932, "quarter": 4, "return_on_assets": 0.17244581722812682, "return_on_equity": 0.2247867918173311 } ], "income_statement": [ { "depreciation": 205591, "expenses": 2256231, "income_tax": 277746, "marketing_expense": 394283, "net_income": 927520, "net_profit": 649774, "operational_expense": 1510617, "product_revenue": 1083803, "quarter": 1, "rd_expense": 385852, "revenue": 3183751, "salaries_expense": 815184, "service_revenue": 2099948 }, { "depreciation": 132457, "expenses": 2348145, "income_tax": 223724, "marketing_expense": 292998, "net_income": 972048, "net_profit": 748324, "operational_expense": 1411949, "product_revenue": 784955, "quarter": 2, "rd_expense": 274594, "revenue": 3320193, "salaries_expense": 947140, "service_revenue": 2535238 }, { "depreciation": 168937, "expenses": 2443805, "income_tax": 267416, "marketing_expense": 383398, "net_income": 1018678, "net_profit": 751262, "operational_expense": 1569433, "product_revenue": 1283901, "quarter": 3, "rd_expense": 275352, "revenue": 3462483, "salaries_expense": 880107, "service_revenue": 2178582 }, { "depreciation": 223514, "expenses": 2543361, "income_tax": 284660, "marketing_expense": 260098, "net_income": 1067509, "net_profit": 782849, "operational_expense": 1364918, "product_revenue": 967208, "quarter": 4, "rd_expense": 339141, "revenue": 3610870, "salaries_expense": 1144501, "service_revenue": 2643662 } ], "market_conditions": { "gdp_growth": [ -0.005696816588071309, 0.007659403836524721, -0.0015462495379086243, 0.007982522360396602 ], "inflation_rate": [ 0.04068452597605827, 0.031792373491464535, 0.03445686009035078, 0.0330851299978048 ], "interest_rate": [ 0.04675597214194895, 0.04883529882753244, 0.0435795492440338, 0.048797946660446276 ], "year": 2002 }, "random_event": { "description": "Dixon, Mitchell and Stewart New Ad Campaign Launch in 2002", "impact": 0.07, "type": "New Ad Campaign Launch" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 111620, "billable_hours_per_employee": 137, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 1650311, "net_revenue": 1348120, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 1720 }, { "average_project_size": 86518, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 1641438, "net_revenue": 1404711, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 1792 }, { "average_project_size": 146812, "billable_hours_per_employee": 85, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 1739122, "net_revenue": 1463678, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 1867 }, { "average_project_size": 190868, "billable_hours_per_employee": 115, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 1747370, "net_revenue": 1525120, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 1945 } ], "balance_sheet": [ { "assets": 1933572, "current_assets": 653096, "current_liabilities": 597739, "equity": 1025430, "fixed_assets": 1280476, "liabilities": 1139235, "long_term_liabilities": 541496, "quarter": 1 }, { "assets": 1975232, "current_assets": 980066, "current_liabilities": 584779, "equity": 1066460, "fixed_assets": 995166, "liabilities": 1150869, "long_term_liabilities": 566090, "quarter": 2 }, { "assets": 2017789, "current_assets": 676407, "current_liabilities": 484030, "equity": 1133790, "fixed_assets": 1341382, "liabilities": 1162621, "long_term_liabilities": 678591, "quarter": 3 }, { "assets": 2061263, "current_assets": 874149, "current_liabilities": 530032, "equity": 1154509, "fixed_assets": 1187114, "liabilities": 1174493, "long_term_liabilities": 644461, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33345, "financing_cash_flow": 95673, "investing_cash_flow": -101601, "net_cash_flow": -164996, "operating_cash_flow": 297903, "quarter": 1 }, { "change_in_working_capital": -48716, "financing_cash_flow": -25567, "investing_cash_flow": -317504, "net_cash_flow": 18538, "operating_cash_flow": 316165, "quarter": 2 }, { "change_in_working_capital": -69443, "financing_cash_flow": -142422, "investing_cash_flow": -257343, "net_cash_flow": 365046, "operating_cash_flow": 341213, "quarter": 3 }, { "change_in_working_capital": 77122, "financing_cash_flow": 4401, "investing_cash_flow": -372539, "net_cash_flow": 133421, "operating_cash_flow": 351508, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6972173779926478, "current_ratio": 1.0926106544829768, "debt_to_equity_ratio": 1.1109827096925193, "profit_margin": 0.17141871643473874, "quarter": 1, "return_on_assets": 0.11951610801149376, "return_on_equity": 0.22536204324039671 }, { "asset_turnover_ratio": 0.71116253685643, "current_ratio": 1.6759596360334417, "debt_to_equity_ratio": 1.0791487725746864, "profit_margin": 0.1723464826572868, "quarter": 2, "return_on_assets": 0.12256636182483881, "return_on_equity": 0.22700992067213022 }, { "asset_turnover_ratio": 0.7253870449288801, "current_ratio": 1.3974485052579386, "debt_to_equity_ratio": 1.0254288713077377, "profit_margin": 0.19035744200568705, "quarter": 3, "return_on_assets": 0.138082822336726, "return_on_equity": 0.24574392083190008 }, { "asset_turnover_ratio": 0.7398958793710458, "current_ratio": 1.649238159205482, "debt_to_equity_ratio": 1.0173095229227316, "profit_margin": 0.17555274339068402, "quarter": 4, "return_on_assets": 0.1298907514470497, "return_on_equity": 0.23190724368541085 } ], "income_statement": [ { "depreciation": 66810, "expenses": 1038343, "income_tax": 78684, "marketing_expense": 106291, "net_income": 309777, "net_profit": 231093, "operational_expense": 697292, "product_revenue": 293627, "quarter": 1, "rd_expense": 154723, "revenue": 1348120, "salaries_expense": 498979, "service_revenue": 1054493 }, { "depreciation": 74068, "expenses": 1074542, "income_tax": 88072, "marketing_expense": 202215, "net_income": 330169, "net_profit": 242097, "operational_expense": 698106, "product_revenue": 502085, "quarter": 2, "rd_expense": 115727, "revenue": 1404711, "salaries_expense": 390190, "service_revenue": 902626 }, { "depreciation": 62591, "expenses": 1112003, "income_tax": 73053, "marketing_expense": 220934, "net_income": 351675, "net_profit": 278622, "operational_expense": 720411, "product_revenue": 323556, "quarter": 3, "rd_expense": 208655, "revenue": 1463678, "salaries_expense": 466449, "service_revenue": 1140122 }, { "depreciation": 83769, "expenses": 1150770, "income_tax": 106611, "marketing_expense": 209254, "net_income": 374350, "net_profit": 267739, "operational_expense": 725051, "product_revenue": 531135, "quarter": 4, "rd_expense": 135111, "revenue": 1525120, "salaries_expense": 370468, "service_revenue": 993985 } ], "market_conditions": { "gdp_growth": [ -0.0007124456489870602, 0.004986036686097404, 0.000053064878631586127, 0.008725454595702472 ], "inflation_rate": [ 0.02394188569885239, 0.03126601660854397, 0.024404959559030763, 0.03168725543709499 ], "interest_rate": [ 0.055289555176711025, 0.05388288510209581, 0.05545736998672955, 0.05002973790473958 ], "year": 2003 }, "random_event": { "description": "Dixon, Mitchell and Stewart Senior Leadership Change in 2003", "impact": -0.05, "type": "Senior Leadership Change" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 91403, "billable_hours_per_employee": 82, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 1803870, "net_revenue": 1614153, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 2059 }, { "average_project_size": 197674, "billable_hours_per_employee": 98, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 2082289, "net_revenue": 1673166, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 2134 }, { "average_project_size": 113981, "billable_hours_per_employee": 156, "client_concentration": 0.31, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 2149208, "net_revenue": 1734338, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 2212 }, { "average_project_size": 73449, "billable_hours_per_employee": 101, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 2027697, "net_revenue": 1797746, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 2293 } ], "balance_sheet": [ { "assets": 2334790, "current_assets": 976851, "current_liabilities": 642145, "equity": 1298271, "fixed_assets": 1357939, "liabilities": 1375969, "long_term_liabilities": 733824, "quarter": 1 }, { "assets": 2406119, "current_assets": 1034433, "current_liabilities": 648285, "equity": 1352779, "fixed_assets": 1371686, "liabilities": 1414659, "long_term_liabilities": 766374, "quarter": 2 }, { "assets": 2479628, "current_assets": 1199839, "current_liabilities": 625794, "equity": 1423730, "fixed_assets": 1279789, "liabilities": 1454436, "long_term_liabilities": 828642, "quarter": 3 }, { "assets": 2555382, "current_assets": 1017701, "current_liabilities": 672872, "equity": 1455403, "fixed_assets": 1537681, "liabilities": 1495333, "long_term_liabilities": 822461, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41487, "financing_cash_flow": 96663, "investing_cash_flow": -332821, "net_cash_flow": -104825, "operating_cash_flow": 401176, "quarter": 1 }, { "change_in_working_capital": -56624, "financing_cash_flow": 150798, "investing_cash_flow": -362327, "net_cash_flow": 159240, "operating_cash_flow": 426240, "quarter": 2 }, { "change_in_working_capital": 18765, "financing_cash_flow": -115736, "investing_cash_flow": -369626, "net_cash_flow": 495495, "operating_cash_flow": 508861, "quarter": 3 }, { "change_in_working_capital": 66371, "financing_cash_flow": -47140, "investing_cash_flow": -432534, "net_cash_flow": 53398, "operating_cash_flow": 485944, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6913482583016032, "current_ratio": 1.5212311861028271, "debt_to_equity_ratio": 1.0598472892023314, "profit_margin": 0.2102960500026949, "quarter": 1, "return_on_assets": 0.14538780789706998, "return_on_equity": 0.26146313057905474 }, { "asset_turnover_ratio": 0.6953795718333133, "current_ratio": 1.59564543372128, "debt_to_equity_ratio": 1.0457428744828239, "profit_margin": 0.21594928417144504, "quarter": 2, "return_on_assets": 0.15016672076484996, "return_on_equity": 0.2670938859932036 }, { "asset_turnover_ratio": 0.6994347539227659, "current_ratio": 1.917306653627232, "debt_to_equity_ratio": 1.0215672915510665, "profit_margin": 0.22979257791733793, "quarter": 3, "return_on_assets": 0.16072491518889123, "return_on_equity": 0.2799252667289444 }, { "asset_turnover_ratio": 0.7035136038369214, "current_ratio": 1.5124733976149995, "debt_to_equity_ratio": 1.027435699940154, "profit_margin": 0.21991649543372646, "quarter": 4, "return_on_assets": 0.15471424624576677, "return_on_equity": 0.27164572286851135 } ], "income_statement": [ { "depreciation": 61726, "expenses": 1149765, "income_tax": 124938, "marketing_expense": 149670, "net_income": 464388, "net_profit": 339450, "operational_expense": 766137, "product_revenue": 334835, "quarter": 1, "rd_expense": 213737, "revenue": 1614153, "salaries_expense": 479989, "service_revenue": 1279318 }, { "depreciation": 64921, "expenses": 1187496, "income_tax": 124351, "marketing_expense": 159949, "net_income": 485670, "net_profit": 361319, "operational_expense": 746295, "product_revenue": 496070, "quarter": 2, "rd_expense": 142232, "revenue": 1673166, "salaries_expense": 362744, "service_revenue": 1177096 }, { "depreciation": 110323, "expenses": 1226466, "income_tax": 109334, "marketing_expense": 144308, "net_income": 507872, "net_profit": 398538, "operational_expense": 695049, "product_revenue": 515440, "quarter": 3, "rd_expense": 207440, "revenue": 1734338, "salaries_expense": 371190, "service_revenue": 1218898 }, { "depreciation": 90590, "expenses": 1266714, "income_tax": 135678, "marketing_expense": 167809, "net_income": 531032, "net_profit": 395354, "operational_expense": 790780, "product_revenue": 396987, "quarter": 4, "rd_expense": 160455, "revenue": 1797746, "salaries_expense": 518034, "service_revenue": 1400759 } ], "market_conditions": { "gdp_growth": [ -0.005974654206190384, -0.006392747583115128, 0.011883438048311374, -0.0013112526180740942 ], "inflation_rate": [ 0.025961720328673044, 0.0321658203116799, 0.026192331366521503, 0.03169578997803886 ], "interest_rate": [ 0.06035835399134441, 0.06165656244972731, 0.055695480569902714, 0.06369823503504486 ], "year": 2004 }, "random_event": { "description": "Dixon, Mitchell and Stewart Economic Slowdown Impact in 2004", "impact": -0.06, "type": "Economic Slowdown Impact" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 110977, "billable_hours_per_employee": 82, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 2287812, "net_revenue": 1933921, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 2467 }, { "average_project_size": 78013, "billable_hours_per_employee": 158, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 2237751, "net_revenue": 2007924, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 2561 }, { "average_project_size": 53277, "billable_hours_per_employee": 130, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 2377218, "net_revenue": 2084759, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 2659 }, { "average_project_size": 138330, "billable_hours_per_employee": 122, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 2786364, "net_revenue": 2164534, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 2761 } ], "balance_sheet": [ { "assets": 2082430, "current_assets": 964311, "current_liabilities": 489931, "equity": 1673920, "fixed_assets": 1118119, "liabilities": 929946, "long_term_liabilities": 440015, "quarter": 1 }, { "assets": 2136346, "current_assets": 910223, "current_liabilities": 445045, "equity": 1745632, "fixed_assets": 1226123, "liabilities": 938649, "long_term_liabilities": 493604, "quarter": 2 }, { "assets": 2191657, "current_assets": 780744, "current_liabilities": 426969, "equity": 1775874, "fixed_assets": 1410913, "liabilities": 947435, "long_term_liabilities": 520466, "quarter": 3 }, { "assets": 2248400, "current_assets": 887594, "current_liabilities": 450389, "equity": 1889096, "fixed_assets": 1360806, "liabilities": 956302, "long_term_liabilities": 505913, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12170, "financing_cash_flow": 129176, "investing_cash_flow": -405054, "net_cash_flow": 293506, "operating_cash_flow": 596239, "quarter": 1 }, { "change_in_working_capital": -80437, "financing_cash_flow": 11787, "investing_cash_flow": -335138, "net_cash_flow": 114681, "operating_cash_flow": 641061, "quarter": 2 }, { "change_in_working_capital": -12901, "financing_cash_flow": 101395, "investing_cash_flow": -202982, "net_cash_flow": -11005, "operating_cash_flow": 612677, "quarter": 3 }, { "change_in_working_capital": 9058, "financing_cash_flow": -38118, "investing_cash_flow": -294974, "net_cash_flow": 297483, "operating_cash_flow": 733985, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9286847577109435, "current_ratio": 1.9682587956263229, "debt_to_equity_ratio": 0.5555498470655706, "profit_margin": 0.26962631875862564, "quarter": 1, "return_on_assets": 0.25039785250884783, "return_on_equity": 0.3115059262091378 }, { "asset_turnover_ratio": 0.9398870782167308, "current_ratio": 2.0452381219876643, "debt_to_equity_ratio": 0.5377129887628092, "profit_margin": 0.27288632438279536, "quarter": 2, "return_on_assets": 0.25648233010944854, "return_on_equity": 0.3138891816831955 }, { "asset_turnover_ratio": 0.9512250320191526, "current_ratio": 1.8285730345762807, "debt_to_equity_ratio": 0.5335035030638435, "profit_margin": 0.25501844577718574, "quarter": 3, "return_on_assets": 0.24257992924987806, "return_on_equity": 0.29937484303503514 }, { "asset_turnover_ratio": 0.9626996975627112, "current_ratio": 1.9707275266491855, "debt_to_equity_ratio": 0.5062220236557592, "profit_margin": 0.27580901940094266, "quarter": 4, "return_on_assets": 0.26552125956235545, "return_on_equity": 0.31602311370094477 } ], "income_statement": [ { "depreciation": 74803, "expenses": 1272840, "income_tax": 139645, "marketing_expense": 225083, "net_income": 661081, "net_profit": 521436, "operational_expense": 880309, "product_revenue": 472446, "quarter": 1, "rd_expense": 147506, "revenue": 1933921, "salaries_expense": 532679, "service_revenue": 1461475 }, { "depreciation": 93126, "expenses": 1311540, "income_tax": 148449, "marketing_expense": 180283, "net_income": 696384, "net_profit": 547935, "operational_expense": 790231, "product_revenue": 446213, "quarter": 2, "rd_expense": 154278, "revenue": 2007924, "salaries_expense": 501538, "service_revenue": 1561711 }, { "depreciation": 81025, "expenses": 1351418, "income_tax": 201689, "marketing_expense": 219014, "net_income": 733341, "net_profit": 531652, "operational_expense": 901448, "product_revenue": 717790, "quarter": 3, "rd_expense": 204220, "revenue": 2084759, "salaries_expense": 448639, "service_revenue": 1366969 }, { "depreciation": 136987, "expenses": 1392508, "income_tax": 175028, "marketing_expense": 167301, "net_income": 772026, "net_profit": 596998, "operational_expense": 893557, "product_revenue": 471139, "quarter": 4, "rd_expense": 227875, "revenue": 2164534, "salaries_expense": 664677, "service_revenue": 1693395 } ], "market_conditions": { "gdp_growth": [ -0.014981629189010982, -0.01681028279408285, -0.01733571199841434, -0.01927470898825781 ], "inflation_rate": [ 0.027617004142247444, 0.03074807980066489, 0.027759536559646237, 0.02715408601025038 ], "interest_rate": [ 0.04231295621761952, 0.04051962412890396, 0.0423519627789721, 0.04359813778163852 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 106293, "billable_hours_per_employee": 127, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 2780395, "net_revenue": 2276454, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 2904 }, { "average_project_size": 179735, "billable_hours_per_employee": 138, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 2621998, "net_revenue": 2366030, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 3018 }, { "average_project_size": 52685, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 2721188, "net_revenue": 2459131, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 3137 }, { "average_project_size": 59305, "billable_hours_per_employee": 135, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 2926726, "net_revenue": 2555896, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3260 } ], "balance_sheet": [ { "assets": 2564073, "current_assets": 887219, "current_liabilities": 677806, "equity": 1836009, "fixed_assets": 1676854, "liabilities": 1218619, "long_term_liabilities": 540813, "quarter": 1 }, { "assets": 2628325, "current_assets": 922412, "current_liabilities": 511307, "equity": 1950752, "fixed_assets": 1705913, "liabilities": 1249713, "long_term_liabilities": 738406, "quarter": 2 }, { "assets": 2694187, "current_assets": 1235608, "current_liabilities": 684131, "equity": 1987951, "fixed_assets": 1458579, "liabilities": 1281600, "long_term_liabilities": 597469, "quarter": 3 }, { "assets": 2761699, "current_assets": 1239804, "current_liabilities": 625003, "equity": 1996459, "fixed_assets": 1521895, "liabilities": 1314301, "long_term_liabilities": 689298, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22971, "financing_cash_flow": -152039, "investing_cash_flow": -117591, "net_cash_flow": 44094, "operating_cash_flow": 585866, "quarter": 1 }, { "change_in_working_capital": 61938, "financing_cash_flow": 129000, "investing_cash_flow": -301427, "net_cash_flow": 565171, "operating_cash_flow": 694336, "quarter": 2 }, { "change_in_working_capital": 34917, "financing_cash_flow": -37326, "investing_cash_flow": -164820, "net_cash_flow": 312197, "operating_cash_flow": 674567, "quarter": 3 }, { "change_in_working_capital": 97149, "financing_cash_flow": 131834, "investing_cash_flow": -171409, "net_cash_flow": 782404, "operating_cash_flow": 722320, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8878272966487304, "current_ratio": 1.308957135227484, "debt_to_equity_ratio": 0.6637325851888526, "profit_margin": 0.21549084672916738, "quarter": 1, "return_on_assets": 0.19131865590410257, "return_on_equity": 0.26718550943922387 }, { "asset_turnover_ratio": 0.9002045028677961, "current_ratio": 1.8040277172031676, "debt_to_equity_ratio": 0.6406314077853054, "profit_margin": 0.2418143472398913, "quarter": 2, "return_on_assets": 0.21768236424338694, "return_on_equity": 0.29329202276865535 }, { "asset_turnover_ratio": 0.9127543856458368, "current_ratio": 1.8060985396071805, "debt_to_equity_ratio": 0.6446838981443708, "profit_margin": 0.23397045541697453, "quarter": 3, "return_on_assets": 0.21355755929339723, "return_on_equity": 0.28942564479708 }, { "asset_turnover_ratio": 0.9254795689175396, "current_ratio": 1.983676878350984, "debt_to_equity_ratio": 0.6583160485639825, "profit_margin": 0.21482133858341654, "quarter": 4, "return_on_assets": 0.19881275982646915, "return_on_equity": 0.2750174183391695 } ], "income_statement": [ { "depreciation": 95311, "expenses": 1586355, "income_tax": 199544, "marketing_expense": 298454, "net_income": 690099, "net_profit": 490555, "operational_expense": 978613, "product_revenue": 910298, "quarter": 1, "rd_expense": 225422, "revenue": 2276454, "salaries_expense": 606312, "service_revenue": 1366156 }, { "depreciation": 122196, "expenses": 1648270, "income_tax": 145620, "marketing_expense": 261312, "net_income": 717760, "net_profit": 572140, "operational_expense": 1066108, "product_revenue": 891910, "quarter": 2, "rd_expense": 242469, "revenue": 2366030, "salaries_expense": 552653, "service_revenue": 1474120 }, { "depreciation": 99203, "expenses": 1712602, "income_tax": 171165, "marketing_expense": 336516, "net_income": 746529, "net_profit": 575364, "operational_expense": 1017713, "product_revenue": 727977, "quarter": 3, "rd_expense": 193434, "revenue": 2459131, "salaries_expense": 832197, "service_revenue": 1731154 }, { "depreciation": 173259, "expenses": 1779445, "income_tax": 227390, "marketing_expense": 323969, "net_income": 776451, "net_profit": 549061, "operational_expense": 1237591, "product_revenue": 601526, "quarter": 4, "rd_expense": 295419, "revenue": 2555896, "salaries_expense": 718109, "service_revenue": 1954370 } ], "market_conditions": { "gdp_growth": [ 0.015336058863535647, 0.014955480031019227, 0.012097711468878914, 0.005846016116202725 ], "inflation_rate": [ 0.03431651086736149, 0.03861392334283618, 0.03524276929374794, 0.03454148888075307 ], "interest_rate": [ 0.05244838980998315, 0.0463404192472982, 0.051030517982631474, 0.05079508104027468 ], "year": 2006 }, "random_event": { "description": "Dixon, Mitchell and Stewart New Ad Campaign Launch in 2006", "impact": 0, "type": "New Ad Campaign Launch" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 98585, "billable_hours_per_employee": 89, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 4892705, "net_revenue": 4255329, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 5428 }, { "average_project_size": 112047, "billable_hours_per_employee": 150, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 4954164, "net_revenue": 4332693, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 5526 }, { "average_project_size": 63898, "billable_hours_per_employee": 149, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 4910495, "net_revenue": 4411465, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 5627 }, { "average_project_size": 107113, "billable_hours_per_employee": 89, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 5312670, "net_revenue": 4491669, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 5729 } ], "balance_sheet": [ { "assets": 5406118, "current_assets": 2289925, "current_liabilities": 1432332, "equity": 3424114, "fixed_assets": 3116193, "liabilities": 2842474, "long_term_liabilities": 1410142, "quarter": 1 }, { "assets": 5587413, "current_assets": 1682810, "current_liabilities": 1329796, "equity": 3563110, "fixed_assets": 3904603, "liabilities": 2889567, "long_term_liabilities": 1559771, "quarter": 2 }, { "assets": 5774789, "current_assets": 2339986, "current_liabilities": 1558727, "equity": 3640425, "fixed_assets": 3434803, "liabilities": 2937441, "long_term_liabilities": 1378714, "quarter": 3 }, { "assets": 5968447, "current_assets": 2796552, "current_liabilities": 1217538, "equity": 3811908, "fixed_assets": 3171895, "liabilities": 2986108, "long_term_liabilities": 1768570, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9179, "financing_cash_flow": 179362, "investing_cash_flow": -376979, "net_cash_flow": 1084689, "operating_cash_flow": 1143750, "quarter": 1 }, { "change_in_working_capital": -81775, "financing_cash_flow": 84507, "investing_cash_flow": -321055, "net_cash_flow": 832142, "operating_cash_flow": 1028867, "quarter": 2 }, { "change_in_working_capital": -33780, "financing_cash_flow": 13545, "investing_cash_flow": -272943, "net_cash_flow": 568224, "operating_cash_flow": 996098, "quarter": 3 }, { "change_in_working_capital": 97297, "financing_cash_flow": 156504, "investing_cash_flow": -428844, "net_cash_flow": 737376, "operating_cash_flow": 1069662, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.787132097375603, "current_ratio": 1.598738979510337, "debt_to_equity_ratio": 0.830134160252842, "profit_margin": 0.20220998188389194, "quarter": 1, "return_on_assets": 0.15916596715055054, "return_on_equity": 0.2512971238691235 }, { "asset_turnover_ratio": 0.7754381142041943, "current_ratio": 1.265464778056183, "debt_to_equity_ratio": 0.8109676658873849, "profit_margin": 0.19970581806742366, "quarter": 2, "return_on_assets": 0.15485950295780893, "return_on_equity": 0.24283954186090242 }, { "asset_turnover_ratio": 0.7639179544049142, "current_ratio": 1.5012160564357966, "debt_to_equity_ratio": 0.8068950740641546, "profit_margin": 0.18204315346489205, "quarter": 3, "return_on_assets": 0.1390660334083202, "return_on_equity": 0.22059979260663246 }, { "asset_turnover_ratio": 0.7525691356562269, "current_ratio": 2.2968909389275733, "debt_to_equity_ratio": 0.7833630822149957, "profit_margin": 0.18469059051323683, "quarter": 4, "return_on_assets": 0.13899243806638478, "return_on_equity": 0.2176256614797629 } ], "income_statement": [ { "depreciation": 283280, "expenses": 3156909, "income_tax": 237950, "marketing_expense": 623790, "net_income": 1098420, "net_profit": 860470, "operational_expense": 1828891, "product_revenue": 1138497, "quarter": 1, "rd_expense": 553195, "revenue": 4255329, "salaries_expense": 1280929, "service_revenue": 3116832 }, { "depreciation": 163603, "expenses": 3210828, "income_tax": 256601, "marketing_expense": 555751, "net_income": 1121865, "net_profit": 865264, "operational_expense": 2019063, "product_revenue": 1518039, "quarter": 2, "rd_expense": 642114, "revenue": 4332693, "salaries_expense": 1094827, "service_revenue": 2814654 }, { "depreciation": 193021, "expenses": 3265668, "income_tax": 342720, "marketing_expense": 434287, "net_income": 1145797, "net_profit": 803077, "operational_expense": 1866501, "product_revenue": 1093217, "quarter": 3, "rd_expense": 589110, "revenue": 4411465, "salaries_expense": 1209293, "service_revenue": 3318248 }, { "depreciation": 240093, "expenses": 3321446, "income_tax": 340654, "marketing_expense": 580632, "net_income": 1170223, "net_profit": 829569, "operational_expense": 2055685, "product_revenue": 1159302, "quarter": 4, "rd_expense": 631730, "revenue": 4491669, "salaries_expense": 1383495, "service_revenue": 3332367 } ], "market_conditions": { "gdp_growth": [ -0.010762562170781205, -0.010956018698944602, -0.00782157374876936, -0.00891134269377567 ], "inflation_rate": [ 0.036917336909952865, 0.040491708294899564, 0.04283657400347182, 0.040595314146283555 ], "interest_rate": [ 0.05502336004084751, 0.05614252383075686, 0.058746024237378736, 0.05574152718159712 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 68284, "billable_hours_per_employee": 94, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 2617971, "net_revenue": 2208305, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 2817 }, { "average_project_size": 73114, "billable_hours_per_employee": 80, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 2531246, "net_revenue": 2298487, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 2932 }, { "average_project_size": 89404, "billable_hours_per_employee": 114, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 2673306, "net_revenue": 2392352, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 3051 }, { "average_project_size": 144417, "billable_hours_per_employee": 113, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 2805503, "net_revenue": 2490050, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 3176 } ], "balance_sheet": [ { "assets": 2863158, "current_assets": 1241013, "current_liabilities": 710512, "equity": 1749130, "fixed_assets": 1622145, "liabilities": 1509436, "long_term_liabilities": 798924, "quarter": 1 }, { "assets": 2900016, "current_assets": 1218461, "current_liabilities": 914189, "equity": 1784550, "fixed_assets": 1681555, "liabilities": 1552376, "long_term_liabilities": 638187, "quarter": 2 }, { "assets": 2937349, "current_assets": 932885, "current_liabilities": 643431, "equity": 1773934, "fixed_assets": 2004464, "liabilities": 1596536, "long_term_liabilities": 953105, "quarter": 3 }, { "assets": 2975162, "current_assets": 1062231, "current_liabilities": 751702, "equity": 1777640, "fixed_assets": 1912931, "liabilities": 1641954, "long_term_liabilities": 890252, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80909, "financing_cash_flow": -9661, "investing_cash_flow": -374502, "net_cash_flow": 501499, "operating_cash_flow": 522556, "quarter": 1 }, { "change_in_working_capital": 1418, "financing_cash_flow": 55847, "investing_cash_flow": -409300, "net_cash_flow": 383006, "operating_cash_flow": 557530, "quarter": 2 }, { "change_in_working_capital": -38648, "financing_cash_flow": -119953, "investing_cash_flow": -219146, "net_cash_flow": 15320, "operating_cash_flow": 592713, "quarter": 3 }, { "change_in_working_capital": -96981, "financing_cash_flow": -175105, "investing_cash_flow": -287210, "net_cash_flow": 170956, "operating_cash_flow": 609347, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7712829679675379, "current_ratio": 1.7466460805728827, "debt_to_equity_ratio": 0.8629638734685243, "profit_margin": 0.17905497655441616, "quarter": 1, "return_on_assets": 0.138102053746248, "return_on_equity": 0.226059812592546 }, { "asset_turnover_ratio": 0.7925773512973722, "current_ratio": 1.332832707459836, "debt_to_equity_ratio": 0.869897733322126, "profit_margin": 0.19008591303757646, "quarter": 2, "return_on_assets": 0.15065778947426497, "return_on_equity": 0.24482922865708442 }, { "asset_turnover_ratio": 0.814459568815282, "current_ratio": 1.4498602025702834, "debt_to_equity_ratio": 0.8999974068933794, "profit_margin": 0.18104401024598388, "quarter": 3, "return_on_assets": 0.14745302652153353, "return_on_equity": 0.24415846361815038 }, { "asset_turnover_ratio": 0.8369460217628485, "current_ratio": 1.4131012023381606, "debt_to_equity_ratio": 0.9236707094799848, "profit_margin": 0.17848316298869502, "quarter": 4, "return_on_assets": 0.14938077321503837, "return_on_equity": 0.25001237595913683 } ], "income_statement": [ { "depreciation": 127148, "expenses": 1676533, "income_tax": 136364, "marketing_expense": 290454, "net_income": 531772, "net_profit": 395408, "operational_expense": 1041340, "product_revenue": 458832, "quarter": 1, "rd_expense": 192478, "revenue": 2208305, "salaries_expense": 540490, "service_revenue": 1749473 }, { "depreciation": 120620, "expenses": 1744375, "income_tax": 117202, "marketing_expense": 190721, "net_income": 554112, "net_profit": 436910, "operational_expense": 925252, "product_revenue": 630315, "quarter": 2, "rd_expense": 229439, "revenue": 2298487, "salaries_expense": 716825, "service_revenue": 1668172 }, { "depreciation": 159592, "expenses": 1814962, "income_tax": 144269, "marketing_expense": 181816, "net_income": 577390, "net_profit": 433121, "operational_expense": 1056411, "product_revenue": 906854, "quarter": 3, "rd_expense": 296898, "revenue": 2392352, "salaries_expense": 617245, "service_revenue": 1485498 }, { "depreciation": 164915, "expenses": 1888406, "income_tax": 157212, "marketing_expense": 342501, "net_income": 601644, "net_profit": 444432, "operational_expense": 1312601, "product_revenue": 945653, "quarter": 4, "rd_expense": 295781, "revenue": 2490050, "salaries_expense": 654073, "service_revenue": 1544397 } ], "market_conditions": { "gdp_growth": [ -0.012446422561963615, -0.024152658989895524, -0.010695807369092617, -0.025341700680612048 ], "inflation_rate": [ 0.024541301872596004, 0.02562410021260835, 0.020261765027014236, 0.02459634501040684 ], "interest_rate": [ 0.043739065994159415, 0.048704369454838296, 0.04999992819847385, 0.04547145265414643 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 166482, "billable_hours_per_employee": 114, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 1868323, "net_revenue": 1658275, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 2115 }, { "average_project_size": 196597, "billable_hours_per_employee": 103, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 2097452, "net_revenue": 1688908, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 2154 }, { "average_project_size": 63663, "billable_hours_per_employee": 88, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 2224071, "net_revenue": 1720108, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 2194 }, { "average_project_size": 65010, "billable_hours_per_employee": 109, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.6, "gross_billings": 1983830, "net_revenue": 1751884, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 2235 } ], "balance_sheet": [ { "assets": 1959437, "current_assets": 720680, "current_liabilities": 448710, "equity": 1540744, "fixed_assets": 1238757, "liabilities": 866057, "long_term_liabilities": 417347, "quarter": 1 }, { "assets": 1999175, "current_assets": 657827, "current_liabilities": 516647, "equity": 1589368, "fixed_assets": 1341348, "liabilities": 890875, "long_term_liabilities": 374228, "quarter": 2 }, { "assets": 2039719, "current_assets": 757174, "current_liabilities": 449108, "equity": 1571885, "fixed_assets": 1282545, "liabilities": 916404, "long_term_liabilities": 467296, "quarter": 3 }, { "assets": 2081085, "current_assets": 994305, "current_liabilities": 418480, "equity": 1645772, "fixed_assets": 1086780, "liabilities": 942665, "long_term_liabilities": 524185, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 978, "financing_cash_flow": 189495, "investing_cash_flow": -290992, "net_cash_flow": 231937, "operating_cash_flow": 545353, "quarter": 1 }, { "change_in_working_capital": -43434, "financing_cash_flow": -148288, "investing_cash_flow": -430648, "net_cash_flow": 194453, "operating_cash_flow": 534622, "quarter": 2 }, { "change_in_working_capital": -32016, "financing_cash_flow": -171792, "investing_cash_flow": -236722, "net_cash_flow": 124777, "operating_cash_flow": 502846, "quarter": 3 }, { "change_in_working_capital": 33885, "financing_cash_flow": 145896, "investing_cash_flow": -393082, "net_cash_flow": 201071, "operating_cash_flow": 603303, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.846301769334763, "current_ratio": 1.606115308328319, "debt_to_equity_ratio": 0.5621031138203362, "profit_margin": 0.26977672581447587, "quarter": 1, "return_on_assets": 0.22831252038213018, "return_on_equity": 0.29035582809344057 }, { "asset_turnover_ratio": 0.8448024810234221, "current_ratio": 1.2732620144895839, "debt_to_equity_ratio": 0.5605215406375365, "profit_margin": 0.2848396715510851, "quarter": 2, "return_on_assets": 0.24063326122025336, "return_on_equity": 0.3026788006301876 }, { "asset_turnover_ratio": 0.8433063573953079, "current_ratio": 1.6859508180660332, "debt_to_equity_ratio": 0.5829968477337719, "profit_margin": 0.26078013706116127, "quarter": 3, "return_on_assets": 0.21991754746609704, "return_on_equity": 0.28537074913241106 }, { "asset_turnover_ratio": 0.8418128043784853, "current_ratio": 2.3759916841904034, "debt_to_equity_ratio": 0.5727798261241532, "profit_margin": 0.2896036495567058, "quarter": 4, "return_on_assets": 0.24379206039157458, "return_on_equity": 0.30827599448769333 } ], "income_statement": [ { "depreciation": 97989, "expenses": 1038525, "income_tax": 172386, "marketing_expense": 155529, "net_income": 619750, "net_profit": 447364, "operational_expense": 658467, "product_revenue": 542226, "quarter": 1, "rd_expense": 121020, "revenue": 1658275, "salaries_expense": 342914, "service_revenue": 1116049 }, { "depreciation": 53554, "expenses": 1061140, "income_tax": 146700, "marketing_expense": 138711, "net_income": 627768, "net_profit": 481068, "operational_expense": 622873, "product_revenue": 388411, "quarter": 2, "rd_expense": 156578, "revenue": 1688908, "salaries_expense": 338460, "service_revenue": 1300497 }, { "depreciation": 54276, "expenses": 1084248, "income_tax": 187290, "marketing_expense": 114390, "net_income": 635860, "net_profit": 448570, "operational_expense": 713071, "product_revenue": 463538, "quarter": 3, "rd_expense": 158523, "revenue": 1720108, "salaries_expense": 407275, "service_revenue": 1256570 }, { "depreciation": 95951, "expenses": 1107859, "income_tax": 136673, "marketing_expense": 113138, "net_income": 644025, "net_profit": 507352, "operational_expense": 706034, "product_revenue": 505806, "quarter": 4, "rd_expense": 124184, "revenue": 1751884, "salaries_expense": 478150, "service_revenue": 1246078 } ], "market_conditions": { "gdp_growth": [ 0.01083628565419231, 0.011118795926954349, 0.0034312805633350714, 0.010229490920682845 ], "inflation_rate": [ 0.039217218459102456, 0.04007528757986461, 0.03615649295057749, 0.03462132510528981 ], "interest_rate": [ 0.04485632460392149, 0.04429557204109793, 0.040797315679475504, 0.04061263894543305 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1997, "industry": "Advertising", "location": "West Robertchester", "name": "Heath, Davis and Smith", "num_employees": 326, "region": "Europe", "revenue_size": "Medium", "website": "www.heath,davisandsmith.com" }

[ { "advertising_kpis": [ { "average_project_size": 167207, "billable_hours_per_employee": 131, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 10386968, "net_revenue": 8502314, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 26081 }, { "average_project_size": 63683, "billable_hours_per_employee": 124, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 10581593, "net_revenue": 8438659, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 25885 }, { "average_project_size": 88714, "billable_hours_per_employee": 121, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 10462376, "net_revenue": 8375481, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 25692 }, { "average_project_size": 195257, "billable_hours_per_employee": 144, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 9573037, "net_revenue": 8312776, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 25499 } ], "balance_sheet": [ { "assets": 10412089, "current_assets": 3972818, "current_liabilities": 1861632, "equity": 7643884, "fixed_assets": 6439271, "liabilities": 4170641, "long_term_liabilities": 2309009, "quarter": 1 }, { "assets": 10656523, "current_assets": 4881730, "current_liabilities": 2360137, "equity": 7986056, "fixed_assets": 5774793, "liabilities": 4237477, "long_term_liabilities": 1877340, "quarter": 2 }, { "assets": 10906695, "current_assets": 4612683, "current_liabilities": 2305787, "equity": 8028642, "fixed_assets": 6294012, "liabilities": 4305385, "long_term_liabilities": 1999598, "quarter": 3 }, { "assets": 11162740, "current_assets": 3784475, "current_liabilities": 2122053, "equity": 8364496, "fixed_assets": 7378265, "liabilities": 4374381, "long_term_liabilities": 2252328, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48744, "financing_cash_flow": -119351, "investing_cash_flow": -261214, "net_cash_flow": 1534576, "operating_cash_flow": 1866182, "quarter": 1 }, { "change_in_working_capital": -87082, "financing_cash_flow": -63744, "investing_cash_flow": -316189, "net_cash_flow": 1827107, "operating_cash_flow": 2118803, "quarter": 2 }, { "change_in_working_capital": -99540, "financing_cash_flow": 143305, "investing_cash_flow": -458871, "net_cash_flow": 1470122, "operating_cash_flow": 1779327, "quarter": 3 }, { "change_in_working_capital": 15943, "financing_cash_flow": -91971, "investing_cash_flow": -129727, "net_cash_flow": 1309687, "operating_cash_flow": 1973327, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8165809954179224, "current_ratio": 2.134051198088559, "debt_to_equity_ratio": 0.5456180392062464, "profit_margin": 0.16494756603908065, "quarter": 1, "return_on_assets": 0.13469304766795598, "return_on_equity": 0.1834716487063383 }, { "asset_turnover_ratio": 0.7918773318464193, "current_ratio": 2.068409588087471, "debt_to_equity_ratio": 0.5306094773189669, "profit_margin": 0.18569419619870883, "quarter": 2, "return_on_assets": 0.14704702462519906, "return_on_equity": 0.1962182584244338 }, { "asset_turnover_ratio": 0.7679210796671219, "current_ratio": 2.0004809637663845, "debt_to_equity_ratio": 0.5362532044647152, "profit_margin": 0.17041791390846686, "quarter": 3, "return_on_assets": 0.13086750844320852, "return_on_equity": 0.17778000314374462 }, { "asset_turnover_ratio": 0.7446895654651098, "current_ratio": 1.7834026765589739, "debt_to_equity_ratio": 0.5229700629900474, "profit_margin": 0.18960417073670696, "quarter": 4, "return_on_assets": 0.1411962475162908, "return_on_equity": 0.18843179553197228 } ], "income_statement": [ { "depreciation": 463746, "expenses": 6557460, "income_tax": 542418, "marketing_expense": 812678, "net_income": 1944854, "net_profit": 1402436, "operational_expense": 4529190, "product_revenue": 3066800, "quarter": 1, "rd_expense": 710549, "revenue": 8502314, "salaries_expense": 2049399, "service_revenue": 5435514 }, { "depreciation": 551793, "expenses": 6456599, "income_tax": 415050, "marketing_expense": 1065261, "net_income": 1982060, "net_profit": 1567010, "operational_expense": 3491264, "product_revenue": 2307125, "quarter": 2, "rd_expense": 853775, "revenue": 8438659, "salaries_expense": 2456547, "service_revenue": 6131534 }, { "depreciation": 351995, "expenses": 6357290, "income_tax": 590859, "marketing_expense": 731895, "net_income": 2018191, "net_profit": 1427332, "operational_expense": 3935531, "product_revenue": 1935238, "quarter": 3, "rd_expense": 1208055, "revenue": 8375481, "salaries_expense": 2864694, "service_revenue": 6440243 }, { "depreciation": 397190, "expenses": 6259508, "income_tax": 477131, "marketing_expense": 987336, "net_income": 2053268, "net_profit": 1576137, "operational_expense": 3313752, "product_revenue": 1736948, "quarter": 4, "rd_expense": 807375, "revenue": 8312776, "salaries_expense": 3000879, "service_revenue": 6575828 } ], "market_conditions": { "gdp_growth": [ 0.03929972133181826, 0.03921377812206005, 0.03048403707746332, 0.037597661803915314 ], "inflation_rate": [ 0.011323053139087151, 0.007471068123609452, 0.006806736987237343, 0.0072738683897280885 ], "interest_rate": [ 0.011764446582261518, 0.0184047914889302, 0.015848968371818394, 0.021368402996811694 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 111702, "billable_hours_per_employee": 121, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 8913525, "net_revenue": 7816519, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 23977 }, { "average_project_size": 102366, "billable_hours_per_employee": 83, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 9011655, "net_revenue": 7738570, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 23738 }, { "average_project_size": 68233, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 8604432, "net_revenue": 7661399, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 23501 }, { "average_project_size": 188235, "billable_hours_per_employee": 99, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 9006108, "net_revenue": 7584997, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 23267 } ], "balance_sheet": [ { "assets": 9697952, "current_assets": 3456195, "current_liabilities": 3342394, "equity": 5552385, "fixed_assets": 6241757, "liabilities": 5720400, "long_term_liabilities": 2378006, "quarter": 1 }, { "assets": 10029882, "current_assets": 4246031, "current_liabilities": 2796954, "equity": 5609345, "fixed_assets": 5783851, "liabilities": 5812952, "long_term_liabilities": 3015998, "quarter": 2 }, { "assets": 10373174, "current_assets": 3135567, "current_liabilities": 2843491, "equity": 5917437, "fixed_assets": 7237607, "liabilities": 5907001, "long_term_liabilities": 3063510, "quarter": 3 }, { "assets": 10728216, "current_assets": 3568074, "current_liabilities": 3352517, "equity": 6078797, "fixed_assets": 7160142, "liabilities": 6002572, "long_term_liabilities": 2650055, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94228, "financing_cash_flow": -198104, "investing_cash_flow": -497341, "net_cash_flow": 1760742, "operating_cash_flow": 2146352, "quarter": 1 }, { "change_in_working_capital": 69323, "financing_cash_flow": 191949, "investing_cash_flow": -143473, "net_cash_flow": 1764976, "operating_cash_flow": 1963077, "quarter": 2 }, { "change_in_working_capital": 80994, "financing_cash_flow": 191336, "investing_cash_flow": -342107, "net_cash_flow": 1564960, "operating_cash_flow": 1790800, "quarter": 3 }, { "change_in_working_capital": -39358, "financing_cash_flow": 182831, "investing_cash_flow": -179437, "net_cash_flow": 1111337, "operating_cash_flow": 1735856, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8059968743916242, "current_ratio": 1.0340477514021387, "debt_to_equity_ratio": 1.0302599693645162, "profit_margin": 0.20147497882369378, "quarter": 1, "return_on_assets": 0.16238820320001585, "return_on_equity": 0.2836318086732098 }, { "asset_turnover_ratio": 0.7715514499572378, "current_ratio": 1.5180911091137002, "debt_to_equity_ratio": 1.0362978208685685, "profit_margin": 0.17993182202913457, "quarter": 2, "return_on_assets": 0.13882665818002646, "return_on_equity": 0.24823129973285651 }, { "asset_turnover_ratio": 0.7385780861287008, "current_ratio": 1.1027173991407042, "debt_to_equity_ratio": 0.998236398630015, "profit_margin": 0.18942545610795103, "quarter": 3, "return_on_assets": 0.1399054908362667, "return_on_equity": 0.2452521252021779 }, { "asset_turnover_ratio": 0.7070138222422069, "current_ratio": 1.0642970639671625, "debt_to_equity_ratio": 0.9874605123349242, "profit_margin": 0.1783986203290522, "quarter": 4, "return_on_assets": 0.12613029044157947, "return_on_equity": 0.22260210367281552 } ], "income_statement": [ { "depreciation": 571519, "expenses": 5802418, "income_tax": 439268, "marketing_expense": 600101, "net_income": 2014101, "net_profit": 1574833, "operational_expense": 3579484, "product_revenue": 2592285, "quarter": 1, "rd_expense": 917668, "revenue": 7816519, "salaries_expense": 2281882, "service_revenue": 5224234 }, { "depreciation": 570662, "expenses": 5778234, "income_tax": 567921, "marketing_expense": 628911, "net_income": 1960336, "net_profit": 1392415, "operational_expense": 3288246, "product_revenue": 1844861, "quarter": 2, "rd_expense": 882600, "revenue": 7738570, "salaries_expense": 2406221, "service_revenue": 5893709 }, { "depreciation": 339536, "expenses": 5754152, "income_tax": 455983, "marketing_expense": 753038, "net_income": 1907247, "net_profit": 1451264, "operational_expense": 3331145, "product_revenue": 1693231, "quarter": 3, "rd_expense": 596346, "revenue": 7661399, "salaries_expense": 2201918, "service_revenue": 5968168 }, { "depreciation": 382703, "expenses": 5730169, "income_tax": 501675, "marketing_expense": 851359, "net_income": 1854828, "net_profit": 1353153, "operational_expense": 3830629, "product_revenue": 2488808, "quarter": 4, "rd_expense": 624896, "revenue": 7584997, "salaries_expense": 2284329, "service_revenue": 5096189 } ], "market_conditions": { "gdp_growth": [ 0.04460098409078953, 0.039273818218903606, 0.03961987076366668, 0.02702878530860258 ], "inflation_rate": [ 0.008824167519367989, 0.0055403109298606005, 0.0035090707278295566, 0.010317717621923041 ], "interest_rate": [ 0.024441744942079194, 0.023930432586282885, 0.019002346374345315, 0.024453373195694978 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 104571, "billable_hours_per_employee": 109, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 7460663, "net_revenue": 6679193, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 20488 }, { "average_project_size": 149847, "billable_hours_per_employee": 139, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 7453789, "net_revenue": 6689069, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 20519 }, { "average_project_size": 87211, "billable_hours_per_employee": 132, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.8, "gross_billings": 7929405, "net_revenue": 6698960, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 20549 }, { "average_project_size": 109286, "billable_hours_per_employee": 99, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 7885591, "net_revenue": 6708865, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 20579 } ], "balance_sheet": [ { "assets": 8714183, "current_assets": 3725810, "current_liabilities": 2386659, "equity": 5693841, "fixed_assets": 4988373, "liabilities": 4563245, "long_term_liabilities": 2176586, "quarter": 1 }, { "assets": 9008153, "current_assets": 4329249, "current_liabilities": 2145518, "equity": 6048642, "fixed_assets": 4678904, "liabilities": 4628519, "long_term_liabilities": 2483001, "quarter": 2 }, { "assets": 9312039, "current_assets": 3053731, "current_liabilities": 1993176, "equity": 6174032, "fixed_assets": 6258308, "liabilities": 4694727, "long_term_liabilities": 2701551, "quarter": 3 }, { "assets": 9626177, "current_assets": 4234856, "current_liabilities": 2755097, "equity": 6495947, "fixed_assets": 5391321, "liabilities": 4761882, "long_term_liabilities": 2006785, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35360, "financing_cash_flow": 131229, "investing_cash_flow": -250529, "net_cash_flow": 1531534, "operating_cash_flow": 1814385, "quarter": 1 }, { "change_in_working_capital": 73750, "financing_cash_flow": 7449, "investing_cash_flow": -180143, "net_cash_flow": 1399862, "operating_cash_flow": 1982643, "quarter": 2 }, { "change_in_working_capital": 93610, "financing_cash_flow": -30136, "investing_cash_flow": -290840, "net_cash_flow": 1369921, "operating_cash_flow": 1939587, "quarter": 3 }, { "change_in_working_capital": -5335, "financing_cash_flow": 160931, "investing_cash_flow": -388551, "net_cash_flow": 1864313, "operating_cash_flow": 1877801, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7664738048305848, "current_ratio": 1.5610985901211694, "debt_to_equity_ratio": 0.8014352701454079, "profit_margin": 0.23100140990086676, "quarter": 1, "return_on_assets": 0.17705652956794687, "return_on_equity": 0.2709775351998765 }, { "asset_turnover_ratio": 0.7425572145588557, "current_ratio": 2.0178106172961496, "debt_to_equity_ratio": 0.7652162253940636, "profit_margin": 0.24951274983110505, "quarter": 2, "return_on_assets": 0.18527749251150596, "return_on_equity": 0.2759310271627913 }, { "asset_turnover_ratio": 0.7193870214675863, "current_ratio": 1.5320930013205056, "debt_to_equity_ratio": 0.7603988771033257, "profit_margin": 0.23238233994530494, "quarter": 3, "return_on_assets": 0.167172839374921, "return_on_equity": 0.252139930599647 }, { "asset_turnover_ratio": 0.6969397092947699, "current_ratio": 1.5370986938027953, "debt_to_equity_ratio": 0.7330543183311071, "profit_margin": 0.2432083519343436, "quarter": 4, "return_on_assets": 0.1695015580951815, "return_on_equity": 0.25118000500927734 } ], "income_statement": [ { "depreciation": 271482, "expenses": 4504793, "income_tax": 631497, "marketing_expense": 615730, "net_income": 2174400, "net_profit": 1542903, "operational_expense": 2993380, "product_revenue": 2160353, "quarter": 1, "rd_expense": 900623, "revenue": 6679193, "salaries_expense": 2105384, "service_revenue": 4518840 }, { "depreciation": 313635, "expenses": 4491814, "income_tax": 528247, "marketing_expense": 587310, "net_income": 2197255, "net_profit": 1669008, "operational_expense": 3099360, "product_revenue": 2077413, "quarter": 2, "rd_expense": 594598, "revenue": 6689069, "salaries_expense": 1581987, "service_revenue": 4611656 }, { "depreciation": 382867, "expenses": 4478873, "income_tax": 663367, "marketing_expense": 773345, "net_income": 2220087, "net_profit": 1556720, "operational_expense": 2925099, "product_revenue": 1729685, "quarter": 3, "rd_expense": 661302, "revenue": 6698960, "salaries_expense": 1605122, "service_revenue": 4969275 }, { "depreciation": 246149, "expenses": 4465970, "income_tax": 611243, "marketing_expense": 729750, "net_income": 2242895, "net_profit": 1631652, "operational_expense": 2924460, "product_revenue": 2409037, "quarter": 4, "rd_expense": 467456, "revenue": 6708865, "salaries_expense": 1619288, "service_revenue": 4299828 } ], "market_conditions": { "gdp_growth": [ 0.05078369024249687, 0.0642586217897358, 0.04601043526258437, 0.0543228526433087 ], "inflation_rate": [ 0.010236702724515422, 0.007263889278651187, 0.008748278993954412, 0.008346909623124328 ], "interest_rate": [ 0.019053171072751708, 0.013519221917499104, 0.01578893366387401, 0.018201839684236762 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 199908, "billable_hours_per_employee": 117, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 12723848, "net_revenue": 10515160, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 32255 }, { "average_project_size": 65962, "billable_hours_per_employee": 150, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 13083246, "net_revenue": 10440355, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 32026 }, { "average_project_size": 120752, "billable_hours_per_employee": 94, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 12580310, "net_revenue": 10366083, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 31798 }, { "average_project_size": 131619, "billable_hours_per_employee": 98, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 12202870, "net_revenue": 10292340, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 31572 } ], "balance_sheet": [ { "assets": 13613916, "current_assets": 4602927, "current_liabilities": 3733241, "equity": 10324122, "fixed_assets": 9010989, "liabilities": 6545377, "long_term_liabilities": 2812136, "quarter": 1 }, { "assets": 13948166, "current_assets": 6926396, "current_liabilities": 3028517, "equity": 10237364, "fixed_assets": 7021770, "liabilities": 6649874, "long_term_liabilities": 3621357, "quarter": 2 }, { "assets": 14290622, "current_assets": 6267093, "current_liabilities": 3969228, "equity": 10732477, "fixed_assets": 8023529, "liabilities": 6756038, "long_term_liabilities": 2786810, "quarter": 3 }, { "assets": 14641486, "current_assets": 6488995, "current_liabilities": 3128124, "equity": 10697266, "fixed_assets": 8152491, "liabilities": 6863898, "long_term_liabilities": 3735774, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47329, "financing_cash_flow": 83315, "investing_cash_flow": -482400, "net_cash_flow": 3218264, "operating_cash_flow": 3694771, "quarter": 1 }, { "change_in_working_capital": -19656, "financing_cash_flow": -61565, "investing_cash_flow": -200110, "net_cash_flow": 3550398, "operating_cash_flow": 3553811, "quarter": 2 }, { "change_in_working_capital": -84531, "financing_cash_flow": 103560, "investing_cash_flow": -274580, "net_cash_flow": 3411574, "operating_cash_flow": 3731343, "quarter": 3 }, { "change_in_working_capital": 21608, "financing_cash_flow": -31222, "investing_cash_flow": -469579, "net_cash_flow": 2981212, "operating_cash_flow": 3480649, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7723831996612878, "current_ratio": 1.2329573686777788, "debt_to_equity_ratio": 0.6339887304702521, "profit_margin": 0.30960850809688106, "quarter": 1, "return_on_assets": 0.23913641012622672, "return_on_equity": 0.3153375173210855 }, { "asset_turnover_ratio": 0.7485109511888517, "current_ratio": 2.2870586494974274, "debt_to_equity_ratio": 0.6495689710749759, "profit_margin": 0.2815107340698664, "quarter": 2, "return_on_assets": 0.21071386732850755, "return_on_equity": 0.2870926539292732 }, { "asset_turnover_ratio": 0.7253766141179859, "current_ratio": 1.5789198806417772, "debt_to_equity_ratio": 0.6294947568953561, "profit_margin": 0.3084957934448335, "quarter": 3, "return_on_assets": 0.22377563411865486, "return_on_equity": 0.29796411396921696 }, { "asset_turnover_ratio": 0.7029573364342936, "current_ratio": 2.0744046591503404, "debt_to_equity_ratio": 0.6416497448974345, "profit_margin": 0.28367484945114524, "quarter": 4, "return_on_assets": 0.19941131658357628, "return_on_equity": 0.272936841993085 } ], "income_statement": [ { "depreciation": 439188, "expenses": 6436292, "income_tax": 823285, "marketing_expense": 1240484, "net_income": 4078868, "net_profit": 3255583, "operational_expense": 4271324, "product_revenue": 2860034, "quarter": 1, "rd_expense": 649039, "revenue": 10515160, "salaries_expense": 2746849, "service_revenue": 7655126 }, { "depreciation": 614739, "expenses": 6358656, "income_tax": 1142627, "marketing_expense": 1139136, "net_income": 4081699, "net_profit": 2939072, "operational_expense": 3717851, "product_revenue": 2672329, "quarter": 2, "rd_expense": 848224, "revenue": 10440355, "salaries_expense": 2293629, "service_revenue": 7768026 }, { "depreciation": 533450, "expenses": 6281957, "income_tax": 886233, "marketing_expense": 1009334, "net_income": 4084126, "net_profit": 3197893, "operational_expense": 3693023, "product_revenue": 2595330, "quarter": 3, "rd_expense": 840791, "revenue": 10366083, "salaries_expense": 3080068, "service_revenue": 7770753 }, { "depreciation": 560971, "expenses": 6206183, "income_tax": 1166479, "marketing_expense": 718869, "net_income": 4086157, "net_profit": 2919678, "operational_expense": 3538546, "product_revenue": 2108144, "quarter": 4, "rd_expense": 1165333, "revenue": 10292340, "salaries_expense": 2278001, "service_revenue": 8184196 } ], "market_conditions": { "gdp_growth": [ 0.03170277943140484, 0.0405556020605317, 0.036917407703183136, 0.04183499587212417 ], "inflation_rate": [ 0.006712826461627762, 0.005759100638587136, 0.008701261180185283, 0.009468251414609444 ], "interest_rate": [ 0.010309555879435706, 0.010906579617278905, 0.013220013248214299, 0.01748837349306517 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 199579, "billable_hours_per_employee": 116, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 19810365, "net_revenue": 17892583, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 54885 }, { "average_project_size": 193015, "billable_hours_per_employee": 144, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 20234534, "net_revenue": 17534118, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 53786 }, { "average_project_size": 142573, "billable_hours_per_employee": 100, "client_concentration": 0.4, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 21466364, "net_revenue": 17182836, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 52708 }, { "average_project_size": 110914, "billable_hours_per_employee": 142, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 19957700, "net_revenue": 16838591, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 51652 } ], "balance_sheet": [ { "assets": 19380830, "current_assets": 9572480, "current_liabilities": 5278475, "equity": 14611065, "fixed_assets": 9808350, "liabilities": 9730059, "long_term_liabilities": 4451584, "quarter": 1 }, { "assets": 19773887, "current_assets": 7156966, "current_liabilities": 5113335, "equity": 14482839, "fixed_assets": 12616921, "liabilities": 9851809, "long_term_liabilities": 4738474, "quarter": 2 }, { "assets": 20174915, "current_assets": 6303786, "current_liabilities": 4802039, "equity": 14971901, "fixed_assets": 13871129, "liabilities": 9975083, "long_term_liabilities": 5173044, "quarter": 3 }, { "assets": 20584076, "current_assets": 7359013, "current_liabilities": 5087824, "equity": 15017594, "fixed_assets": 13225063, "liabilities": 10099900, "long_term_liabilities": 5012076, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67105, "financing_cash_flow": -150225, "investing_cash_flow": -286208, "net_cash_flow": 5853981, "operating_cash_flow": 5939231, "quarter": 1 }, { "change_in_working_capital": 79824, "financing_cash_flow": 101336, "investing_cash_flow": -491885, "net_cash_flow": 5561898, "operating_cash_flow": 5640258, "quarter": 2 }, { "change_in_working_capital": 52632, "financing_cash_flow": -121915, "investing_cash_flow": -176848, "net_cash_flow": 5320917, "operating_cash_flow": 5371149, "quarter": 3 }, { "change_in_working_capital": -91381, "financing_cash_flow": -153936, "investing_cash_flow": -201193, "net_cash_flow": 4889595, "operating_cash_flow": 5213778, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9232103578639305, "current_ratio": 1.8134934805980893, "debt_to_equity_ratio": 0.6659376985866533, "profit_margin": 0.27722626744277223, "quarter": 1, "return_on_assets": 0.25593816157512345, "return_on_equity": 0.33948887367211084 }, { "asset_turnover_ratio": 0.8867309699908774, "current_ratio": 1.3996669492610987, "debt_to_equity_ratio": 0.6802401794289089, "profit_margin": 0.26010780810303663, "quarter": 2, "return_on_assets": 0.23064564898140663, "return_on_equity": 0.3149079403561691 }, { "asset_turnover_ratio": 0.8516931050267126, "current_ratio": 1.3127311127627244, "debt_to_equity_ratio": 0.6662536040012554, "profit_margin": 0.27772301382612274, "quarter": 3, "return_on_assets": 0.23653477598294714, "return_on_equity": 0.31873500900119495 }, { "asset_turnover_ratio": 0.8180396827139581, "current_ratio": 1.4463969272522006, "debt_to_equity_ratio": 0.6725378246342257, "profit_margin": 0.26922787066922643, "quarter": 4, "return_on_assets": 0.22023908190000854, "return_on_equity": 0.3018737888372798 } ], "income_statement": [ { "depreciation": 978937, "expenses": 11383340, "income_tax": 1548949, "marketing_expense": 2062562, "net_income": 6509243, "net_profit": 4960294, "operational_expense": 6953777, "product_revenue": 7058826, "quarter": 1, "rd_expense": 1662380, "revenue": 17892583, "salaries_expense": 5021699, "service_revenue": 10833757 }, { "depreciation": 1079497, "expenses": 11237112, "income_tax": 1736245, "marketing_expense": 1143835, "net_income": 6297006, "net_profit": 4560761, "operational_expense": 6436350, "product_revenue": 5538549, "quarter": 2, "rd_expense": 1223443, "revenue": 17534118, "salaries_expense": 5238585, "service_revenue": 11995569 }, { "depreciation": 599080, "expenses": 11092763, "income_tax": 1318004, "marketing_expense": 2114782, "net_income": 6090073, "net_profit": 4772069, "operational_expense": 7378702, "product_revenue": 3794086, "quarter": 3, "rd_expense": 1856494, "revenue": 17182836, "salaries_expense": 3586783, "service_revenue": 13388750 }, { "depreciation": 680360, "expenses": 10950268, "income_tax": 1354905, "marketing_expense": 1900671, "net_income": 5888323, "net_profit": 4533418, "operational_expense": 6637423, "product_revenue": 3778290, "quarter": 4, "rd_expense": 1886549, "revenue": 16838591, "salaries_expense": 3329775, "service_revenue": 13060301 } ], "market_conditions": { "gdp_growth": [ 0.03885809534234524, 0.03693622909705529, 0.025244269576705204, 0.028782245673211963 ], "inflation_rate": [ 0.0065039158590028635, 0.0029907471441305167, 0.00968044722431443, 0.0032189554808869495 ], "interest_rate": [ 0.02242962028640028, 0.013711795522937399, 0.016698624904485218, 0.0157576945813238 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 134948, "billable_hours_per_employee": 108, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 7213896, "net_revenue": 6116086, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 18761 }, { "average_project_size": 128448, "billable_hours_per_employee": 92, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 6993747, "net_revenue": 6161343, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 18900 }, { "average_project_size": 122620, "billable_hours_per_employee": 144, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 7103746, "net_revenue": 6206934, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 19040 }, { "average_project_size": 76271, "billable_hours_per_employee": 88, "client_concentration": 0.1, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 7827723, "net_revenue": 6252864, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 19181 } ], "balance_sheet": [ { "assets": 8258173, "current_assets": 4090418, "current_liabilities": 1976589, "equity": 5535349, "fixed_assets": 4167755, "liabilities": 4547012, "long_term_liabilities": 2570423, "quarter": 1 }, { "assets": 8482070, "current_assets": 3128755, "current_liabilities": 2373498, "equity": 5601580, "fixed_assets": 5353315, "liabilities": 4615995, "long_term_liabilities": 2242497, "quarter": 2 }, { "assets": 8712038, "current_assets": 3160082, "current_liabilities": 2101905, "equity": 5704775, "fixed_assets": 5551956, "liabilities": 4686025, "long_term_liabilities": 2584120, "quarter": 3 }, { "assets": 8948240, "current_assets": 3034275, "current_liabilities": 2657818, "equity": 5870323, "fixed_assets": 5913965, "liabilities": 4757118, "long_term_liabilities": 2099300, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34370, "financing_cash_flow": 191241, "investing_cash_flow": -284800, "net_cash_flow": 1542099, "operating_cash_flow": 2056511, "quarter": 1 }, { "change_in_working_capital": 19938, "financing_cash_flow": -43180, "investing_cash_flow": -220879, "net_cash_flow": 1614379, "operating_cash_flow": 2028904, "quarter": 2 }, { "change_in_working_capital": 71476, "financing_cash_flow": 5306, "investing_cash_flow": -385209, "net_cash_flow": 1705540, "operating_cash_flow": 1904501, "quarter": 3 }, { "change_in_working_capital": 12490, "financing_cash_flow": 120857, "investing_cash_flow": -203253, "net_cash_flow": 1715642, "operating_cash_flow": 2072284, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.74061005987644, "current_ratio": 2.0694327449965573, "debt_to_equity_ratio": 0.8214499212244792, "profit_margin": 0.29826068501979863, "quarter": 1, "return_on_assets": 0.22089486379130105, "return_on_equity": 0.32955248169537277 }, { "asset_turnover_ratio": 0.7263961509395702, "current_ratio": 1.3182041863949328, "debt_to_equity_ratio": 0.8240523209523027, "profit_margin": 0.2816764137299287, "quarter": 2, "return_on_assets": 0.2046086627438821, "return_on_equity": 0.3098241924599845 }, { "asset_turnover_ratio": 0.7124548813951455, "current_ratio": 1.5034371201362573, "debt_to_equity_ratio": 0.8214215284564247, "profit_margin": 0.270465579302116, "quarter": 3, "return_on_assets": 0.19269452222315836, "return_on_equity": 0.2942731308421454 }, { "asset_turnover_ratio": 0.6987814363494944, "current_ratio": 1.141641376497563, "debt_to_equity_ratio": 0.8103673341313588, "profit_margin": 0.26854910006038835, "quarter": 4, "return_on_assets": 0.18765712587056227, "return_on_equity": 0.28604916628948696 } ], "income_statement": [ { "depreciation": 232323, "expenses": 3817350, "income_tax": 474548, "marketing_expense": 499273, "net_income": 2298736, "net_profit": 1824188, "operational_expense": 2046262, "product_revenue": 1955741, "quarter": 1, "rd_expense": 494607, "revenue": 6116086, "salaries_expense": 1633917, "service_revenue": 4160345 }, { "depreciation": 293399, "expenses": 3866478, "income_tax": 559360, "marketing_expense": 606250, "net_income": 2294865, "net_profit": 1735505, "operational_expense": 2193603, "product_revenue": 2405330, "quarter": 2, "rd_expense": 457405, "revenue": 6161343, "salaries_expense": 1517822, "service_revenue": 3756013 }, { "depreciation": 225739, "expenses": 3916239, "income_tax": 611933, "marketing_expense": 557028, "net_income": 2290695, "net_profit": 1678762, "operational_expense": 2407455, "product_revenue": 1397612, "quarter": 3, "rd_expense": 405429, "revenue": 6206934, "salaries_expense": 1266929, "service_revenue": 4809322 }, { "depreciation": 393083, "expenses": 3966641, "income_tax": 607022, "marketing_expense": 457690, "net_income": 2286223, "net_profit": 1679201, "operational_expense": 2537306, "product_revenue": 2029295, "quarter": 4, "rd_expense": 748430, "revenue": 6252864, "salaries_expense": 1394571, "service_revenue": 4223569 } ], "market_conditions": { "gdp_growth": [ 0.054384565716249826, 0.04375672327924426, 0.056248451874174925, 0.060385016468808776 ], "inflation_rate": [ 0.00871433090405073, 0.013101971548203594, 0.012867079659964798, 0.006555838955558208 ], "interest_rate": [ 0.012677074459750123, 0.017410076823809295, 0.011867837537183182, 0.014010793950306171 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 106170, "billable_hours_per_employee": 141, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 7339385, "net_revenue": 5684078, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 17436 }, { "average_project_size": 196894, "billable_hours_per_employee": 97, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 7261838, "net_revenue": 5632294, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 17277 }, { "average_project_size": 140938, "billable_hours_per_employee": 82, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 6859468, "net_revenue": 5580983, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 17120 }, { "average_project_size": 136352, "billable_hours_per_employee": 89, "client_concentration": 0.3, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 6719907, "net_revenue": 5530139, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 16964 } ], "balance_sheet": [ { "assets": 5697143, "current_assets": 2545762, "current_liabilities": 1664831, "equity": 4326475, "fixed_assets": 3151381, "liabilities": 2781407, "long_term_liabilities": 1116576, "quarter": 1 }, { "assets": 5892723, "current_assets": 2488867, "current_liabilities": 1229230, "equity": 4413798, "fixed_assets": 3403856, "liabilities": 2847905, "long_term_liabilities": 1618675, "quarter": 2 }, { "assets": 6095017, "current_assets": 1905412, "current_liabilities": 1699863, "equity": 4560779, "fixed_assets": 4189605, "liabilities": 2915994, "long_term_liabilities": 1216131, "quarter": 3 }, { "assets": 6304256, "current_assets": 2644430, "current_liabilities": 1212641, "equity": 4627982, "fixed_assets": 3659826, "liabilities": 2985710, "long_term_liabilities": 1773069, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8135, "financing_cash_flow": -180714, "investing_cash_flow": -249252, "net_cash_flow": 1497413, "operating_cash_flow": 1679296, "quarter": 1 }, { "change_in_working_capital": -54055, "financing_cash_flow": 116313, "investing_cash_flow": -297370, "net_cash_flow": 1336516, "operating_cash_flow": 1591876, "quarter": 2 }, { "change_in_working_capital": 54024, "financing_cash_flow": -90222, "investing_cash_flow": -316373, "net_cash_flow": 1116140, "operating_cash_flow": 1593695, "quarter": 3 }, { "change_in_working_capital": 99040, "financing_cash_flow": 124950, "investing_cash_flow": -454831, "net_cash_flow": 1043283, "operating_cash_flow": 1522163, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.997706745293211, "current_ratio": 1.5291413963339222, "debt_to_equity_ratio": 0.6428806360836478, "profit_margin": 0.24819135135021017, "quarter": 1, "return_on_assets": 0.24762218536554198, "return_on_equity": 0.32607122426455715 }, { "asset_turnover_ratio": 0.9558049818394654, "current_ratio": 2.024736623740065, "debt_to_equity_ratio": 0.6452277607629529, "profit_margin": 0.24305904485809868, "quarter": 2, "return_on_assets": 0.2323170459565128, "return_on_equity": 0.31015918716715174 }, { "asset_turnover_ratio": 0.9156632376907234, "current_ratio": 1.120920921274244, "debt_to_equity_ratio": 0.6393631438839724, "profit_margin": 0.24758290788558215, "quarter": 3, "return_on_assets": 0.2267025670313963, "return_on_equity": 0.3029649101611808 }, { "asset_turnover_ratio": 0.8772072390461301, "current_ratio": 2.1807196029162794, "debt_to_equity_ratio": 0.6451429586372635, "profit_margin": 0.23678175177875277, "quarter": 4, "return_on_assets": 0.20770666673434582, "return_on_equity": 0.2829388705487619 } ], "income_statement": [ { "depreciation": 268557, "expenses": 3833793, "income_tax": 439546, "marketing_expense": 702397, "net_income": 1850285, "net_profit": 1410739, "operational_expense": 2110976, "product_revenue": 1839391, "quarter": 1, "rd_expense": 407154, "revenue": 5684078, "salaries_expense": 1533913, "service_revenue": 3844687 }, { "depreciation": 222896, "expenses": 3782897, "income_tax": 480417, "marketing_expense": 407743, "net_income": 1849397, "net_profit": 1368980, "operational_expense": 2284611, "product_revenue": 1173590, "quarter": 2, "rd_expense": 658072, "revenue": 5632294, "salaries_expense": 1330455, "service_revenue": 4458704 }, { "depreciation": 211939, "expenses": 3732678, "income_tax": 466549, "marketing_expense": 713121, "net_income": 1848305, "net_profit": 1381756, "operational_expense": 2385002, "product_revenue": 1126861, "quarter": 3, "rd_expense": 740488, "revenue": 5580983, "salaries_expense": 1824202, "service_revenue": 4454122 }, { "depreciation": 212727, "expenses": 3683125, "income_tax": 537578, "marketing_expense": 539634, "net_income": 1847014, "net_profit": 1309436, "operational_expense": 1968026, "product_revenue": 2110968, "quarter": 4, "rd_expense": 427836, "revenue": 5530139, "salaries_expense": 1528101, "service_revenue": 3419171 } ], "market_conditions": { "gdp_growth": [ 0.04182235943527765, 0.05141108254137748, 0.0531269352584892, 0.04339936421675489 ], "inflation_rate": [ 0.0026917378216119595, 0.007481412353115903, 0.0068894943581706, 0.0045994161123154575 ], "interest_rate": [ 0.018545740573364083, 0.016892932867189646, 0.012973806146565741, 0.013351297690513707 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 79036, "billable_hours_per_employee": 105, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 17590233, "net_revenue": 13774534, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 42253 }, { "average_project_size": 196995, "billable_hours_per_employee": 157, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 16764730, "net_revenue": 13772834, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 42248 }, { "average_project_size": 126831, "billable_hours_per_employee": 98, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 16562120, "net_revenue": 13771135, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 42243 }, { "average_project_size": 179606, "billable_hours_per_employee": 155, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 16378780, "net_revenue": 13769436, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 42238 } ], "balance_sheet": [ { "assets": 15910290, "current_assets": 6268303, "current_liabilities": 4566139, "equity": 11149931, "fixed_assets": 9641987, "liabilities": 8597318, "long_term_liabilities": 4031179, "quarter": 1 }, { "assets": 16417711, "current_assets": 6944599, "current_liabilities": 4143180, "equity": 11430881, "fixed_assets": 9473112, "liabilities": 8727320, "long_term_liabilities": 4584140, "quarter": 2 }, { "assets": 16941314, "current_assets": 5365964, "current_liabilities": 4573048, "equity": 11988984, "fixed_assets": 11575350, "liabilities": 8859289, "long_term_liabilities": 4286241, "quarter": 3 }, { "assets": 17481616, "current_assets": 8129617, "current_liabilities": 4950374, "equity": 12533074, "fixed_assets": 9351999, "liabilities": 8993252, "long_term_liabilities": 4042878, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46292, "financing_cash_flow": 141153, "investing_cash_flow": -436808, "net_cash_flow": 4171257, "operating_cash_flow": 4503258, "quarter": 1 }, { "change_in_working_capital": 98734, "financing_cash_flow": -13159, "investing_cash_flow": -439040, "net_cash_flow": 3971343, "operating_cash_flow": 4217408, "quarter": 2 }, { "change_in_working_capital": 7416, "financing_cash_flow": 3575, "investing_cash_flow": -371885, "net_cash_flow": 4145674, "operating_cash_flow": 4478303, "quarter": 3 }, { "change_in_working_capital": 14239, "financing_cash_flow": -24081, "investing_cash_flow": -479700, "net_cash_flow": 4453237, "operating_cash_flow": 4665340, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8657625976647817, "current_ratio": 1.3727797160796025, "debt_to_equity_ratio": 0.7710646819249375, "profit_margin": 0.27855454130063495, "quarter": 1, "return_on_assets": 0.24116210326775941, "return_on_equity": 0.34412401296474393 }, { "asset_turnover_ratio": 0.8389009893035637, "current_ratio": 1.6761518929904082, "debt_to_equity_ratio": 0.7634862089807426, "profit_margin": 0.27158462811647915, "quarter": 2, "return_on_assets": 0.2278326132065548, "return_on_equity": 0.32722674656485357 }, { "asset_turnover_ratio": 0.8128728975804356, "current_ratio": 1.1733889519637668, "debt_to_equity_ratio": 0.7389524416747908, "profit_margin": 0.2837063902140238, "quarter": 3, "return_on_assets": 0.23061723547535923, "return_on_equity": 0.32587907365628316 }, { "asset_turnover_ratio": 0.7876523543361209, "current_ratio": 1.6422227896316521, "debt_to_equity_ratio": 0.7175615495448283, "profit_margin": 0.29374550998312493, "quarter": 4, "return_on_assets": 0.23136934251387287, "return_on_equity": 0.32272290102172857 } ], "income_statement": [ { "depreciation": 666299, "expenses": 8577806, "income_tax": 1359769, "marketing_expense": 1609661, "net_income": 5196728, "net_profit": 3836959, "operational_expense": 5471378, "product_revenue": 5368744, "quarter": 1, "rd_expense": 1478814, "revenue": 13774534, "salaries_expense": 2968863, "service_revenue": 8405790 }, { "depreciation": 476918, "expenses": 8555979, "income_tax": 1476365, "marketing_expense": 1651476, "net_income": 5216855, "net_profit": 3740490, "operational_expense": 5725634, "product_revenue": 5108198, "quarter": 2, "rd_expense": 1483354, "revenue": 13772834, "salaries_expense": 4003700, "service_revenue": 8664636 }, { "depreciation": 571344, "expenses": 8534208, "income_tax": 1329968, "marketing_expense": 1501947, "net_income": 5236927, "net_profit": 3906959, "operational_expense": 4352504, "product_revenue": 4219547, "quarter": 3, "rd_expense": 1228732, "revenue": 13771135, "salaries_expense": 4072811, "service_revenue": 9551588 }, { "depreciation": 620630, "expenses": 8512492, "income_tax": 1212234, "marketing_expense": 1388017, "net_income": 5256944, "net_profit": 4044710, "operational_expense": 5833649, "product_revenue": 3962022, "quarter": 4, "rd_expense": 947748, "revenue": 13769436, "salaries_expense": 2821778, "service_revenue": 9807414 } ], "market_conditions": { "gdp_growth": [ 0.02846061932241374, 0.025685132690689012, 0.025079193864524795, 0.023054134271295202 ], "inflation_rate": [ 0.00564791589008064, 0.004413233161384211, 0.003942263926819602, 0.004613003514431228 ], "interest_rate": [ 0.012762770453368683, 0.019205372749642402, 0.010916479706404513, 0.019154300063413406 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 164958, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 7401711, "net_revenue": 6161498, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 18900 }, { "average_project_size": 96368, "billable_hours_per_employee": 121, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 7667639, "net_revenue": 6115105, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 18758 }, { "average_project_size": 192596, "billable_hours_per_employee": 139, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 7127262, "net_revenue": 6069061, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 18617 }, { "average_project_size": 71675, "billable_hours_per_employee": 142, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 7172805, "net_revenue": 6023364, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 18477 } ], "balance_sheet": [ { "assets": 7356999, "current_assets": 2485906, "current_liabilities": 2031715, "equity": 4903537, "fixed_assets": 4871093, "liabilities": 3745233, "long_term_liabilities": 1713518, "quarter": 1 }, { "assets": 7604549, "current_assets": 3569249, "current_liabilities": 1640186, "equity": 5086776, "fixed_assets": 4035300, "liabilities": 3831760, "long_term_liabilities": 2191574, "quarter": 2 }, { "assets": 7860428, "current_assets": 2647039, "current_liabilities": 1738402, "equity": 5182244, "fixed_assets": 5213389, "liabilities": 3920285, "long_term_liabilities": 2181883, "quarter": 3 }, { "assets": 8124918, "current_assets": 3882570, "current_liabilities": 2280905, "equity": 5383813, "fixed_assets": 4242348, "liabilities": 4010856, "long_term_liabilities": 1729951, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71470, "financing_cash_flow": 34798, "investing_cash_flow": -419309, "net_cash_flow": 1319477, "operating_cash_flow": 1563805, "quarter": 1 }, { "change_in_working_capital": -75193, "financing_cash_flow": -48583, "investing_cash_flow": -329804, "net_cash_flow": 1419422, "operating_cash_flow": 1541504, "quarter": 2 }, { "change_in_working_capital": 10669, "financing_cash_flow": -169394, "investing_cash_flow": -186475, "net_cash_flow": 1526784, "operating_cash_flow": 1530362, "quarter": 3 }, { "change_in_working_capital": 56369, "financing_cash_flow": 29050, "investing_cash_flow": -300786, "net_cash_flow": 1523721, "operating_cash_flow": 1623225, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8375015410495502, "current_ratio": 1.2235505471978108, "debt_to_equity_ratio": 0.7637819394449353, "profit_margin": 0.20965210083651736, "quarter": 1, "return_on_assets": 0.17558395753485898, "return_on_equity": 0.26343657649570096 }, { "asset_turnover_ratio": 0.8041377601748637, "current_ratio": 2.176124537095183, "debt_to_equity_ratio": 0.7532786975483096, "profit_margin": 0.21487562355838535, "quarter": 2, "return_on_assets": 0.17278960264441717, "return_on_equity": 0.25831430359819263 }, { "asset_turnover_ratio": 0.7721031221200677, "current_ratio": 1.5226852016967307, "debt_to_equity_ratio": 0.7564840636604528, "profit_margin": 0.20466114939362118, "quarter": 3, "return_on_assets": 0.15801951242349654, "return_on_equity": 0.2396840056160999 }, { "asset_turnover_ratio": 0.7413445895700117, "current_ratio": 1.702205922649124, "debt_to_equity_ratio": 0.7449842704417854, "profit_margin": 0.21080429474293766, "quarter": 4, "return_on_assets": 0.1562786233657989, "return_on_equity": 0.23584604442984924 } ], "income_statement": [ { "depreciation": 272034, "expenses": 4447388, "income_tax": 422339, "marketing_expense": 816315, "net_income": 1714110, "net_profit": 1291771, "operational_expense": 2683906, "product_revenue": 1352619, "quarter": 1, "rd_expense": 744172, "revenue": 6161498, "salaries_expense": 1444843, "service_revenue": 4808879 }, { "depreciation": 227517, "expenses": 4378746, "income_tax": 422372, "marketing_expense": 761365, "net_income": 1736359, "net_profit": 1313987, "operational_expense": 2567413, "product_revenue": 1390066, "quarter": 2, "rd_expense": 613393, "revenue": 6115105, "salaries_expense": 1400261, "service_revenue": 4725039 }, { "depreciation": 288261, "expenses": 4311164, "income_tax": 515796, "marketing_expense": 614833, "net_income": 1757897, "net_profit": 1242101, "operational_expense": 2652866, "product_revenue": 2169074, "quarter": 3, "rd_expense": 779717, "revenue": 6069061, "salaries_expense": 2087928, "service_revenue": 3899987 }, { "depreciation": 353474, "expenses": 4244626, "income_tax": 508987, "marketing_expense": 662396, "net_income": 1778738, "net_profit": 1269751, "operational_expense": 2518412, "product_revenue": 2097182, "quarter": 4, "rd_expense": 628367, "revenue": 6023364, "salaries_expense": 1789683, "service_revenue": 3926182 } ], "market_conditions": { "gdp_growth": [ 0.03404889274369059, 0.03945093316154616, 0.03330092918076891, 0.03477108970965645 ], "inflation_rate": [ 0.004897825622261235, 0.006749031147722609, 0.01129190010892827, 0.006143122813986804 ], "interest_rate": [ 0.010630461217432026, 0.019900680719613796, 0.012445918957324515, 0.01605552306509552 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 2000, "industry": "Advertising", "location": "Craigmouth", "name": "Lynn LLC", "num_employees": 404, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.lynnllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 57186, "billable_hours_per_employee": 115, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 67497135, "net_revenue": 59412681, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 147061 }, { "average_project_size": 127430, "billable_hours_per_employee": 158, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 65889647, "net_revenue": 58075214, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 143751 }, { "average_project_size": 106520, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 69930548, "net_revenue": 56767855, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 140514 }, { "average_project_size": 62790, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 63486215, "net_revenue": 55489927, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 137351 } ], "balance_sheet": [ { "assets": 75019720, "current_assets": 31513623, "current_liabilities": 21600925, "equity": 47166264, "fixed_assets": 43506097, "liabilities": 43130386, "long_term_liabilities": 21529461, "quarter": 1 }, { "assets": 77153084, "current_assets": 32580608, "current_liabilities": 20948784, "equity": 48278001, "fixed_assets": 44572476, "liabilities": 43857377, "long_term_liabilities": 22908593, "quarter": 2 }, { "assets": 79347116, "current_assets": 36673109, "current_liabilities": 18954633, "equity": 49613059, "fixed_assets": 42674007, "liabilities": 44596622, "long_term_liabilities": 25641989, "quarter": 3 }, { "assets": 81603540, "current_assets": 38419731, "current_liabilities": 18831789, "equity": 50590202, "fixed_assets": 43183809, "liabilities": 45348328, "long_term_liabilities": 26516539, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39024, "financing_cash_flow": 43985, "investing_cash_flow": -239972, "net_cash_flow": 18254023, "operating_cash_flow": 18845938, "quarter": 1 }, { "change_in_working_capital": -35473, "financing_cash_flow": -192912, "investing_cash_flow": -113832, "net_cash_flow": 17364441, "operating_cash_flow": 17526018, "quarter": 2 }, { "change_in_working_capital": -38920, "financing_cash_flow": -75500, "investing_cash_flow": -104560, "net_cash_flow": 16931098, "operating_cash_flow": 17193946, "quarter": 3 }, { "change_in_working_capital": 75592, "financing_cash_flow": 178713, "investing_cash_flow": -158550, "net_cash_flow": 16263127, "operating_cash_flow": 16605877, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7919608470946039, "current_ratio": 1.4589015516696624, "debt_to_equity_ratio": 0.9144329514841371, "profit_margin": 0.25713247984887266, "quarter": 1, "return_on_assets": 0.20363885655664937, "return_on_equity": 0.32389527396106677 }, { "asset_turnover_ratio": 0.7527270588431695, "current_ratio": 1.5552505577412035, "debt_to_equity_ratio": 0.9084339883915243, "profit_margin": 0.25798086598527215, "quarter": 2, "return_on_assets": 0.19418917849090778, "return_on_equity": 0.31033376879046837 }, { "asset_turnover_ratio": 0.7154369038441171, "current_ratio": 1.9347833851491612, "debt_to_equity_ratio": 0.8988887784564947, "profit_margin": 0.2618130454286145, "quarter": 3, "return_on_assets": 0.1873107146074471, "return_on_equity": 0.2995696153305121 }, { "asset_turnover_ratio": 0.679994115451364, "current_ratio": 2.040153009360927, "debt_to_equity_ratio": 0.8963855886560801, "profit_margin": 0.25833499474598337, "quarter": 4, "return_on_assets": 0.17566627624242773, "return_on_equity": 0.28335506547295464 } ], "income_statement": [ { "depreciation": 3569008, "expenses": 38124853, "income_tax": 6010898, "marketing_expense": 6342564, "net_income": 21287828, "net_profit": 15276930, "operational_expense": 26439554, "product_revenue": 14869662, "quarter": 1, "rd_expense": 7620854, "revenue": 59412681, "salaries_expense": 16404452, "service_revenue": 44543019 }, { "depreciation": 2543724, "expenses": 37244430, "income_tax": 5848490, "marketing_expense": 5397501, "net_income": 20830784, "net_profit": 14982294, "operational_expense": 21647939, "product_revenue": 13032028, "quarter": 2, "rd_expense": 6075798, "revenue": 58075214, "salaries_expense": 16132374, "service_revenue": 45043186 }, { "depreciation": 2331381, "expenses": 36384339, "income_tax": 5520951, "marketing_expense": 6030416, "net_income": 20383516, "net_profit": 14862565, "operational_expense": 18400129, "product_revenue": 17204816, "quarter": 3, "rd_expense": 4126481, "revenue": 56767855, "salaries_expense": 15775972, "service_revenue": 39563039 }, { "depreciation": 2270887, "expenses": 35544110, "income_tax": 5610827, "marketing_expense": 4425687, "net_income": 19945817, "net_profit": 14334990, "operational_expense": 22074113, "product_revenue": 21003676, "quarter": 4, "rd_expense": 5099771, "revenue": 55489927, "salaries_expense": 17727132, "service_revenue": 34486251 } ], "market_conditions": { "gdp_growth": [ -0.00113148633279757, -0.0057346233149478485, -0.003351285780583404, -0.015144663352634872 ], "inflation_rate": [ 0.02521137773489524, 0.025948553276757845, 0.026851755919046046, 0.02278533805164567 ], "interest_rate": [ 0.04725829042847611, 0.050873231411968055, 0.043393183743947135, 0.04788688865172216 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 100960, "billable_hours_per_employee": 137, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 82982447, "net_revenue": 68009901, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 168341 }, { "average_project_size": 160352, "billable_hours_per_employee": 89, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 83370382, "net_revenue": 68414054, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 169342 }, { "average_project_size": 141251, "billable_hours_per_employee": 98, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 85625190, "net_revenue": 68820610, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 170348 }, { "average_project_size": 104326, "billable_hours_per_employee": 107, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 88089112, "net_revenue": 69229582, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 171360 } ], "balance_sheet": [ { "assets": 71458857, "current_assets": 24675749, "current_liabilities": 16016417, "equity": 55420334, "fixed_assets": 46783108, "liabilities": 28690460, "long_term_liabilities": 12674043, "quarter": 1 }, { "assets": 73126561, "current_assets": 33321893, "current_liabilities": 11782082, "equity": 57379005, "fixed_assets": 39804668, "liabilities": 29074895, "long_term_liabilities": 17292813, "quarter": 2 }, { "assets": 74833186, "current_assets": 25610429, "current_liabilities": 14170814, "equity": 58186814, "fixed_assets": 49222757, "liabilities": 29464481, "long_term_liabilities": 15293667, "quarter": 3 }, { "assets": 76579640, "current_assets": 28515712, "current_liabilities": 14804917, "equity": 60343544, "fixed_assets": 48063928, "liabilities": 29859288, "long_term_liabilities": 15054371, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38782, "financing_cash_flow": 80618, "investing_cash_flow": -106055, "net_cash_flow": 15452692, "operating_cash_flow": 15730247, "quarter": 1 }, { "change_in_working_capital": 1686, "financing_cash_flow": -35203, "investing_cash_flow": -489640, "net_cash_flow": 15931337, "operating_cash_flow": 16338382, "quarter": 2 }, { "change_in_working_capital": -92301, "financing_cash_flow": -168251, "investing_cash_flow": -180265, "net_cash_flow": 15238822, "operating_cash_flow": 15630039, "quarter": 3 }, { "change_in_working_capital": -33574, "financing_cash_flow": 64360, "investing_cash_flow": -255462, "net_cash_flow": 16604993, "operating_cash_flow": 16924384, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9517350802294529, "current_ratio": 1.540653505712295, "debt_to_equity_ratio": 0.5176883271760867, "profit_margin": 0.1860308104256761, "quarter": 1, "return_on_assets": 0.17705204828563098, "return_on_equity": 0.2282905223920159 }, { "asset_turnover_ratio": 0.9355568354978433, "current_ratio": 2.8281837624284063, "debt_to_equity_ratio": 0.506716611764181, "profit_margin": 0.1948041114476274, "quarter": 2, "return_on_assets": 0.18225031804791147, "return_on_equity": 0.23226856234261992 }, { "asset_turnover_ratio": 0.9196536146409696, "current_ratio": 1.8072659058258755, "debt_to_equity_ratio": 0.5063772867852844, "profit_margin": 0.18625392887392309, "quarter": 3, "return_on_assets": 0.17128909892998542, "return_on_equity": 0.22029233289865294 }, { "asset_turnover_ratio": 0.9040207292695552, "current_ratio": 1.9260973904818244, "debt_to_equity_ratio": 0.4948215835649295, "profit_margin": 0.19678281460662292, "quarter": 4, "return_on_assets": 0.17789574356839494, "return_on_equity": 0.22576055526337666 } ], "income_statement": [ { "depreciation": 3078310, "expenses": 51140407, "income_tax": 4217557, "marketing_expense": 9832949, "net_income": 16869494, "net_profit": 12651937, "operational_expense": 31716583, "product_revenue": 15605718, "quarter": 1, "rd_expense": 5722406, "revenue": 68009901, "salaries_expense": 24994925, "service_revenue": 52404183 }, { "depreciation": 3011043, "expenses": 51184143, "income_tax": 3902572, "marketing_expense": 7531986, "net_income": 17229911, "net_profit": 13327339, "operational_expense": 26493264, "product_revenue": 22241094, "quarter": 2, "rd_expense": 5291989, "revenue": 68414054, "salaries_expense": 16922856, "service_revenue": 46172960 }, { "depreciation": 2811930, "expenses": 51227916, "income_tax": 4774585, "marketing_expense": 6495044, "net_income": 17592694, "net_profit": 12818109, "operational_expense": 35806977, "product_revenue": 17304760, "quarter": 3, "rd_expense": 8691642, "revenue": 68820610, "salaries_expense": 16550465, "service_revenue": 51515850 }, { "depreciation": 3301192, "expenses": 51271727, "income_tax": 4334663, "marketing_expense": 10228001, "net_income": 17957855, "net_profit": 13623192, "operational_expense": 28385663, "product_revenue": 19708176, "quarter": 4, "rd_expense": 6685361, "revenue": 69229582, "salaries_expense": 18085161, "service_revenue": 49521406 } ], "market_conditions": { "gdp_growth": [ 0.007049124522675443, 0.002829256152658443, -0.0010165163504822737, -0.0007080266283322973 ], "inflation_rate": [ 0.026918523818364543, 0.021772874697887402, 0.01987465253058645, 0.028301612223734885 ], "interest_rate": [ 0.04563302536700861, 0.0495439072658476, 0.05111830920597276, 0.052359400693799095 ], "year": 2001 }, "random_event": { "description": "Lynn LLC Data Privacy Regulation Impact in 2001", "impact": 0.08, "type": "Data Privacy Regulation Impact" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 136791, "billable_hours_per_employee": 103, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 108069559, "net_revenue": 88782221, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 219758 }, { "average_project_size": 62437, "billable_hours_per_employee": 123, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 108452074, "net_revenue": 86741694, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 214707 }, { "average_project_size": 69710, "billable_hours_per_employee": 159, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 105680940, "net_revenue": 84748065, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 209772 }, { "average_project_size": 158562, "billable_hours_per_employee": 104, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 101885417, "net_revenue": 82800257, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 204951 } ], "balance_sheet": [ { "assets": 100658522, "current_assets": 39466534, "current_liabilities": 18737253, "equity": 71648751, "fixed_assets": 61191988, "liabilities": 43559060, "long_term_liabilities": 24821807, "quarter": 1 }, { "assets": 102926321, "current_assets": 33391639, "current_liabilities": 22702174, "equity": 71936559, "fixed_assets": 69534682, "liabilities": 44800468, "long_term_liabilities": 22098294, "quarter": 2 }, { "assets": 105245212, "current_assets": 42083885, "current_liabilities": 19239666, "equity": 71568149, "fixed_assets": 63161327, "liabilities": 46077256, "long_term_liabilities": 26837590, "quarter": 3 }, { "assets": 107616347, "current_assets": 41343108, "current_liabilities": 20792307, "equity": 72824047, "fixed_assets": 66273239, "liabilities": 47390431, "long_term_liabilities": 26598124, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97060, "financing_cash_flow": 99779, "investing_cash_flow": -198066, "net_cash_flow": 21016487, "operating_cash_flow": 21181204, "quarter": 1 }, { "change_in_working_capital": 74937, "financing_cash_flow": -146134, "investing_cash_flow": -327315, "net_cash_flow": 19993577, "operating_cash_flow": 20627707, "quarter": 2 }, { "change_in_working_capital": 12945, "financing_cash_flow": 102849, "investing_cash_flow": -153273, "net_cash_flow": 16467975, "operating_cash_flow": 16535434, "quarter": 3 }, { "change_in_working_capital": 87582, "financing_cash_flow": -142487, "investing_cash_flow": -271165, "net_cash_flow": 15746532, "operating_cash_flow": 16058365, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8820139540693832, "current_ratio": 2.106313769686517, "debt_to_equity_ratio": 0.6079528169304724, "profit_margin": 0.16387615488916413, "quarter": 1, "return_on_assets": 0.14454105535147835, "return_on_equity": 0.2030640980747871 }, { "asset_turnover_ratio": 0.8427552171033103, "current_ratio": 1.4708564474926498, "debt_to_equity_ratio": 0.6227774670178483, "profit_margin": 0.15921646630511965, "quarter": 2, "return_on_assets": 0.134180507627393, "return_on_equity": 0.19198452347435746 }, { "asset_turnover_ratio": 0.8052439003115885, "current_ratio": 2.1873500818569305, "debt_to_equity_ratio": 0.6438234975170309, "profit_margin": 0.1463183023706795, "quarter": 3, "return_on_assets": 0.11782192048793631, "return_on_equity": 0.17326412899123603 }, { "asset_turnover_ratio": 0.7694022265966712, "current_ratio": 1.9883848386809602, "debt_to_equity_ratio": 0.650752504869717, "profit_margin": 0.15215086832399566, "quarter": 4, "return_on_assets": 0.1170652168670992, "return_on_equity": 0.17299410728986264 } ], "income_statement": [ { "depreciation": 6631915, "expenses": 70436150, "income_tax": 3796782, "marketing_expense": 12508769, "net_income": 18346071, "net_profit": 14549289, "operational_expense": 41968377, "product_revenue": 26289153, "quarter": 1, "rd_expense": 8068278, "revenue": 88782221, "salaries_expense": 22331832, "service_revenue": 62493068 }, { "depreciation": 6817001, "expenses": 68768875, "income_tax": 4162113, "marketing_expense": 7715832, "net_income": 17972819, "net_profit": 13810706, "operational_expense": 44110764, "product_revenue": 26024783, "quarter": 2, "rd_expense": 13338011, "revenue": 86741694, "salaries_expense": 30711990, "service_revenue": 60716911 }, { "depreciation": 4135241, "expenses": 67141066, "income_tax": 5206806, "marketing_expense": 12064626, "net_income": 17606999, "net_profit": 12400193, "operational_expense": 38778741, "product_revenue": 27035395, "quarter": 3, "rd_expense": 11945171, "revenue": 84748065, "salaries_expense": 29164304, "service_revenue": 57712670 }, { "depreciation": 3460234, "expenses": 65551789, "income_tax": 4650337, "marketing_expense": 13016700, "net_income": 17248468, "net_profit": 12598131, "operational_expense": 41128791, "product_revenue": 20292878, "quarter": 4, "rd_expense": 11273518, "revenue": 82800257, "salaries_expense": 24923886, "service_revenue": 62507379 } ], "market_conditions": { "gdp_growth": [ 0.00005399005988717884, -0.01062703914305926, -0.0052747593065620045, -0.003176865679222223 ], "inflation_rate": [ 0.03884921796848917, 0.034748008302975766, 0.038138367449976646, 0.03529480826627025 ], "interest_rate": [ 0.045233290885567136, 0.04644171147563064, 0.04523283777935363, 0.04322057699272453 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 99184, "billable_hours_per_employee": 159, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 60414162, "net_revenue": 54244169, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 134268 }, { "average_project_size": 110036, "billable_hours_per_employee": 95, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 61100446, "net_revenue": 54555563, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 135039 }, { "average_project_size": 148883, "billable_hours_per_employee": 155, "client_concentration": 0.31, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 64175570, "net_revenue": 54868745, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 135814 }, { "average_project_size": 78454, "billable_hours_per_employee": 127, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 64155451, "net_revenue": 55183726, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 136593 } ], "balance_sheet": [ { "assets": 60278654, "current_assets": 22400689, "current_liabilities": 14215218, "equity": 44934808, "fixed_assets": 37877965, "liabilities": 27081619, "long_term_liabilities": 12866401, "quarter": 1 }, { "assets": 62322956, "current_assets": 20569522, "current_liabilities": 15244650, "equity": 46529592, "fixed_assets": 41753434, "liabilities": 27651651, "long_term_liabilities": 12407001, "quarter": 2 }, { "assets": 64436589, "current_assets": 24534559, "current_liabilities": 13347614, "equity": 48770078, "fixed_assets": 39902030, "liabilities": 28233681, "long_term_liabilities": 14886067, "quarter": 3 }, { "assets": 66621904, "current_assets": 30515454, "current_liabilities": 17201561, "equity": 49672080, "fixed_assets": 36106450, "liabilities": 28827963, "long_term_liabilities": 11626402, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64334, "financing_cash_flow": -181359, "investing_cash_flow": -464992, "net_cash_flow": 14949474, "operating_cash_flow": 15344979, "quarter": 1 }, { "change_in_working_capital": 635, "financing_cash_flow": -137915, "investing_cash_flow": -177535, "net_cash_flow": 15588882, "operating_cash_flow": 15712870, "quarter": 2 }, { "change_in_working_capital": -33224, "financing_cash_flow": -100123, "investing_cash_flow": -493834, "net_cash_flow": 14684551, "operating_cash_flow": 15108407, "quarter": 3 }, { "change_in_working_capital": -92134, "financing_cash_flow": -54360, "investing_cash_flow": -167403, "net_cash_flow": 13467605, "operating_cash_flow": 13827170, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8998901833474915, "current_ratio": 1.5758245142635168, "debt_to_equity_ratio": 0.6026868747274942, "profit_margin": 0.21638773745432435, "quarter": 1, "return_on_assets": 0.1947252007319208, "return_on_equity": 0.2612178291715411 }, { "asset_turnover_ratio": 0.8753686683282481, "current_ratio": 1.349294473799005, "debt_to_equity_ratio": 0.5942809685500788, "profit_margin": 0.21736164651073256, "quarter": 2, "return_on_assets": 0.19027157505173536, "return_on_equity": 0.25485473846407247 }, { "asset_turnover_ratio": 0.8515153556622931, "current_ratio": 1.8381232031432735, "debt_to_equity_ratio": 0.5789140013267972, "profit_margin": 0.2290405949689573, "quarter": 3, "return_on_assets": 0.19503158368609486, "return_on_equity": 0.2576819745910597 }, { "asset_turnover_ratio": 0.8283120518440902, "current_ratio": 1.7739933021194996, "debt_to_equity_ratio": 0.5803655292872777, "profit_margin": 0.21524713644743743, "quarter": 4, "return_on_assets": 0.17829179724434174, "return_on_equity": 0.23913109738911678 } ], "income_statement": [ { "depreciation": 3607206, "expenses": 38536103, "income_tax": 3970293, "marketing_expense": 4635883, "net_income": 15708066, "net_profit": 11737773, "operational_expense": 23381116, "product_revenue": 11767561, "quarter": 1, "rd_expense": 7583120, "revenue": 54244169, "salaries_expense": 18461671, "service_revenue": 42476608 }, { "depreciation": 3854583, "expenses": 38657299, "income_tax": 4039977, "marketing_expense": 5496725, "net_income": 15898264, "net_profit": 11858287, "operational_expense": 23015910, "product_revenue": 19181303, "quarter": 2, "rd_expense": 6129378, "revenue": 54555563, "salaries_expense": 14719502, "service_revenue": 35374260 }, { "depreciation": 2541237, "expenses": 38778876, "income_tax": 3522699, "marketing_expense": 7751622, "net_income": 16089869, "net_profit": 12567170, "operational_expense": 26297325, "product_revenue": 11014621, "quarter": 3, "rd_expense": 7333301, "revenue": 54868745, "salaries_expense": 11810009, "service_revenue": 43854124 }, { "depreciation": 1949031, "expenses": 38900836, "income_tax": 4404751, "marketing_expense": 5687750, "net_income": 16282890, "net_profit": 11878139, "operational_expense": 21568720, "product_revenue": 14214921, "quarter": 4, "rd_expense": 4632750, "revenue": 55183726, "salaries_expense": 17169976, "service_revenue": 40968805 } ], "market_conditions": { "gdp_growth": [ -0.0044930128478973055, 0.002728955513506409, 0.0033047792850756253, -0.007203428336249965 ], "inflation_rate": [ 0.02592819709877521, 0.026064875692413655, 0.033666368568713495, 0.02613417934924295 ], "interest_rate": [ 0.04748156291163491, 0.04802021304634753, 0.04684978120438903, 0.042672185532638796 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 63526, "billable_hours_per_employee": 91, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 55156952, "net_revenue": 46851689, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 115970 }, { "average_project_size": 182209, "billable_hours_per_employee": 146, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 59374685, "net_revenue": 46986106, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 116302 }, { "average_project_size": 58358, "billable_hours_per_employee": 138, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 59848937, "net_revenue": 47120909, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 116636 }, { "average_project_size": 53544, "billable_hours_per_employee": 144, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 52697544, "net_revenue": 47256099, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 116971 } ], "balance_sheet": [ { "assets": 51391752, "current_assets": 24403168, "current_liabilities": 10946869, "equity": 31908782, "fixed_assets": 26988584, "liabilities": 26816177, "long_term_liabilities": 15869308, "quarter": 1 }, { "assets": 52273567, "current_assets": 19809639, "current_liabilities": 14813852, "equity": 31969324, "fixed_assets": 32463928, "liabilities": 27400579, "long_term_liabilities": 12586727, "quarter": 2 }, { "assets": 53170512, "current_assets": 22196622, "current_liabilities": 13740044, "equity": 32695151, "fixed_assets": 30973890, "liabilities": 27997718, "long_term_liabilities": 14257674, "quarter": 3 }, { "assets": 54082847, "current_assets": 19734186, "current_liabilities": 14786075, "equity": 32785085, "fixed_assets": 34348661, "liabilities": 28607869, "long_term_liabilities": 13821794, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73062, "financing_cash_flow": 117218, "investing_cash_flow": -406966, "net_cash_flow": 9546204, "operating_cash_flow": 9846991, "quarter": 1 }, { "change_in_working_capital": 63962, "financing_cash_flow": 190496, "investing_cash_flow": -398952, "net_cash_flow": 10330327, "operating_cash_flow": 10528530, "quarter": 2 }, { "change_in_working_capital": 74897, "financing_cash_flow": 98060, "investing_cash_flow": -105506, "net_cash_flow": 10682631, "operating_cash_flow": 10784311, "quarter": 3 }, { "change_in_working_capital": -37801, "financing_cash_flow": -27604, "investing_cash_flow": -402688, "net_cash_flow": 9470719, "operating_cash_flow": 9843213, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.911657750060749, "current_ratio": 2.229237236692976, "debt_to_equity_ratio": 0.8404011472452945, "profit_margin": 0.15651958673250818, "quarter": 1, "return_on_assets": 0.1426922942809967, "return_on_equity": 0.22981782883470764 }, { "asset_turnover_ratio": 0.8988501970795297, "current_ratio": 1.3372375395676965, "debt_to_equity_ratio": 0.8570897213841618, "profit_margin": 0.15103051953273167, "quarter": 2, "return_on_assets": 0.1357538122470196, "return_on_equity": 0.22197328914430597 }, { "asset_turnover_ratio": 0.8862225927032638, "current_ratio": 1.615469499224311, "debt_to_equity_ratio": 0.8563263096720367, "profit_margin": 0.15963947130137068, "quarter": 3, "return_on_assets": 0.141476106154479, "return_on_equity": 0.23007561580003102 }, { "asset_turnover_ratio": 0.8737723995927951, "current_ratio": 1.3346466861557242, "debt_to_equity_ratio": 0.8725879161210044, "profit_margin": 0.1546912918055297, "quarter": 4, "return_on_assets": 0.13516498123702697, "return_on_equity": 0.2229705062530721 } ], "income_statement": [ { "depreciation": 2513784, "expenses": 36849955, "income_tax": 2668527, "marketing_expense": 6427527, "net_income": 10001734, "net_profit": 7333207, "operational_expense": 22019699, "product_revenue": 16280762, "quarter": 1, "rd_expense": 4318045, "revenue": 46851689, "salaries_expense": 15015554, "service_revenue": 30570927 }, { "depreciation": 3432194, "expenses": 37017317, "income_tax": 2872453, "marketing_expense": 6830676, "net_income": 9968789, "net_profit": 7096336, "operational_expense": 19015497, "product_revenue": 18595736, "quarter": 2, "rd_expense": 4525112, "revenue": 46986106, "salaries_expense": 12727762, "service_revenue": 28390370 }, { "depreciation": 3261954, "expenses": 37185440, "income_tax": 2413112, "marketing_expense": 6238327, "net_income": 9935469, "net_profit": 7522357, "operational_expense": 21271502, "product_revenue": 14333642, "quarter": 3, "rd_expense": 5176838, "revenue": 47120909, "salaries_expense": 12824588, "service_revenue": 32787267 }, { "depreciation": 2533106, "expenses": 37354327, "income_tax": 2591665, "marketing_expense": 5271017, "net_income": 9901772, "net_profit": 7310107, "operational_expense": 23189167, "product_revenue": 14641325, "quarter": 4, "rd_expense": 7361406, "revenue": 47256099, "salaries_expense": 16662615, "service_revenue": 32614774 } ], "market_conditions": { "gdp_growth": [ 0.014230539218987924, 0.005437871239477649, -0.0008764516266846975, 0.014578347584655737 ], "inflation_rate": [ 0.037925234173010226, 0.03856908276309907, 0.037130915788668284, 0.034940342708593024 ], "interest_rate": [ 0.05094960321871875, 0.04180463372988703, 0.04841505458300383, 0.043623234575335554 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 95863, "billable_hours_per_employee": 160, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 39256729, "net_revenue": 33130203, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 82005 }, { "average_project_size": 197676, "billable_hours_per_employee": 130, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 37436538, "net_revenue": 33230115, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 82253 }, { "average_project_size": 74822, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 38672542, "net_revenue": 33330330, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 82501 }, { "average_project_size": 195854, "billable_hours_per_employee": 136, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 38299236, "net_revenue": 33430846, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 82750 } ], "balance_sheet": [ { "assets": 40879736, "current_assets": 19486087, "current_liabilities": 9785031, "equity": 30298727, "fixed_assets": 21393649, "liabilities": 17491866, "long_term_liabilities": 7706835, "quarter": 1 }, { "assets": 42230749, "current_assets": 20874838, "current_liabilities": 7528568, "equity": 31692948, "fixed_assets": 21355911, "liabilities": 17994392, "long_term_liabilities": 10465824, "quarter": 2 }, { "assets": 43626411, "current_assets": 19806136, "current_liabilities": 10932331, "equity": 32201610, "fixed_assets": 23820275, "liabilities": 18511355, "long_term_liabilities": 7579024, "quarter": 3 }, { "assets": 45068198, "current_assets": 20330971, "current_liabilities": 7962570, "equity": 32682878, "fixed_assets": 24737227, "liabilities": 19043170, "long_term_liabilities": 11080600, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73514, "financing_cash_flow": -177901, "investing_cash_flow": -346104, "net_cash_flow": 8312384, "operating_cash_flow": 8481154, "quarter": 1 }, { "change_in_working_capital": -51360, "financing_cash_flow": 6069, "investing_cash_flow": -241595, "net_cash_flow": 8579932, "operating_cash_flow": 8967854, "quarter": 2 }, { "change_in_working_capital": 985, "financing_cash_flow": -61338, "investing_cash_flow": -493207, "net_cash_flow": 8424644, "operating_cash_flow": 8878534, "quarter": 3 }, { "change_in_working_capital": -84336, "financing_cash_flow": 151615, "investing_cash_flow": -182405, "net_cash_flow": 7708192, "operating_cash_flow": 7917836, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.81043094309611, "current_ratio": 1.991418013903073, "debt_to_equity_ratio": 0.5773135617215865, "profit_margin": 0.20859688061675927, "quarter": 1, "return_on_assets": 0.1690533666851469, "return_on_equity": 0.22809067192822985 }, { "asset_turnover_ratio": 0.7868701310507186, "current_ratio": 2.772750143187921, "debt_to_equity_ratio": 0.5677727423778943, "profit_margin": 0.22439257282137, "quarter": 2, "return_on_assets": 0.17656781318275933, "return_on_equity": 0.2352760304910733 }, { "asset_turnover_ratio": 0.7639943152784215, "current_ratio": 1.8117029204476154, "debt_to_equity_ratio": 0.574858058339319, "profit_margin": 0.212615776681479, "quarter": 3, "return_on_assets": 0.16243724472315635, "return_on_equity": 0.2200683133545186 }, { "asset_turnover_ratio": 0.7417835077408687, "current_ratio": 2.55331771023677, "debt_to_equity_ratio": 0.5826650272353616, "profit_margin": 0.19915290208330355, "quarter": 4, "return_on_assets": 0.14772833828412665, "return_on_equity": 0.20371064017067286 } ], "income_statement": [ { "depreciation": 1570297, "expenses": 23665559, "income_tax": 2553787, "marketing_expense": 2491263, "net_income": 9464644, "net_profit": 6910857, "operational_expense": 15159266, "product_revenue": 10036115, "quarter": 1, "rd_expense": 2844442, "revenue": 33130203, "salaries_expense": 11790811, "service_revenue": 23094088 }, { "depreciation": 1511263, "expenses": 23809339, "income_tax": 1964185, "marketing_expense": 4189671, "net_income": 9420776, "net_profit": 7456591, "operational_expense": 13480169, "product_revenue": 11069970, "quarter": 2, "rd_expense": 3693615, "revenue": 33230115, "salaries_expense": 9329188, "service_revenue": 22160145 }, { "depreciation": 1791980, "expenses": 23953993, "income_tax": 2289783, "marketing_expense": 3839096, "net_income": 9376337, "net_profit": 7086554, "operational_expense": 13165919, "product_revenue": 9534976, "quarter": 3, "rd_expense": 2491476, "revenue": 33330330, "salaries_expense": 11459965, "service_revenue": 23795354 }, { "depreciation": 1259986, "expenses": 24099526, "income_tax": 2673470, "marketing_expense": 4109790, "net_income": 9331320, "net_profit": 6657850, "operational_expense": 12561504, "product_revenue": 9607363, "quarter": 4, "rd_expense": 4713959, "revenue": 33430846, "salaries_expense": 9820314, "service_revenue": 23823483 } ], "market_conditions": { "gdp_growth": [ -0.02337618813059714, -0.010783703820797573, -0.010191319528906237, -0.01853374243562085 ], "inflation_rate": [ 0.03703598724363285, 0.029368743153257, 0.030750555481078263, 0.034422058288423665 ], "interest_rate": [ 0.06104420937547574, 0.05785415069249703, 0.06181127349744247, 0.057269938013306904 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 78921, "billable_hours_per_employee": 136, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 38344912, "net_revenue": 31555475, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 78108 }, { "average_project_size": 116455, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 38133501, "net_revenue": 31024501, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 76793 }, { "average_project_size": 126031, "billable_hours_per_employee": 109, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 33583308, "net_revenue": 30502463, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 75501 }, { "average_project_size": 102326, "billable_hours_per_employee": 103, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 37597737, "net_revenue": 29989209, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 74231 } ], "balance_sheet": [ { "assets": 39272304, "current_assets": 14764642, "current_liabilities": 10539009, "equity": 25963578, "fixed_assets": 24507662, "liabilities": 18259124, "long_term_liabilities": 7720115, "quarter": 1 }, { "assets": 40302815, "current_assets": 16828295, "current_liabilities": 9520988, "equity": 26397305, "fixed_assets": 23474520, "liabilities": 18486278, "long_term_liabilities": 8965290, "quarter": 2 }, { "assets": 41360366, "current_assets": 18711559, "current_liabilities": 9314210, "equity": 26901524, "fixed_assets": 22648807, "liabilities": 18716257, "long_term_liabilities": 9402047, "quarter": 3 }, { "assets": 42445667, "current_assets": 21048591, "current_liabilities": 9524571, "equity": 27946395, "fixed_assets": 21397076, "liabilities": 18949097, "long_term_liabilities": 9424526, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90010, "financing_cash_flow": 52146, "investing_cash_flow": -495243, "net_cash_flow": 6632324, "operating_cash_flow": 7105772, "quarter": 1 }, { "change_in_working_capital": 77990, "financing_cash_flow": -118028, "investing_cash_flow": -392993, "net_cash_flow": 6073009, "operating_cash_flow": 6005701, "quarter": 2 }, { "change_in_working_capital": 34712, "financing_cash_flow": 135095, "investing_cash_flow": -185409, "net_cash_flow": 5209113, "operating_cash_flow": 5523820, "quarter": 3 }, { "change_in_working_capital": 28913, "financing_cash_flow": 63525, "investing_cash_flow": -332788, "net_cash_flow": 5456107, "operating_cash_flow": 5977967, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8035045511972, "current_ratio": 1.4009516454535715, "debt_to_equity_ratio": 0.7032591578864824, "profit_margin": 0.15687921034305458, "quarter": 1, "return_on_assets": 0.1260531594988672, "return_on_equity": 0.19066701823608442 }, { "asset_turnover_ratio": 0.7697849641520077, "current_ratio": 1.7674946129540339, "debt_to_equity_ratio": 0.7003092929372904, "profit_margin": 0.14765001377459705, "quarter": 2, "return_on_assets": 0.11365876056052164, "return_on_equity": 0.17353165408362708 }, { "asset_turnover_ratio": 0.7374804903805735, "current_ratio": 2.0089260388159595, "debt_to_equity_ratio": 0.6957322194831788, "profit_margin": 0.1395761057066113, "quarter": 3, "return_on_assets": 0.10293465488192247, "return_on_equity": 0.15825924955032286 }, { "asset_turnover_ratio": 0.7065316938004532, "current_ratio": 2.2099253604178077, "debt_to_equity_ratio": 0.6780515697999688, "profit_margin": 0.14838087259987418, "quarter": 4, "return_on_assets": 0.10483578924557835, "return_on_equity": 0.15922715613230257 } ], "income_statement": [ { "depreciation": 2155374, "expenses": 25205383, "income_tax": 1399694, "marketing_expense": 3487600, "net_income": 6350092, "net_profit": 4950398, "operational_expense": 12719080, "product_revenue": 9174888, "quarter": 1, "rd_expense": 4059984, "revenue": 31555475, "salaries_expense": 8898470, "service_revenue": 22380587 }, { "depreciation": 1424933, "expenses": 24817925, "income_tax": 1625808, "marketing_expense": 4719155, "net_income": 6206576, "net_profit": 4580768, "operational_expense": 14404342, "product_revenue": 11987064, "quarter": 2, "rd_expense": 4882202, "revenue": 31024501, "salaries_expense": 7644015, "service_revenue": 19037437 }, { "depreciation": 1266405, "expenses": 24436423, "income_tax": 1808625, "marketing_expense": 3968370, "net_income": 6066040, "net_profit": 4257415, "operational_expense": 14241389, "product_revenue": 8218976, "quarter": 3, "rd_expense": 3831985, "revenue": 30502463, "salaries_expense": 7684608, "service_revenue": 22283487 }, { "depreciation": 1528142, "expenses": 24060785, "income_tax": 1478599, "marketing_expense": 3668551, "net_income": 5928424, "net_profit": 4449825, "operational_expense": 15757489, "product_revenue": 7779398, "quarter": 4, "rd_expense": 3112586, "revenue": 29989209, "salaries_expense": 11328365, "service_revenue": 22209811 } ], "market_conditions": { "gdp_growth": [ -0.005784427523851703, -0.02108514111902708, -0.013121580560037446, -0.01033124533223373 ], "inflation_rate": [ 0.021720430977842115, 0.022383816007357085, 0.02335224742673408, 0.018761086460027856 ], "interest_rate": [ 0.05284475128342067, 0.04946652511812009, 0.04642743760939628, 0.04757712131109931 ], "year": 2006 }, "random_event": { "description": "Lynn LLC Economic Slowdown Impact in 2006", "impact": -0.08, "type": "Economic Slowdown Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 184036, "billable_hours_per_employee": 92, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 115075109, "net_revenue": 92927847, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 230019 }, { "average_project_size": 67737, "billable_hours_per_employee": 135, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 117236858, "net_revenue": 93106495, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 230462 }, { "average_project_size": 74449, "billable_hours_per_employee": 156, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 115030851, "net_revenue": 93285488, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 230905 }, { "average_project_size": 55793, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 111986864, "net_revenue": 93464824, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 231349 } ], "balance_sheet": [ { "assets": 127444254, "current_assets": 53087414, "current_liabilities": 32023677, "equity": 75794266, "fixed_assets": 74356840, "liabilities": 65793923, "long_term_liabilities": 33770246, "quarter": 1 }, { "assets": 130243756, "current_assets": 39625327, "current_liabilities": 29535157, "equity": 77596167, "fixed_assets": 90618429, "liabilities": 67415722, "long_term_liabilities": 37880565, "quarter": 2 }, { "assets": 133104754, "current_assets": 64089445, "current_liabilities": 40226199, "equity": 79447595, "fixed_assets": 69015309, "liabilities": 69077497, "long_term_liabilities": 28851298, "quarter": 3 }, { "assets": 136028597, "current_assets": 45136904, "current_liabilities": 33304350, "equity": 80198699, "fixed_assets": 90891693, "liabilities": 70780235, "long_term_liabilities": 37475885, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17331, "financing_cash_flow": 161489, "investing_cash_flow": -435238, "net_cash_flow": 18953223, "operating_cash_flow": 19163030, "quarter": 1 }, { "change_in_working_capital": 83204, "financing_cash_flow": 100338, "investing_cash_flow": -276221, "net_cash_flow": 20094486, "operating_cash_flow": 20183054, "quarter": 2 }, { "change_in_working_capital": -88572, "financing_cash_flow": 94014, "investing_cash_flow": -290498, "net_cash_flow": 22420367, "operating_cash_flow": 22276329, "quarter": 3 }, { "change_in_working_capital": -3005, "financing_cash_flow": 167662, "investing_cash_flow": -406803, "net_cash_flow": 20793000, "operating_cash_flow": 21185617, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7291646667726581, "current_ratio": 1.6577551041374792, "debt_to_equity_ratio": 0.8680593727235251, "profit_margin": 0.15220340787622036, "quarter": 1, "return_on_assets": 0.11098134718572718, "return_on_equity": 0.18660956489769293 }, { "asset_turnover_ratio": 0.7148634058127132, "current_ratio": 1.3416325161230733, "debt_to_equity_ratio": 0.8688022180270837, "profit_margin": 0.15861549723249704, "quarter": 2, "return_on_assets": 0.11338841456629982, "return_on_equity": 0.19032039301632 }, { "asset_turnover_ratio": 0.7008426460861045, "current_ratio": 1.5932264691476319, "debt_to_equity_ratio": 0.8694724742769118, "profit_margin": 0.16530264600213057, "quarter": 3, "return_on_assets": 0.11585114382916782, "return_on_equity": 0.1940944593728734 }, { "asset_turnover_ratio": 0.6870968756665189, "current_ratio": 1.3552855407777062, "debt_to_equity_ratio": 0.8825608879266233, "profit_margin": 0.15995683039000855, "quarter": 4, "return_on_assets": 0.10990583840249414, "return_on_equity": 0.1864162035845494 } ], "income_statement": [ { "depreciation": 5019095, "expenses": 72956692, "income_tax": 5827220, "marketing_expense": 11426855, "net_income": 19971155, "net_profit": 14143935, "operational_expense": 38977513, "product_revenue": 22279536, "quarter": 1, "rd_expense": 7317893, "revenue": 92927847, "salaries_expense": 28303061, "service_revenue": 70648311 }, { "depreciation": 5414921, "expenses": 73131789, "income_tax": 5206573, "marketing_expense": 8316423, "net_income": 19974706, "net_profit": 14768133, "operational_expense": 42270798, "product_revenue": 36544374, "quarter": 2, "rd_expense": 7412808, "revenue": 93106495, "salaries_expense": 34389396, "service_revenue": 56562121 }, { "depreciation": 6855991, "expenses": 73307307, "income_tax": 4557843, "marketing_expense": 11549605, "net_income": 19978181, "net_profit": 15420338, "operational_expense": 46538503, "product_revenue": 35255957, "quarter": 3, "rd_expense": 12281977, "revenue": 93285488, "salaries_expense": 27240489, "service_revenue": 58029531 }, { "depreciation": 6235280, "expenses": 73483246, "income_tax": 5031241, "marketing_expense": 9991283, "net_income": 19981578, "net_profit": 14950337, "operational_expense": 49359461, "product_revenue": 34429752, "quarter": 4, "rd_expense": 11008987, "revenue": 93464824, "salaries_expense": 23741589, "service_revenue": 59035072 } ], "market_conditions": { "gdp_growth": [ -0.02156314903299871, -0.009875316140771733, -0.020678246434967382, -0.011919484013678299 ], "inflation_rate": [ 0.02366642407523007, 0.020050481868233105, 0.018572436537320283, 0.01810549548359936 ], "interest_rate": [ 0.053750032985471194, 0.05349420706685952, 0.0505673523363444, 0.05753363950178322 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1992, "industry": "Advertising", "location": "North Stephen", "name": "Oconnor PLC", "num_employees": 198, "region": "Europe", "revenue_size": "Small", "website": "www.oconnorplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 147576, "billable_hours_per_employee": 102, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 3946486, "net_revenue": 3169280, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 16006 }, { "average_project_size": 190990, "billable_hours_per_employee": 117, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 3747696, "net_revenue": 3276150, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 16546 }, { "average_project_size": 175967, "billable_hours_per_employee": 156, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 4178560, "net_revenue": 3386625, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 17104 }, { "average_project_size": 156884, "billable_hours_per_employee": 156, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 4225545, "net_revenue": 3500825, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 17681 } ], "balance_sheet": [ { "assets": 4377751, "current_assets": 1573572, "current_liabilities": 958401, "equity": 2960390, "fixed_assets": 2804179, "liabilities": 2233291, "long_term_liabilities": 1274890, "quarter": 1 }, { "assets": 4443798, "current_assets": 1433726, "current_liabilities": 1051395, "equity": 3014867, "fixed_assets": 3010072, "liabilities": 2252774, "long_term_liabilities": 1201379, "quarter": 2 }, { "assets": 4510842, "current_assets": 1392649, "current_liabilities": 1236943, "equity": 3125280, "fixed_assets": 3118193, "liabilities": 2272426, "long_term_liabilities": 1035483, "quarter": 3 }, { "assets": 4578897, "current_assets": 2038948, "current_liabilities": 1035562, "equity": 3213961, "fixed_assets": 2539949, "liabilities": 2292250, "long_term_liabilities": 1256688, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74021, "financing_cash_flow": -146858, "investing_cash_flow": -315389, "net_cash_flow": 609245, "operating_cash_flow": 919140, "quarter": 1 }, { "change_in_working_capital": 8520, "financing_cash_flow": -198937, "investing_cash_flow": -291547, "net_cash_flow": 968903, "operating_cash_flow": 1031625, "quarter": 2 }, { "change_in_working_capital": 73934, "financing_cash_flow": 168753, "investing_cash_flow": -388652, "net_cash_flow": 990214, "operating_cash_flow": 1022350, "quarter": 3 }, { "change_in_working_capital": -54309, "financing_cash_flow": 50901, "investing_cash_flow": -345839, "net_cash_flow": 954214, "operating_cash_flow": 1088955, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7239516363539178, "current_ratio": 1.6418722434555055, "debt_to_equity_ratio": 0.7543908066166958, "profit_margin": 0.25744964155896605, "quarter": 1, "return_on_assets": 0.18638108928534308, "return_on_equity": 0.275615712794598 }, { "asset_turnover_ratio": 0.7372409817007883, "current_ratio": 1.3636416380142573, "debt_to_equity_ratio": 0.7472216850693579, "profit_margin": 0.2514668131801047, "quarter": 2, "return_on_assets": 0.18539164021406915, "return_on_equity": 0.27326014713086844 }, { "asset_turnover_ratio": 0.7507744673832513, "current_ratio": 1.1258796888781455, "debt_to_equity_ratio": 0.7271111708390928, "profit_margin": 0.2618725131952903, "quarter": 3, "return_on_assets": 0.19660719661650752, "return_on_equity": 0.2837710541135514 }, { "asset_turnover_ratio": 0.764556398626132, "current_ratio": 1.9689289487254265, "debt_to_equity_ratio": 0.713216495159711, "profit_margin": 0.2648844201009762, "quarter": 4, "return_on_assets": 0.20251907828457377, "return_on_equity": 0.28852683651108396 } ], "income_statement": [ { "depreciation": 103210, "expenses": 2041774, "income_tax": 311576, "marketing_expense": 215803, "net_income": 1127506, "net_profit": 815930, "operational_expense": 1371409, "product_revenue": 868053, "quarter": 1, "rd_expense": 223933, "revenue": 3169280, "salaries_expense": 764592, "service_revenue": 2301227 }, { "depreciation": 207782, "expenses": 2115863, "income_tax": 336444, "marketing_expense": 360140, "net_income": 1160287, "net_profit": 823843, "operational_expense": 1408376, "product_revenue": 1254141, "quarter": 2, "rd_expense": 370815, "revenue": 3276150, "salaries_expense": 915912, "service_revenue": 2022009 }, { "depreciation": 135486, "expenses": 2192641, "income_tax": 307120, "marketing_expense": 230800, "net_income": 1193984, "net_profit": 886864, "operational_expense": 1235985, "product_revenue": 906012, "quarter": 3, "rd_expense": 228703, "revenue": 3386625, "salaries_expense": 959645, "service_revenue": 2480613 }, { "depreciation": 161641, "expenses": 2272205, "income_tax": 301306, "marketing_expense": 385907, "net_income": 1228620, "net_profit": 927314, "operational_expense": 1179221, "product_revenue": 1235167, "quarter": 4, "rd_expense": 314188, "revenue": 3500825, "salaries_expense": 937004, "service_revenue": 2265658 } ], "market_conditions": { "gdp_growth": [ 0.020061100734444077, 0.030883773266056888, 0.02160469659812109, 0.024612826683820442 ], "inflation_rate": [ 0.009198190839930445, 0.010377255520452183, 0.012830039928529963, 0.008723274051922797 ], "interest_rate": [ 0.026039981789216633, 0.02934234355434422, 0.027556315274092465, 0.02952246478457706 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 143275, "billable_hours_per_employee": 147, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 1584714, "net_revenue": 1297491, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 6553 }, { "average_project_size": 83600, "billable_hours_per_employee": 125, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 1635744, "net_revenue": 1333620, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 6735 }, { "average_project_size": 152354, "billable_hours_per_employee": 137, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 1517362, "net_revenue": 1370755, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 6923 }, { "average_project_size": 172347, "billable_hours_per_employee": 126, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 1628698, "net_revenue": 1408925, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 7116 } ], "balance_sheet": [ { "assets": 1814265, "current_assets": 781969, "current_liabilities": 309345, "equity": 1445963, "fixed_assets": 1032296, "liabilities": 736988, "long_term_liabilities": 427643, "quarter": 1 }, { "assets": 1859351, "current_assets": 663890, "current_liabilities": 380031, "equity": 1477855, "fixed_assets": 1195461, "liabilities": 748267, "long_term_liabilities": 368236, "quarter": 2 }, { "assets": 1905558, "current_assets": 703365, "current_liabilities": 386883, "equity": 1522866, "fixed_assets": 1202193, "liabilities": 759719, "long_term_liabilities": 372836, "quarter": 3 }, { "assets": 1952912, "current_assets": 668198, "current_liabilities": 315362, "equity": 1540913, "fixed_assets": 1284714, "liabilities": 771346, "long_term_liabilities": 455984, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91421, "financing_cash_flow": 33866, "investing_cash_flow": -244601, "net_cash_flow": 62593, "operating_cash_flow": 416105, "quarter": 1 }, { "change_in_working_capital": 71942, "financing_cash_flow": -43457, "investing_cash_flow": -353706, "net_cash_flow": 74931, "operating_cash_flow": 411153, "quarter": 2 }, { "change_in_working_capital": 78087, "financing_cash_flow": -197793, "investing_cash_flow": -347994, "net_cash_flow": 179726, "operating_cash_flow": 450776, "quarter": 3 }, { "change_in_working_capital": 52876, "financing_cash_flow": 129611, "investing_cash_flow": -352894, "net_cash_flow": -24032, "operating_cash_flow": 421333, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7151606849054576, "current_ratio": 2.527821687759621, "debt_to_equity_ratio": 0.5096866240699105, "profit_margin": 0.2841530307339319, "quarter": 1, "return_on_assets": 0.20321507607764025, "return_on_equity": 0.25497609551558376 }, { "asset_turnover_ratio": 0.7172502663563792, "current_ratio": 1.746936434133005, "debt_to_equity_ratio": 0.5063196321695972, "profit_margin": 0.2750191208890089, "quarter": 2, "return_on_assets": 0.19725753771073887, "return_on_equity": 0.248177933559111 }, { "asset_turnover_ratio": 0.7193457244544642, "current_ratio": 1.818030257209544, "debt_to_equity_ratio": 0.4988744905986475, "profit_margin": 0.275050610794781, "quarter": 3, "return_on_assets": 0.1978564808838146, "return_on_equity": 0.2475772654980806 }, { "asset_turnover_ratio": 0.7214482782634343, "current_ratio": 2.1188285208744237, "debt_to_equity_ratio": 0.500577255172745, "profit_margin": 0.2550504817502706, "quarter": 4, "return_on_assets": 0.1840057309289922, "return_on_equity": 0.2332039511640177 } ], "income_statement": [ { "depreciation": 47419, "expenses": 830681, "income_tax": 98124, "marketing_expense": 110489, "net_income": 466810, "net_profit": 368686, "operational_expense": 460856, "product_revenue": 273980, "quarter": 1, "rd_expense": 91648, "revenue": 1297491, "salaries_expense": 319217, "service_revenue": 1023511 }, { "depreciation": 44382, "expenses": 857108, "income_tax": 109741, "marketing_expense": 170045, "net_income": 476512, "net_profit": 366771, "operational_expense": 495487, "product_revenue": 411594, "quarter": 2, "rd_expense": 87708, "revenue": 1333620, "salaries_expense": 396209, "service_revenue": 922026 }, { "depreciation": 73749, "expenses": 884377, "income_tax": 109351, "marketing_expense": 118758, "net_income": 486378, "net_profit": 377027, "operational_expense": 571893, "product_revenue": 401262, "quarter": 3, "rd_expense": 148572, "revenue": 1370755, "salaries_expense": 344832, "service_revenue": 969493 }, { "depreciation": 61986, "expenses": 912513, "income_tax": 137065, "marketing_expense": 135936, "net_income": 496412, "net_profit": 359347, "operational_expense": 535647, "product_revenue": 483021, "quarter": 4, "rd_expense": 128123, "revenue": 1408925, "salaries_expense": 329245, "service_revenue": 925904 } ], "market_conditions": { "gdp_growth": [ 0.02784421301241509, 0.02070464773541671, 0.031215023806294664, 0.03229318531324282 ], "inflation_rate": [ 0.014674280586212805, 0.019675679909985075, 0.011934121890398785, 0.01842047660144589 ], "interest_rate": [ 0.03691328063578831, 0.03500495905254236, 0.028190001849269456, 0.0317837539511315 ], "year": 1993 }, "random_event": { "description": "Oconnor PLC Data Privacy Regulation Impact in 1993", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 68702, "billable_hours_per_employee": 95, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 4338879, "net_revenue": 3372894, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 17035 }, { "average_project_size": 150691, "billable_hours_per_employee": 152, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 4315776, "net_revenue": 3462002, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 17485 }, { "average_project_size": 91571, "billable_hours_per_employee": 98, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 4225785, "net_revenue": 3553464, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 17947 }, { "average_project_size": 169668, "billable_hours_per_employee": 110, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 4459665, "net_revenue": 3647343, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 18421 } ], "balance_sheet": [ { "assets": 4827485, "current_assets": 2089940, "current_liabilities": 1075649, "equity": 2774517, "fixed_assets": 2737545, "liabilities": 2619138, "long_term_liabilities": 1543489, "quarter": 1 }, { "assets": 4953590, "current_assets": 1589896, "current_liabilities": 1568279, "equity": 2852449, "fixed_assets": 3363694, "liabilities": 2674303, "long_term_liabilities": 1106024, "quarter": 2 }, { "assets": 5082990, "current_assets": 2519783, "current_liabilities": 1320884, "equity": 2932374, "fixed_assets": 2563207, "liabilities": 2730631, "long_term_liabilities": 1409747, "quarter": 3 }, { "assets": 5215770, "current_assets": 2435305, "current_liabilities": 1271351, "equity": 3013827, "fixed_assets": 2780465, "liabilities": 2788145, "long_term_liabilities": 1516794, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13607, "financing_cash_flow": 114289, "investing_cash_flow": -396862, "net_cash_flow": 615258, "operating_cash_flow": 827263, "quarter": 1 }, { "change_in_working_capital": 55942, "financing_cash_flow": 101044, "investing_cash_flow": -383892, "net_cash_flow": 377986, "operating_cash_flow": 836081, "quarter": 2 }, { "change_in_working_capital": -21796, "financing_cash_flow": 20879, "investing_cash_flow": -302960, "net_cash_flow": 348019, "operating_cash_flow": 729948, "quarter": 3 }, { "change_in_working_capital": 74318, "financing_cash_flow": -114664, "investing_cash_flow": -307553, "net_cash_flow": 236270, "operating_cash_flow": 802666, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.698685547443441, "current_ratio": 1.9429572286126795, "debt_to_equity_ratio": 0.9439978201611308, "profit_margin": 0.1678588179764914, "quarter": 1, "return_on_assets": 0.11728053013111382, "return_on_equity": 0.20406074282478717 }, { "asset_turnover_ratio": 0.6988874735292989, "current_ratio": 1.0137838994209576, "debt_to_equity_ratio": 0.9375462979355634, "profit_margin": 0.16555796328251687, "quarter": 2, "return_on_assets": 0.11570638668117467, "return_on_equity": 0.20093680903672598 }, { "asset_turnover_ratio": 0.6990893155406562, "current_ratio": 1.90764896841812, "debt_to_equity_ratio": 0.93120147702851, "profit_margin": 0.1632252359950741, "quarter": 3, "return_on_assets": 0.11410901851075843, "return_on_equity": 0.19779707499793683 }, { "asset_turnover_ratio": 0.6992913797962717, "current_ratio": 1.9155252955320756, "debt_to_equity_ratio": 0.9251177987323095, "profit_margin": 0.16072028323083407, "quarter": 4, "return_on_assets": 0.11239030862173754, "return_on_equity": 0.19450419682350711 } ], "income_statement": [ { "depreciation": 261093, "expenses": 2644084, "income_tax": 162640, "marketing_expense": 272320, "net_income": 728810, "net_profit": 566170, "operational_expense": 1828248, "product_revenue": 1173395, "quarter": 1, "rd_expense": 522478, "revenue": 3372894, "salaries_expense": 1038271, "service_revenue": 2199499 }, { "depreciation": 262919, "expenses": 2708996, "income_tax": 179844, "marketing_expense": 347330, "net_income": 753006, "net_profit": 573162, "operational_expense": 1665822, "product_revenue": 808757, "quarter": 2, "rd_expense": 328468, "revenue": 3462002, "salaries_expense": 1047880, "service_revenue": 2653245 }, { "depreciation": 149933, "expenses": 2775503, "income_tax": 197946, "marketing_expense": 282390, "net_income": 777961, "net_profit": 580015, "operational_expense": 1942563, "product_revenue": 1193084, "quarter": 3, "rd_expense": 435450, "revenue": 3553464, "salaries_expense": 843621, "service_revenue": 2360380 }, { "depreciation": 216464, "expenses": 2843642, "income_tax": 217499, "marketing_expense": 554127, "net_income": 803701, "net_profit": 586202, "operational_expense": 1649461, "product_revenue": 1178033, "quarter": 4, "rd_expense": 456367, "revenue": 3647343, "salaries_expense": 931043, "service_revenue": 2469310 } ], "market_conditions": { "gdp_growth": [ 0.006449711044597553, 0.022975006849343664, 0.01360840105517634, 0.017156066690554514 ], "inflation_rate": [ 0.012806772031538124, 0.0182422028270387, 0.016749534834406953, 0.013518817427369623 ], "interest_rate": [ 0.027171508660571317, 0.02054996588207666, 0.021870747710935234, 0.028324096728128287 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 162488, "billable_hours_per_employee": 84, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 5171514, "net_revenue": 4065051, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 20531 }, { "average_project_size": 69750, "billable_hours_per_employee": 131, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 5092098, "net_revenue": 4190317, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 21163 }, { "average_project_size": 142356, "billable_hours_per_employee": 159, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 5216627, "net_revenue": 4319445, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 21815 }, { "average_project_size": 192434, "billable_hours_per_employee": 149, "client_concentration": 0.36, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 5682308, "net_revenue": 4452551, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 22488 } ], "balance_sheet": [ { "assets": 5409823, "current_assets": 2236809, "current_liabilities": 1474642, "equity": 3129783, "fixed_assets": 3173014, "liabilities": 3086560, "long_term_liabilities": 1611918, "quarter": 1 }, { "assets": 5517832, "current_assets": 2280486, "current_liabilities": 1521500, "equity": 3191905, "fixed_assets": 3237346, "liabilities": 3110464, "long_term_liabilities": 1588964, "quarter": 2 }, { "assets": 5627998, "current_assets": 1832940, "current_liabilities": 1796874, "equity": 3412615, "fixed_assets": 3795058, "liabilities": 3134554, "long_term_liabilities": 1337680, "quarter": 3 }, { "assets": 5740364, "current_assets": 1865924, "current_liabilities": 1278940, "equity": 3498215, "fixed_assets": 3874440, "liabilities": 3158830, "long_term_liabilities": 1879890, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12713, "financing_cash_flow": 148258, "investing_cash_flow": -480035, "net_cash_flow": 778548, "operating_cash_flow": 1079739, "quarter": 1 }, { "change_in_working_capital": -62403, "financing_cash_flow": 188332, "investing_cash_flow": -150645, "net_cash_flow": 844200, "operating_cash_flow": 981371, "quarter": 2 }, { "change_in_working_capital": 14087, "financing_cash_flow": 65822, "investing_cash_flow": -285865, "net_cash_flow": 930160, "operating_cash_flow": 1174955, "quarter": 3 }, { "change_in_working_capital": -37417, "financing_cash_flow": -185122, "investing_cash_flow": -426354, "net_cash_flow": 948648, "operating_cash_flow": 1088484, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7514203329757739, "current_ratio": 1.5168488351749103, "debt_to_equity_ratio": 0.9861897773743419, "profit_margin": 0.19840341486490576, "quarter": 1, "return_on_assets": 0.1490843600613181, "return_on_equity": 0.25769198695245005 }, { "asset_turnover_ratio": 0.7594136610175881, "current_ratio": 1.4988406178113705, "debt_to_equity_ratio": 0.9744851428848916, "profit_margin": 0.18722616928504454, "quarter": 2, "return_on_assets": 0.14218211065505437, "return_on_equity": 0.24578958333659678 }, { "asset_turnover_ratio": 0.7674922770050736, "current_ratio": 1.0200715242137177, "debt_to_equity_ratio": 0.9185196689342338, "profit_margin": 0.21279840349859763, "quarter": 3, "return_on_assets": 0.1633211312441831, "return_on_equity": 0.2693450623641987 }, { "asset_turnover_ratio": 0.7756565611518712, "current_ratio": 1.458961327349211, "debt_to_equity_ratio": 0.9029833786659768, "profit_margin": 0.20587770920535217, "quarter": 4, "return_on_assets": 0.1596903959400484, "return_on_equity": 0.26204249881725394 } ], "income_statement": [ { "depreciation": 273219, "expenses": 3022495, "income_tax": 236036, "marketing_expense": 358910, "net_income": 1042556, "net_profit": 806520, "operational_expense": 1861745, "product_revenue": 1107376, "quarter": 1, "rd_expense": 376978, "revenue": 4065051, "salaries_expense": 1097152, "service_revenue": 2957675 }, { "depreciation": 196834, "expenses": 3093191, "income_tax": 312589, "marketing_expense": 569078, "net_income": 1097126, "net_profit": 784537, "operational_expense": 1832686, "product_revenue": 1494613, "quarter": 2, "rd_expense": 618332, "revenue": 4190317, "salaries_expense": 1172657, "service_revenue": 2695704 }, { "depreciation": 255784, "expenses": 3165540, "income_tax": 234734, "marketing_expense": 449036, "net_income": 1153905, "net_profit": 919171, "operational_expense": 1764426, "product_revenue": 864358, "quarter": 3, "rd_expense": 536350, "revenue": 4319445, "salaries_expense": 1307501, "service_revenue": 3455087 }, { "depreciation": 171803, "expenses": 3239582, "income_tax": 296288, "marketing_expense": 474934, "net_income": 1212969, "net_profit": 916681, "operational_expense": 1732839, "product_revenue": 1777599, "quarter": 4, "rd_expense": 493686, "revenue": 4452551, "salaries_expense": 1588708, "service_revenue": 2674952 } ], "market_conditions": { "gdp_growth": [ 0.006907995454787018, 0.01864034731979152, 0.00387308025240256, 0.011922661319411715 ], "inflation_rate": [ 0.017677305109579378, 0.020257656037382412, 0.01925903902456293, 0.020755435918866447 ], "interest_rate": [ 0.03410151669250177, 0.03631597921079373, 0.03705504243639126, 0.0399329902731142 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 96896, "billable_hours_per_employee": 98, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 2265297, "net_revenue": 1762158, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 8900 }, { "average_project_size": 98481, "billable_hours_per_employee": 108, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 2271050, "net_revenue": 1823276, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 9208 }, { "average_project_size": 146989, "billable_hours_per_employee": 138, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 2446199, "net_revenue": 1886514, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 9528 }, { "average_project_size": 76479, "billable_hours_per_employee": 145, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 2404585, "net_revenue": 1951946, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 9858 } ], "balance_sheet": [ { "assets": 1992772, "current_assets": 815542, "current_liabilities": 603211, "equity": 1228140, "fixed_assets": 1177230, "liabilities": 1086088, "long_term_liabilities": 482877, "quarter": 1 }, { "assets": 2061374, "current_assets": 865098, "current_liabilities": 634127, "equity": 1303021, "fixed_assets": 1196276, "liabilities": 1116813, "long_term_liabilities": 482686, "quarter": 2 }, { "assets": 2132338, "current_assets": 754120, "current_liabilities": 475830, "equity": 1325073, "fixed_assets": 1378218, "liabilities": 1148407, "long_term_liabilities": 672577, "quarter": 3 }, { "assets": 2205744, "current_assets": 688665, "current_liabilities": 600758, "equity": 1371081, "fixed_assets": 1517079, "liabilities": 1180895, "long_term_liabilities": 580137, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2747, "financing_cash_flow": 95643, "investing_cash_flow": -255269, "net_cash_flow": 61036, "operating_cash_flow": 414509, "quarter": 1 }, { "change_in_working_capital": 51168, "financing_cash_flow": -49643, "investing_cash_flow": -496595, "net_cash_flow": -123651, "operating_cash_flow": 458759, "quarter": 2 }, { "change_in_working_capital": -27699, "financing_cash_flow": -147168, "investing_cash_flow": -266834, "net_cash_flow": -54070, "operating_cash_flow": 439932, "quarter": 3 }, { "change_in_working_capital": -36021, "financing_cash_flow": 107373, "investing_cash_flow": -326218, "net_cash_flow": 70195, "operating_cash_flow": 433775, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8842747690152211, "current_ratio": 1.352001206874543, "debt_to_equity_ratio": 0.8843356620580716, "profit_margin": 0.18242178056678232, "quarter": 1, "return_on_assets": 0.16131097787403678, "return_on_equity": 0.26174214666080414 }, { "asset_turnover_ratio": 0.8844954869907159, "current_ratio": 1.3642346091555793, "debt_to_equity_ratio": 0.8570951657724626, "profit_margin": 0.1966021600679217, "quarter": 2, "return_on_assets": 0.17389372331270309, "return_on_equity": 0.2750991733824704 }, { "asset_turnover_ratio": 0.8847162129080849, "current_ratio": 1.5848517327617007, "debt_to_equity_ratio": 0.8666745152908557, "profit_margin": 0.18083194717876463, "quarter": 3, "return_on_assets": 0.1599849554807915, "return_on_equity": 0.2574514762582892 }, { "asset_turnover_ratio": 0.8849376899585809, "current_ratio": 1.1463268071336545, "debt_to_equity_ratio": 0.8612875533976475, "profit_margin": 0.17737785778909868, "quarter": 4, "return_on_assets": 0.15696835172168666, "return_on_equity": 0.2525248325955943 } ], "income_statement": [ { "depreciation": 93053, "expenses": 1303195, "income_tax": 137507, "marketing_expense": 185922, "net_income": 458963, "net_profit": 321456, "operational_expense": 677900, "product_revenue": 493324, "quarter": 1, "rd_expense": 193880, "revenue": 1762158, "salaries_expense": 510855, "service_revenue": 1268834 }, { "depreciation": 100299, "expenses": 1353010, "income_tax": 111806, "marketing_expense": 150753, "net_income": 470266, "net_profit": 358460, "operational_expense": 833203, "product_revenue": 669025, "quarter": 2, "rd_expense": 190536, "revenue": 1823276, "salaries_expense": 620547, "service_revenue": 1154251 }, { "depreciation": 98790, "expenses": 1404730, "income_tax": 140642, "marketing_expense": 259859, "net_income": 481784, "net_profit": 341142, "operational_expense": 796106, "product_revenue": 666089, "quarter": 3, "rd_expense": 206480, "revenue": 1886514, "salaries_expense": 691718, "service_revenue": 1220425 }, { "depreciation": 87543, "expenses": 1458427, "income_tax": 147287, "marketing_expense": 229814, "net_income": 493519, "net_profit": 346232, "operational_expense": 780891, "product_revenue": 768998, "quarter": 4, "rd_expense": 281059, "revenue": 1951946, "salaries_expense": 444382, "service_revenue": 1182948 } ], "market_conditions": { "gdp_growth": [ 0.004557250532579771, 0.012320486093579008, 0.012744638465894544, 0.009010766123240845 ], "inflation_rate": [ 0.016395376694161405, 0.019838235394193184, 0.023550469179771164, 0.019090278258813858 ], "interest_rate": [ 0.03352788335877666, 0.03343789983637167, 0.03689989729881749, 0.03572916793144504 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 150177, "billable_hours_per_employee": 130, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 5941763, "net_revenue": 4702098, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 23748 }, { "average_project_size": 136906, "billable_hours_per_employee": 100, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 6293726, "net_revenue": 4881432, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 24654 }, { "average_project_size": 113853, "billable_hours_per_employee": 130, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 5863833, "net_revenue": 5067606, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 25594 }, { "average_project_size": 172788, "billable_hours_per_employee": 140, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 6611485, "net_revenue": 5260881, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 26570 } ], "balance_sheet": [ { "assets": 6285010, "current_assets": 2164517, "current_liabilities": 1577567, "equity": 4434803, "fixed_assets": 4120493, "liabilities": 3287387, "long_term_liabilities": 1709820, "quarter": 1 }, { "assets": 6503870, "current_assets": 3225798, "current_liabilities": 1770229, "equity": 4672849, "fixed_assets": 3278072, "liabilities": 3352381, "long_term_liabilities": 1582152, "quarter": 2 }, { "assets": 6730350, "current_assets": 2674988, "current_liabilities": 1680188, "equity": 4814533, "fixed_assets": 4055362, "liabilities": 3418661, "long_term_liabilities": 1738473, "quarter": 3 }, { "assets": 6964718, "current_assets": 2104121, "current_liabilities": 1914640, "equity": 5134683, "fixed_assets": 4860597, "liabilities": 3486251, "long_term_liabilities": 1571611, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20278, "financing_cash_flow": 84604, "investing_cash_flow": -393749, "net_cash_flow": 1477114, "operating_cash_flow": 1630356, "quarter": 1 }, { "change_in_working_capital": -86052, "financing_cash_flow": 17733, "investing_cash_flow": -443183, "net_cash_flow": 1765812, "operating_cash_flow": 1714042, "quarter": 2 }, { "change_in_working_capital": 52508, "financing_cash_flow": 126582, "investing_cash_flow": -129460, "net_cash_flow": 1479283, "operating_cash_flow": 1726408, "quarter": 3 }, { "change_in_working_capital": 15132, "financing_cash_flow": 22480, "investing_cash_flow": -254669, "net_cash_flow": 1708082, "operating_cash_flow": 1915469, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7481448716867595, "current_ratio": 1.3720602674878468, "debt_to_equity_ratio": 0.7412701308265554, "profit_margin": 0.3056465433089655, "quarter": 1, "return_on_assets": 0.22866789392538756, "return_on_equity": 0.3240685099202828 }, { "asset_turnover_ratio": 0.7505426768985235, "current_ratio": 1.8222489858656705, "debt_to_equity_ratio": 0.7174169334382515, "profit_margin": 0.3116626432571426, "quarter": 2, "return_on_assets": 0.23391611455948536, "return_on_equity": 0.32557439797434073 }, { "asset_turnover_ratio": 0.7529483607836145, "current_ratio": 1.5920766009517981, "debt_to_equity_ratio": 0.7100711533185046, "profit_margin": 0.29655896689679506, "quarter": 3, "return_on_assets": 0.22329358800062404, "return_on_equity": 0.31214740868948243 }, { "asset_turnover_ratio": 0.755361667191694, "current_ratio": 1.0989642961601136, "debt_to_equity_ratio": 0.6789612912812729, "profit_margin": 0.31481723308320414, "quarter": 4, "return_on_assets": 0.23780087004240516, "return_on_equity": 0.3225546737744083 } ], "income_statement": [ { "depreciation": 193176, "expenses": 2856723, "income_tax": 408195, "marketing_expense": 305216, "net_income": 1845375, "net_profit": 1437180, "operational_expense": 1566988, "product_revenue": 1553428, "quarter": 1, "rd_expense": 332999, "revenue": 4702098, "salaries_expense": 1308891, "service_revenue": 3148670 }, { "depreciation": 192682, "expenses": 2944915, "income_tax": 415157, "marketing_expense": 363440, "net_income": 1936517, "net_profit": 1521360, "operational_expense": 1734175, "product_revenue": 1763741, "quarter": 2, "rd_expense": 565905, "revenue": 4881432, "salaries_expense": 1232720, "service_revenue": 3117691 }, { "depreciation": 223564, "expenses": 3035831, "income_tax": 528931, "marketing_expense": 498629, "net_income": 2031775, "net_profit": 1502844, "operational_expense": 1789974, "product_revenue": 1815271, "quarter": 3, "rd_expense": 400141, "revenue": 5067606, "salaries_expense": 1178988, "service_revenue": 3252335 }, { "depreciation": 259253, "expenses": 3129553, "income_tax": 475112, "marketing_expense": 503234, "net_income": 2131328, "net_profit": 1656216, "operational_expense": 1800947, "product_revenue": 1675580, "quarter": 4, "rd_expense": 416259, "revenue": 5260881, "salaries_expense": 1429018, "service_revenue": 3585301 } ], "market_conditions": { "gdp_growth": [ 0.0272703137848347, 0.02565912987172019, 0.023786407642342026, 0.02558947260244441 ], "inflation_rate": [ 0.011692743739562337, 0.015055337515358293, 0.013825536198442127, 0.011380085131793446 ], "interest_rate": [ 0.031349206833498816, 0.030763716694057235, 0.03147415280478108, 0.037018056464324545 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 145891, "billable_hours_per_employee": 128, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 593250, "net_revenue": 517953, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 2616 }, { "average_project_size": 189475, "billable_hours_per_employee": 149, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 633520, "net_revenue": 530046, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 2677 }, { "average_project_size": 164755, "billable_hours_per_employee": 142, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 643178, "net_revenue": 542423, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 2740 }, { "average_project_size": 163379, "billable_hours_per_employee": 104, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 667604, "net_revenue": 555088, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 2803 } ], "balance_sheet": [ { "assets": 717065, "current_assets": 351251, "current_liabilities": 187852, "equity": 547450, "fixed_assets": 365814, "liabilities": 322026, "long_term_liabilities": 134174, "quarter": 1 }, { "assets": 731901, "current_assets": 249843, "current_liabilities": 161721, "equity": 557917, "fixed_assets": 482058, "liabilities": 329028, "long_term_liabilities": 167307, "quarter": 2 }, { "assets": 747044, "current_assets": 263776, "current_liabilities": 152009, "equity": 574089, "fixed_assets": 483268, "liabilities": 336181, "long_term_liabilities": 184172, "quarter": 3 }, { "assets": 762500, "current_assets": 378415, "current_liabilities": 141601, "equity": 577589, "fixed_assets": 384085, "liabilities": 343490, "long_term_liabilities": 201889, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66574, "financing_cash_flow": -70553, "investing_cash_flow": -297257, "net_cash_flow": -11822, "operating_cash_flow": 180715, "quarter": 1 }, { "change_in_working_capital": 3767, "financing_cash_flow": 15136, "investing_cash_flow": -109137, "net_cash_flow": 110639, "operating_cash_flow": 176500, "quarter": 2 }, { "change_in_working_capital": -26565, "financing_cash_flow": -162661, "investing_cash_flow": -129071, "net_cash_flow": -165804, "operating_cash_flow": 191901, "quarter": 3 }, { "change_in_working_capital": 22167, "financing_cash_flow": 69939, "investing_cash_flow": -158930, "net_cash_flow": -78843, "operating_cash_flow": 192791, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7223236387217338, "current_ratio": 1.8698283755296723, "debt_to_equity_ratio": 0.5882290620147959, "profit_margin": 0.2942564286720996, "quarter": 1, "return_on_assets": 0.21254837427569329, "return_on_equity": 0.27840168051876885 }, { "asset_turnover_ratio": 0.7242045030680379, "current_ratio": 1.5449014042703173, "debt_to_equity_ratio": 0.5897436357020848, "profit_margin": 0.2925104613561842, "quarter": 2, "return_on_assets": 0.21183739330865786, "return_on_equity": 0.27789796690188684 }, { "asset_turnover_ratio": 0.726092438999577, "current_ratio": 1.7352656750587137, "debt_to_equity_ratio": 0.5855903875531494, "profit_margin": 0.3009201305991818, "quarter": 3, "return_on_assets": 0.21849583157083116, "return_on_equity": 0.28432176892433053 }, { "asset_turnover_ratio": 0.727984262295082, "current_ratio": 2.6724034434785064, "debt_to_equity_ratio": 0.5946962286331631, "profit_margin": 0.28568263050183035, "quarter": 4, "return_on_assets": 0.20797245901639344, "return_on_equity": 0.2745533588762944 } ], "income_statement": [ { "depreciation": 28304, "expenses": 319500, "income_tax": 46042, "marketing_expense": 39922, "net_income": 198453, "net_profit": 152411, "operational_expense": 185866, "product_revenue": 202994, "quarter": 1, "rd_expense": 49525, "revenue": 517953, "salaries_expense": 118180, "service_revenue": 314959 }, { "depreciation": 21456, "expenses": 328251, "income_tax": 46751, "marketing_expense": 35276, "net_income": 201795, "net_profit": 155044, "operational_expense": 188067, "product_revenue": 128445, "quarter": 2, "rd_expense": 33245, "revenue": 530046, "salaries_expense": 161519, "service_revenue": 401601 }, { "depreciation": 28675, "expenses": 337242, "income_tax": 41955, "marketing_expense": 60236, "net_income": 205181, "net_profit": 163226, "operational_expense": 197453, "product_revenue": 206532, "quarter": 3, "rd_expense": 58682, "revenue": 542423, "salaries_expense": 139485, "service_revenue": 335891 }, { "depreciation": 34212, "expenses": 346479, "income_tax": 50030, "marketing_expense": 65258, "net_income": 208609, "net_profit": 158579, "operational_expense": 189690, "product_revenue": 136060, "quarter": 4, "rd_expense": 64712, "revenue": 555088, "salaries_expense": 159412, "service_revenue": 419028 } ], "market_conditions": { "gdp_growth": [ 0.011706782930220101, 0.018326023187305834, 0.013719865799730606, 0.01753545364140712 ], "inflation_rate": [ 0.023235516241507468, 0.022117294932711248, 0.015196840680328772, 0.02058144476715478 ], "interest_rate": [ 0.026135286048484512, 0.02200612009032918, 0.022357680217344834, 0.0282780790367153 ], "year": 1998 }, "random_event": { "description": "Oconnor PLC Economic Slowdown Impact in 1998", "impact": 0.08, "type": "Economic Slowdown Impact" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 86909, "billable_hours_per_employee": 82, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 926205, "net_revenue": 721955, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3646 }, { "average_project_size": 198035, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 845487, "net_revenue": 736395, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 3719 }, { "average_project_size": 142507, "billable_hours_per_employee": 118, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 946502, "net_revenue": 751124, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 3794 }, { "average_project_size": 82329, "billable_hours_per_employee": 140, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 917034, "net_revenue": 766148, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 3869 } ], "balance_sheet": [ { "assets": 1042873, "current_assets": 482700, "current_liabilities": 298184, "equity": 765951, "fixed_assets": 560173, "liabilities": 501509, "long_term_liabilities": 203325, "quarter": 1 }, { "assets": 1071409, "current_assets": 337288, "current_liabilities": 252811, "equity": 788969, "fixed_assets": 734121, "liabilities": 505925, "long_term_liabilities": 253114, "quarter": 2 }, { "assets": 1100726, "current_assets": 443381, "current_liabilities": 234078, "equity": 809725, "fixed_assets": 657345, "liabilities": 510380, "long_term_liabilities": 276302, "quarter": 3 }, { "assets": 1130845, "current_assets": 459986, "current_liabilities": 246927, "equity": 835482, "fixed_assets": 670859, "liabilities": 514874, "long_term_liabilities": 267947, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58592, "financing_cash_flow": -149049, "investing_cash_flow": -216762, "net_cash_flow": -2052, "operating_cash_flow": 252604, "quarter": 1 }, { "change_in_working_capital": 329, "financing_cash_flow": 70341, "investing_cash_flow": -458435, "net_cash_flow": -313704, "operating_cash_flow": 265504, "quarter": 2 }, { "change_in_working_capital": 55166, "financing_cash_flow": -1875, "investing_cash_flow": -448879, "net_cash_flow": -43792, "operating_cash_flow": 250653, "quarter": 3 }, { "change_in_working_capital": -76310, "financing_cash_flow": -13712, "investing_cash_flow": -319096, "net_cash_flow": 95864, "operating_cash_flow": 251628, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.692275090063699, "current_ratio": 1.6187991307380678, "debt_to_equity_ratio": 0.6547533719519917, "profit_margin": 0.31108171561939457, "quarter": 1, "return_on_assets": 0.2153541226975864, "return_on_equity": 0.29321327343394027 }, { "asset_turnover_ratio": 0.6873145549458703, "current_ratio": 1.3341508083113471, "debt_to_equity_ratio": 0.6412482619722701, "profit_margin": 0.3034852219257328, "quarter": 2, "return_on_assets": 0.20858981024053372, "return_on_equity": 0.2832620800056783 }, { "asset_turnover_ratio": 0.6823896228489197, "current_ratio": 1.8941592118866362, "debt_to_equity_ratio": 0.6303127605051098, "profit_margin": 0.29206762132484115, "quarter": 3, "return_on_assets": 0.19930391396223945, "return_on_equity": 0.2709302540986137 }, { "asset_turnover_ratio": 0.677500453200925, "current_ratio": 1.862842054534336, "debt_to_equity_ratio": 0.6162598356397864, "profit_margin": 0.28651252760563234, "quarter": 4, "return_on_assets": 0.19411236730055842, "return_on_equity": 0.26273576211097305 } ], "income_statement": [ { "depreciation": 28017, "expenses": 438170, "income_tax": 59198, "marketing_expense": 85570, "net_income": 283785, "net_profit": 224587, "operational_expense": 228914, "product_revenue": 186956, "quarter": 1, "rd_expense": 47174, "revenue": 721955, "salaries_expense": 216703, "service_revenue": 534999 }, { "depreciation": 42019, "expenses": 448272, "income_tax": 64638, "marketing_expense": 55761, "net_income": 288123, "net_profit": 223485, "operational_expense": 282483, "product_revenue": 172359, "quarter": 2, "rd_expense": 73061, "revenue": 736395, "salaries_expense": 176216, "service_revenue": 564036 }, { "depreciation": 31274, "expenses": 458608, "income_tax": 73137, "marketing_expense": 76853, "net_income": 292516, "net_profit": 219379, "operational_expense": 232912, "product_revenue": 253167, "quarter": 3, "rd_expense": 46137, "revenue": 751124, "salaries_expense": 219144, "service_revenue": 497957 }, { "depreciation": 32117, "expenses": 469182, "income_tax": 77455, "marketing_expense": 88911, "net_income": 296966, "net_profit": 219511, "operational_expense": 283128, "product_revenue": 183760, "quarter": 4, "rd_expense": 58730, "revenue": 766148, "salaries_expense": 155668, "service_revenue": 582388 } ], "market_conditions": { "gdp_growth": [ 0.022890801522599598, 0.01622482468732904, 0.012616328589474129, 0.01969919449790821 ], "inflation_rate": [ 0.008854390430833503, 0.011332034706449133, 0.01037400083748895, 0.013709357496117645 ], "interest_rate": [ 0.0208616961866254, 0.020175812702556587, 0.018992794013158773, 0.026472629626044766 ], "year": 1999 }, "random_event": { "description": "Oconnor PLC Award Nomination in 1999", "impact": 0.09, "type": "Award Nomination" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 159365, "billable_hours_per_employee": 118, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 2370324, "net_revenue": 1974671, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 9973 }, { "average_project_size": 142611, "billable_hours_per_employee": 134, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 2295518, "net_revenue": 2008901, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 10146 }, { "average_project_size": 73223, "billable_hours_per_employee": 155, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 2393771, "net_revenue": 2043724, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 10322 }, { "average_project_size": 135971, "billable_hours_per_employee": 107, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 2697809, "net_revenue": 2079152, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 10501 } ], "balance_sheet": [ { "assets": 2487138, "current_assets": 1163291, "current_liabilities": 793928, "equity": 1540699, "fixed_assets": 1323847, "liabilities": 1374985, "long_term_liabilities": 581057, "quarter": 1 }, { "assets": 2556611, "current_assets": 1217457, "current_liabilities": 599820, "equity": 1591608, "fixed_assets": 1339154, "liabilities": 1412392, "long_term_liabilities": 812572, "quarter": 2 }, { "assets": 2628025, "current_assets": 1100332, "current_liabilities": 821717, "equity": 1618926, "fixed_assets": 1527693, "liabilities": 1450817, "long_term_liabilities": 629100, "quarter": 3 }, { "assets": 2701434, "current_assets": 1210467, "current_liabilities": 628048, "equity": 1625906, "fixed_assets": 1490967, "liabilities": 1490286, "long_term_liabilities": 862238, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60991, "financing_cash_flow": 36612, "investing_cash_flow": -254922, "net_cash_flow": 265055, "operating_cash_flow": 546923, "quarter": 1 }, { "change_in_working_capital": 75202, "financing_cash_flow": 76222, "investing_cash_flow": -115723, "net_cash_flow": 629214, "operating_cash_flow": 569796, "quarter": 2 }, { "change_in_working_capital": -22323, "financing_cash_flow": 26766, "investing_cash_flow": -319935, "net_cash_flow": -27665, "operating_cash_flow": 549293, "quarter": 3 }, { "change_in_working_capital": 58480, "financing_cash_flow": -183039, "investing_cash_flow": -361278, "net_cash_flow": 269305, "operating_cash_flow": 548700, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.793953130063551, "current_ratio": 1.4652348827601496, "debt_to_equity_ratio": 0.8924423265024511, "profit_margin": 0.2170214683863793, "quarter": 1, "return_on_assets": 0.1723048741163538, "return_on_equity": 0.2781503720064724 }, { "asset_turnover_ratio": 0.7857671738093907, "current_ratio": 2.029703911173352, "debt_to_equity_ratio": 0.8873994099049515, "profit_margin": 0.22270335870209632, "quarter": 2, "return_on_assets": 0.1749929887652052, "return_on_equity": 0.2810924549260873 }, { "asset_turnover_ratio": 0.7776653570647158, "current_ratio": 1.339064422422805, "debt_to_equity_ratio": 0.8961601703845636, "profit_margin": 0.21613388109157597, "quarter": 3, "return_on_assets": 0.16807983181286326, "return_on_equity": 0.27284631910291146 }, { "asset_turnover_ratio": 0.7696475279425667, "current_ratio": 1.9273479097139072, "debt_to_equity_ratio": 0.9165880438352525, "profit_margin": 0.19948421279444697, "quarter": 4, "return_on_assets": 0.15353253124081506, "return_on_equity": 0.2550934678880575 } ], "income_statement": [ { "depreciation": 118377, "expenses": 1412860, "income_tax": 133265, "marketing_expense": 222987, "net_income": 561811, "net_profit": 428546, "operational_expense": 947502, "product_revenue": 494840, "quarter": 1, "rd_expense": 227581, "revenue": 1974671, "salaries_expense": 579137, "service_revenue": 1479831 }, { "depreciation": 122407, "expenses": 1443718, "income_tax": 117794, "marketing_expense": 287852, "net_income": 565183, "net_profit": 447389, "operational_expense": 884187, "product_revenue": 523815, "quarter": 2, "rd_expense": 253695, "revenue": 2008901, "salaries_expense": 648768, "service_revenue": 1485086 }, { "depreciation": 107575, "expenses": 1475250, "income_tax": 126756, "marketing_expense": 207959, "net_income": 568474, "net_profit": 441718, "operational_expense": 743934, "product_revenue": 441600, "quarter": 3, "rd_expense": 220842, "revenue": 2043724, "salaries_expense": 587306, "service_revenue": 1602124 }, { "depreciation": 133942, "expenses": 1507472, "income_tax": 156922, "marketing_expense": 169029, "net_income": 571680, "net_profit": 414758, "operational_expense": 1053368, "product_revenue": 580362, "quarter": 4, "rd_expense": 283650, "revenue": 2079152, "salaries_expense": 624023, "service_revenue": 1498790 } ], "market_conditions": { "gdp_growth": [ 0.00902394193545959, 0.018300630764640766, 0.0067089628267800626, 0.00763272998495114 ], "inflation_rate": [ 0.012987569499393139, 0.014399368261888385, 0.013060320296658406, 0.014163461585361147 ], "interest_rate": [ 0.015994440055006134, 0.01668078210423943, 0.02202054471775098, 0.023539765168016938 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 89930, "billable_hours_per_employee": 88, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 2555118, "net_revenue": 2163506, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 10927 }, { "average_project_size": 74387, "billable_hours_per_employee": 106, "client_concentration": 0.3, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 2877721, "net_revenue": 2225912, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 11242 }, { "average_project_size": 121144, "billable_hours_per_employee": 129, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 2953387, "net_revenue": 2290118, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 11566 }, { "average_project_size": 87716, "billable_hours_per_employee": 115, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 2743148, "net_revenue": 2356177, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 11900 } ], "balance_sheet": [ { "assets": 2452398, "current_assets": 1216157, "current_liabilities": 514858, "equity": 1868304, "fixed_assets": 1236241, "liabilities": 1205040, "long_term_liabilities": 690182, "quarter": 1 }, { "assets": 2496644, "current_assets": 843158, "current_liabilities": 591405, "equity": 1859021, "fixed_assets": 1653486, "liabilities": 1223230, "long_term_liabilities": 631825, "quarter": 2 }, { "assets": 2541688, "current_assets": 843048, "current_liabilities": 686999, "equity": 1956483, "fixed_assets": 1698640, "liabilities": 1241695, "long_term_liabilities": 554696, "quarter": 3 }, { "assets": 2587545, "current_assets": 908526, "current_liabilities": 634912, "equity": 1960001, "fixed_assets": 1679019, "liabilities": 1260438, "long_term_liabilities": 625526, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50214, "financing_cash_flow": 24471, "investing_cash_flow": -448420, "net_cash_flow": 297776, "operating_cash_flow": 691463, "quarter": 1 }, { "change_in_working_capital": -39660, "financing_cash_flow": 184663, "investing_cash_flow": -454497, "net_cash_flow": 523374, "operating_cash_flow": 720052, "quarter": 2 }, { "change_in_working_capital": -11996, "financing_cash_flow": 100776, "investing_cash_flow": -232449, "net_cash_flow": 476922, "operating_cash_flow": 787107, "quarter": 3 }, { "change_in_working_capital": 54507, "financing_cash_flow": 60001, "investing_cash_flow": -455170, "net_cash_flow": 68124, "operating_cash_flow": 710189, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.882200197520957, "current_ratio": 2.3621212062355057, "debt_to_equity_ratio": 0.6449913932636231, "profit_margin": 0.2870091416432402, "quarter": 1, "return_on_assets": 0.25319952144798685, "return_on_equity": 0.3323581173085322 }, { "asset_turnover_ratio": 0.8915616323352469, "current_ratio": 1.4256862894294096, "debt_to_equity_ratio": 0.657996870395762, "profit_margin": 0.2630863214718282, "quarter": 2, "return_on_assets": 0.23455767021649862, "return_on_equity": 0.315008275861327 }, { "asset_turnover_ratio": 0.9010224701064804, "current_ratio": 1.2271458910420538, "debt_to_equity_ratio": 0.6346566773133219, "profit_margin": 0.28666208466113974, "quarter": 3, "return_on_assets": 0.2582889796072531, "return_on_equity": 0.3355459771436808 }, { "asset_turnover_ratio": 0.9105839705203195, "current_ratio": 1.4309479108915881, "debt_to_equity_ratio": 0.6430802841427121, "profit_margin": 0.2686105500562988, "quarter": 4, "return_on_assets": 0.2445924611939116, "return_on_equity": 0.32290493729339936 } ], "income_statement": [ { "depreciation": 70517, "expenses": 1370514, "income_tax": 172046, "marketing_expense": 268688, "net_income": 792992, "net_profit": 620946, "operational_expense": 956857, "product_revenue": 751836, "quarter": 1, "rd_expense": 243544, "revenue": 2163506, "salaries_expense": 416090, "service_revenue": 1411670 }, { "depreciation": 134445, "expenses": 1404818, "income_tax": 235487, "marketing_expense": 270648, "net_income": 821094, "net_profit": 585607, "operational_expense": 834274, "product_revenue": 529079, "quarter": 2, "rd_expense": 260828, "revenue": 2225912, "salaries_expense": 678709, "service_revenue": 1696833 }, { "depreciation": 130617, "expenses": 1439981, "income_tax": 193647, "marketing_expense": 280111, "net_income": 850137, "net_profit": 656490, "operational_expense": 981558, "product_revenue": 496801, "quarter": 3, "rd_expense": 217148, "revenue": 2290118, "salaries_expense": 655974, "service_revenue": 1793317 }, { "depreciation": 77295, "expenses": 1476024, "income_tax": 247259, "marketing_expense": 262019, "net_income": 880153, "net_profit": 632894, "operational_expense": 757116, "product_revenue": 586096, "quarter": 4, "rd_expense": 280105, "revenue": 2356177, "salaries_expense": 497735, "service_revenue": 1770081 } ], "market_conditions": { "gdp_growth": [ 0.03034370393461249, 0.023541643489272502, 0.024234668807435404, 0.03140422758898103 ], "inflation_rate": [ 0.018176079906559714, 0.014083018046275519, 0.01968748229269627, 0.02009434407684881 ], "interest_rate": [ 0.01946431495361286, 0.022413033342797508, 0.016660685896499317, 0.02473098949106061 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2009, "industry": "Advertising", "location": "West Henry", "name": "Spence and Sons", "num_employees": 135, "region": "Latin America", "revenue_size": "Small", "website": "www.spenceandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 199724, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 1057244, "net_revenue": 847524, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 6278 }, { "average_project_size": 184095, "billable_hours_per_employee": 130, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 987178, "net_revenue": 842145, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 6238 }, { "average_project_size": 102481, "billable_hours_per_employee": 122, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 940857, "net_revenue": 836801, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 6199 }, { "average_project_size": 67763, "billable_hours_per_employee": 157, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 1042472, "net_revenue": 831491, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 6159 } ], "balance_sheet": [ { "assets": 904011, "current_assets": 437318, "current_liabilities": 278868, "equity": 541625, "fixed_assets": 466693, "liabilities": 531749, "long_term_liabilities": 252881, "quarter": 1 }, { "assets": 916949, "current_assets": 365603, "current_liabilities": 231941, "equity": 536835, "fixed_assets": 551346, "liabilities": 543501, "long_term_liabilities": 311560, "quarter": 2 }, { "assets": 930073, "current_assets": 450224, "current_liabilities": 325781, "equity": 556376, "fixed_assets": 479849, "liabilities": 555513, "long_term_liabilities": 229732, "quarter": 3 }, { "assets": 943384, "current_assets": 303341, "current_liabilities": 322459, "equity": 538754, "fixed_assets": 640043, "liabilities": 567790, "long_term_liabilities": 245331, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65091, "financing_cash_flow": -21271, "investing_cash_flow": -263338, "net_cash_flow": -339062, "operating_cash_flow": 214633, "quarter": 1 }, { "change_in_working_capital": -41574, "financing_cash_flow": -149186, "investing_cash_flow": -359868, "net_cash_flow": -274761, "operating_cash_flow": 206770, "quarter": 2 }, { "change_in_working_capital": -50751, "financing_cash_flow": -7796, "investing_cash_flow": -248017, "net_cash_flow": -371572, "operating_cash_flow": 222328, "quarter": 3 }, { "change_in_working_capital": 27691, "financing_cash_flow": 69020, "investing_cash_flow": -303081, "net_cash_flow": -133479, "operating_cash_flow": 221817, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.937515140855587, "current_ratio": 1.5681899680135405, "debt_to_equity_ratio": 0.9817659819986153, "profit_margin": 0.1998326891037894, "quarter": 1, "return_on_assets": 0.18734617167268983, "return_on_equity": 0.31269420724671126 }, { "asset_turnover_ratio": 0.9184207627687037, "current_ratio": 1.5762758632583287, "debt_to_equity_ratio": 1.0124172231691302, "profit_margin": 0.1940129075159266, "quarter": 2, "return_on_assets": 0.17818548250775124, "return_on_equity": 0.30435236152635353 }, { "asset_turnover_ratio": 0.8997153986837593, "current_ratio": 1.3819836024814216, "debt_to_equity_ratio": 0.9984488906782464, "profit_margin": 0.21727507495808443, "quarter": 3, "return_on_assets": 0.1954857306899566, "return_on_equity": 0.3267862021366845 }, { "asset_turnover_ratio": 0.8813918828388015, "current_ratio": 0.9407118424357825, "debt_to_equity_ratio": 1.0538947274637405, "profit_margin": 0.19622581603408817, "quarter": 4, "return_on_assets": 0.17295184145586526, "return_on_equity": 0.3028469394194753 } ], "income_statement": [ { "depreciation": 45270, "expenses": 621316, "income_tax": 56845, "marketing_expense": 112412, "net_income": 226208, "net_profit": 169363, "operational_expense": 398360, "product_revenue": 322340, "quarter": 1, "rd_expense": 106960, "revenue": 847524, "salaries_expense": 190354, "service_revenue": 525184 }, { "depreciation": 43383, "expenses": 615105, "income_tax": 63653, "marketing_expense": 64123, "net_income": 227040, "net_profit": 163387, "operational_expense": 324070, "product_revenue": 202142, "quarter": 2, "rd_expense": 108677, "revenue": 842145, "salaries_expense": 256432, "service_revenue": 640003 }, { "depreciation": 40512, "expenses": 608956, "income_tax": 46029, "marketing_expense": 79718, "net_income": 227845, "net_profit": 181816, "operational_expense": 358143, "product_revenue": 295403, "quarter": 3, "rd_expense": 99324, "revenue": 836801, "salaries_expense": 258161, "service_revenue": 541398 }, { "depreciation": 58657, "expenses": 602868, "income_tax": 65463, "marketing_expense": 98292, "net_income": 228623, "net_profit": 163160, "operational_expense": 303030, "product_revenue": 229624, "quarter": 4, "rd_expense": 74173, "revenue": 831491, "salaries_expense": 200854, "service_revenue": 601867 } ], "market_conditions": { "gdp_growth": [ 0.02455179159637753, 0.013041988180827862, 0.028088960805123533, 0.021143375011986508 ], "inflation_rate": [ 0.009372444537440839, 0.008046316674455496, 0.011122500651840131, 0.008597638329939733 ], "interest_rate": [ 0.03748524677582514, 0.03620817027535615, 0.03731457111457168, 0.037303968821852704 ], "year": 2009 }, "random_event": { "description": "Spence and Sons Partnership with Major Brand in 2009", "impact": 0.1, "type": "Partnership with Major Brand" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 140448, "billable_hours_per_employee": 136, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 2441587, "net_revenue": 1928302, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 14284 }, { "average_project_size": 120348, "billable_hours_per_employee": 131, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 2333836, "net_revenue": 1919247, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 14217 }, { "average_project_size": 127238, "billable_hours_per_employee": 99, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 2129146, "net_revenue": 1910236, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 14150 }, { "average_project_size": 85659, "billable_hours_per_employee": 89, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 2147302, "net_revenue": 1901266, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 14083 } ], "balance_sheet": [ { "assets": 2558738, "current_assets": 900779, "current_liabilities": 685789, "equity": 1669469, "fixed_assets": 1657959, "liabilities": 1304054, "long_term_liabilities": 618265, "quarter": 1 }, { "assets": 2617190, "current_assets": 865829, "current_liabilities": 568403, "equity": 1686435, "fixed_assets": 1751361, "liabilities": 1326592, "long_term_liabilities": 758189, "quarter": 2 }, { "assets": 2676978, "current_assets": 1207775, "current_liabilities": 761222, "equity": 1717908, "fixed_assets": 1469203, "liabilities": 1349519, "long_term_liabilities": 588297, "quarter": 3 }, { "assets": 2738131, "current_assets": 928921, "current_liabilities": 818159, "equity": 1762540, "fixed_assets": 1809210, "liabilities": 1372843, "long_term_liabilities": 554684, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9092, "financing_cash_flow": -111286, "investing_cash_flow": -256509, "net_cash_flow": 361170, "operating_cash_flow": 511259, "quarter": 1 }, { "change_in_working_capital": -47308, "financing_cash_flow": 129830, "investing_cash_flow": -168280, "net_cash_flow": 174228, "operating_cash_flow": 527333, "quarter": 2 }, { "change_in_working_capital": -5834, "financing_cash_flow": -119195, "investing_cash_flow": -382019, "net_cash_flow": 176495, "operating_cash_flow": 463237, "quarter": 3 }, { "change_in_working_capital": -78542, "financing_cash_flow": -188907, "investing_cash_flow": -203892, "net_cash_flow": 300728, "operating_cash_flow": 525995, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.753614477136776, "current_ratio": 1.313492925666641, "debt_to_equity_ratio": 0.7811190264688952, "profit_margin": 0.21510375449488722, "quarter": 1, "return_on_assets": 0.16210530347382185, "return_on_equity": 0.24845325070426585 }, { "asset_turnover_ratio": 0.7333235263775271, "current_ratio": 1.5232660629870005, "debt_to_equity_ratio": 0.7866250403958647, "profit_margin": 0.20624599126636645, "quarter": 2, "return_on_assets": 0.15124503761668048, "return_on_equity": 0.23471820734270815 }, { "asset_turnover_ratio": 0.7135792673679051, "current_ratio": 1.5866265031751579, "debt_to_equity_ratio": 0.7855595293810844, "profit_margin": 0.20439830471208792, "quarter": 3, "return_on_assets": 0.14585439252769353, "return_on_equity": 0.2272816704969067 }, { "asset_turnover_ratio": 0.6943663396674593, "current_ratio": 1.1353795533630993, "debt_to_equity_ratio": 0.778900337013628, "profit_margin": 0.20894077945958114, "quarter": 4, "return_on_assets": 0.14508144424061523, "return_on_equity": 0.2253860905284419 } ], "income_statement": [ { "depreciation": 96474, "expenses": 1382597, "income_tax": 130920, "marketing_expense": 255361, "net_income": 545705, "net_profit": 414785, "operational_expense": 705698, "product_revenue": 386577, "quarter": 1, "rd_expense": 206702, "revenue": 1928302, "salaries_expense": 662984, "service_revenue": 1541725 }, { "depreciation": 131496, "expenses": 1379526, "income_tax": 143884, "marketing_expense": 173287, "net_income": 539721, "net_profit": 395837, "operational_expense": 803637, "product_revenue": 653693, "quarter": 2, "rd_expense": 180104, "revenue": 1919247, "salaries_expense": 631251, "service_revenue": 1265554 }, { "depreciation": 72788, "expenses": 1376463, "income_tax": 143324, "marketing_expense": 139238, "net_income": 533773, "net_profit": 390449, "operational_expense": 798661, "product_revenue": 623324, "quarter": 3, "rd_expense": 249027, "revenue": 1910236, "salaries_expense": 433645, "service_revenue": 1286912 }, { "depreciation": 128743, "expenses": 1373406, "income_tax": 130608, "marketing_expense": 237969, "net_income": 527860, "net_profit": 397252, "operational_expense": 706267, "product_revenue": 526219, "quarter": 4, "rd_expense": 243205, "revenue": 1901266, "salaries_expense": 466350, "service_revenue": 1375047 } ], "market_conditions": { "gdp_growth": [ 0.024116778263609785, 0.020614909489633855, 0.027966986272074817, 0.017999886500681635 ], "inflation_rate": [ 0.02043055726596583, 0.014643389888782414, 0.019591831887489832, 0.016194918944098663 ], "interest_rate": [ 0.03115247705974413, 0.023081949668520237, 0.024489866195173973, 0.027439937061130657 ], "year": 2010 }, "random_event": { "description": "Spence and Sons New Ad Campaign Launch in 2010", "impact": 0.03, "type": "New Ad Campaign Launch" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 172288, "billable_hours_per_employee": 109, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 3433873, "net_revenue": 3010097, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 22297 }, { "average_project_size": 50070, "billable_hours_per_employee": 107, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 3700178, "net_revenue": 3011163, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 22305 }, { "average_project_size": 132954, "billable_hours_per_employee": 96, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 3421866, "net_revenue": 3012229, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 22313 }, { "average_project_size": 178175, "billable_hours_per_employee": 85, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 3546872, "net_revenue": 3013296, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 22321 } ], "balance_sheet": [ { "assets": 3375063, "current_assets": 1068883, "current_liabilities": 829741, "equity": 1987786, "fixed_assets": 2306180, "liabilities": 1844389, "long_term_liabilities": 1014648, "quarter": 1 }, { "assets": 3436122, "current_assets": 1230239, "current_liabilities": 790880, "equity": 1995006, "fixed_assets": 2205883, "liabilities": 1889477, "long_term_liabilities": 1098597, "quarter": 2 }, { "assets": 3498285, "current_assets": 1343125, "current_liabilities": 1110086, "equity": 2043592, "fixed_assets": 2155160, "liabilities": 1935667, "long_term_liabilities": 825581, "quarter": 3 }, { "assets": 3561573, "current_assets": 1186123, "current_liabilities": 1173086, "equity": 2040402, "fixed_assets": 2375450, "liabilities": 1982987, "long_term_liabilities": 809901, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68401, "financing_cash_flow": -2249, "investing_cash_flow": -190262, "net_cash_flow": 578574, "operating_cash_flow": 647350, "quarter": 1 }, { "change_in_working_capital": 68216, "financing_cash_flow": 8676, "investing_cash_flow": -322148, "net_cash_flow": 353674, "operating_cash_flow": 607058, "quarter": 2 }, { "change_in_working_capital": 7833, "financing_cash_flow": 146818, "investing_cash_flow": -387509, "net_cash_flow": 445408, "operating_cash_flow": 687603, "quarter": 3 }, { "change_in_working_capital": -7018, "financing_cash_flow": 20401, "investing_cash_flow": -148861, "net_cash_flow": 415206, "operating_cash_flow": 611185, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8918639444656292, "current_ratio": 1.2882128278583318, "debt_to_equity_ratio": 0.9278609468021205, "profit_margin": 0.1518595580142434, "quarter": 1, "return_on_assets": 0.13543806441539016, "return_on_equity": 0.22996036796717553 }, { "asset_turnover_ratio": 0.8763259860971176, "current_ratio": 1.5555318126643738, "debt_to_equity_ratio": 0.9471034172328304, "profit_margin": 0.14889961121334183, "quarter": 2, "return_on_assets": 0.1304845986260092, "return_on_equity": 0.22474167997489733 }, { "asset_turnover_ratio": 0.8610587759430692, "current_ratio": 1.2099287802926981, "debt_to_equity_ratio": 0.9471885777591613, "profit_margin": 0.15967378310214794, "quarter": 3, "return_on_assets": 0.13748851222813463, "return_on_equity": 0.23535715544002914 }, { "asset_turnover_ratio": 0.8460576267845696, "current_ratio": 1.0111134222043396, "debt_to_equity_ratio": 0.9718609372074719, "profit_margin": 0.15325942091317946, "quarter": 4, "return_on_assets": 0.12966630194018205, "return_on_equity": 0.22633579069222634 } ], "income_statement": [ { "depreciation": 190238, "expenses": 2366361, "income_tax": 186624, "marketing_expense": 464673, "net_income": 643736, "net_profit": 457112, "operational_expense": 1650504, "product_revenue": 893002, "quarter": 1, "rd_expense": 455601, "revenue": 3010097, "salaries_expense": 1069013, "service_revenue": 2117095 }, { "depreciation": 158697, "expenses": 2372554, "income_tax": 190248, "marketing_expense": 430928, "net_income": 638609, "net_profit": 448361, "operational_expense": 1647825, "product_revenue": 697968, "quarter": 2, "rd_expense": 446041, "revenue": 3011163, "salaries_expense": 820154, "service_revenue": 2313195 }, { "depreciation": 206629, "expenses": 2378763, "income_tax": 152492, "marketing_expense": 245650, "net_income": 633466, "net_profit": 480974, "operational_expense": 1568781, "product_revenue": 650195, "quarter": 3, "rd_expense": 289127, "revenue": 3012229, "salaries_expense": 716218, "service_revenue": 2362034 }, { "depreciation": 149369, "expenses": 2384989, "income_tax": 166491, "marketing_expense": 243009, "net_income": 628307, "net_profit": 461816, "operational_expense": 1344242, "product_revenue": 986838, "quarter": 4, "rd_expense": 424058, "revenue": 3013296, "salaries_expense": 1173778, "service_revenue": 2026458 } ], "market_conditions": { "gdp_growth": [ 0.014832932081550143, 0.008878731297802485, 0.004729359361421861, 0.01807645582626495 ], "inflation_rate": [ 0.009561704499523435, 0.015036649686043402, 0.012615240014461643, 0.0137683829644171 ], "interest_rate": [ 0.020743000164393743, 0.02580796181270723, 0.022161488931554757, 0.02659660736198649 ], "year": 2011 }, "random_event": { "description": "Spence and Sons Senior Leadership Change in 2011", "impact": 0.01, "type": "Senior Leadership Change" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 122508, "billable_hours_per_employee": 145, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 2632137, "net_revenue": 2173551, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 16100 }, { "average_project_size": 174779, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 2464431, "net_revenue": 2195971, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 16266 }, { "average_project_size": 132375, "billable_hours_per_employee": 111, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 2581392, "net_revenue": 2218623, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 16434 }, { "average_project_size": 143851, "billable_hours_per_employee": 138, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 2877971, "net_revenue": 2241509, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 16604 } ], "balance_sheet": [ { "assets": 3227817, "current_assets": 1217120, "current_liabilities": 689370, "equity": 2375696, "fixed_assets": 2010697, "liabilities": 1327335, "long_term_liabilities": 637965, "quarter": 1 }, { "assets": 3339010, "current_assets": 1163808, "current_liabilities": 714248, "equity": 2476185, "fixed_assets": 2175202, "liabilities": 1362602, "long_term_liabilities": 648354, "quarter": 2 }, { "assets": 3454035, "current_assets": 1285822, "current_liabilities": 608206, "equity": 2584996, "fixed_assets": 2168213, "liabilities": 1398805, "long_term_liabilities": 790599, "quarter": 3 }, { "assets": 3573021, "current_assets": 1321099, "current_liabilities": 641294, "equity": 2683479, "fixed_assets": 2251922, "liabilities": 1435971, "long_term_liabilities": 794677, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65137, "financing_cash_flow": 143417, "investing_cash_flow": -180664, "net_cash_flow": 259722, "operating_cash_flow": 580988, "quarter": 1 }, { "change_in_working_capital": -536, "financing_cash_flow": -176274, "investing_cash_flow": -394892, "net_cash_flow": 172250, "operating_cash_flow": 630262, "quarter": 2 }, { "change_in_working_capital": 3492, "financing_cash_flow": 164696, "investing_cash_flow": -312208, "net_cash_flow": 183917, "operating_cash_flow": 649500, "quarter": 3 }, { "change_in_working_capital": -42006, "financing_cash_flow": 56956, "investing_cash_flow": -108127, "net_cash_flow": 197250, "operating_cash_flow": 624549, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6733811117544768, "current_ratio": 1.765554056602405, "debt_to_equity_ratio": 0.5587141620813437, "profit_margin": 0.21863485144816017, "quarter": 1, "return_on_assets": 0.14722457933643698, "return_on_equity": 0.20003148550993055 }, { "asset_turnover_ratio": 0.6576712858002821, "current_ratio": 1.6294172332299146, "debt_to_equity_ratio": 0.5502827938946403, "profit_margin": 0.22758816031723553, "quarter": 2, "return_on_assets": 0.14967819802875704, "return_on_equity": 0.20183346559324122 }, { "asset_turnover_ratio": 0.6423278860810617, "current_ratio": 2.1141225176995952, "debt_to_equity_ratio": 0.5411246284326939, "profit_margin": 0.23878144236312343, "quarter": 3, "return_on_assets": 0.15337597910849196, "return_on_equity": 0.20493880841595113 }, { "asset_turnover_ratio": 0.6273428003921612, "current_ratio": 2.0600520198224217, "debt_to_equity_ratio": 0.5351154229267305, "profit_margin": 0.24377729467068837, "quarter": 4, "return_on_assets": 0.1529319307107347, "return_on_equity": 0.20362708260433565 } ], "income_statement": [ { "depreciation": 105774, "expenses": 1521630, "income_tax": 176707, "marketing_expense": 213274, "net_income": 651921, "net_profit": 475214, "operational_expense": 850523, "product_revenue": 447096, "quarter": 1, "rd_expense": 297489, "revenue": 2173551, "salaries_expense": 478053, "service_revenue": 1726455 }, { "depreciation": 130485, "expenses": 1522031, "income_tax": 174163, "marketing_expense": 195510, "net_income": 673940, "net_profit": 499777, "operational_expense": 793870, "product_revenue": 764841, "quarter": 2, "rd_expense": 200480, "revenue": 2195971, "salaries_expense": 556015, "service_revenue": 1431130 }, { "depreciation": 119734, "expenses": 1522433, "income_tax": 166424, "marketing_expense": 184703, "net_income": 696190, "net_profit": 529766, "operational_expense": 891238, "product_revenue": 518438, "quarter": 3, "rd_expense": 159429, "revenue": 2218623, "salaries_expense": 672401, "service_revenue": 1700185 }, { "depreciation": 78120, "expenses": 1522835, "income_tax": 172245, "marketing_expense": 230206, "net_income": 718674, "net_profit": 546429, "operational_expense": 987110, "product_revenue": 612089, "quarter": 4, "rd_expense": 233932, "revenue": 2241509, "salaries_expense": 665381, "service_revenue": 1629420 } ], "market_conditions": { "gdp_growth": [ 0.023740525777662676, 0.024790619809206202, 0.03249395075024963, 0.0234681344358591 ], "inflation_rate": [ 0.02158926969141063, 0.02348078295801431, 0.018376776655265204, 0.020183495865747463 ], "interest_rate": [ 0.02454174753052696, 0.028815162332273547, 0.02857679808098591, 0.022399182258146987 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 163536, "billable_hours_per_employee": 157, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.8, "gross_billings": 3484390, "net_revenue": 2882552, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 21352 }, { "average_project_size": 65217, "billable_hours_per_employee": 155, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 3263643, "net_revenue": 2913413, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 21581 }, { "average_project_size": 182092, "billable_hours_per_employee": 147, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 3755226, "net_revenue": 2944605, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 21812 }, { "average_project_size": 181733, "billable_hours_per_employee": 133, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 3684483, "net_revenue": 2976131, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 22045 } ], "balance_sheet": [ { "assets": 3173238, "current_assets": 1529346, "current_liabilities": 793723, "equity": 2035618, "fixed_assets": 1643892, "liabilities": 1660395, "long_term_liabilities": 866672, "quarter": 1 }, { "assets": 3263304, "current_assets": 1335606, "current_liabilities": 704996, "equity": 2078469, "fixed_assets": 1927698, "liabilities": 1679752, "long_term_liabilities": 974756, "quarter": 2 }, { "assets": 3355927, "current_assets": 1019385, "current_liabilities": 809417, "equity": 2192440, "fixed_assets": 2336542, "liabilities": 1699335, "long_term_liabilities": 889918, "quarter": 3 }, { "assets": 3451179, "current_assets": 1334978, "current_liabilities": 864401, "equity": 2274174, "fixed_assets": 2116201, "liabilities": 1719146, "long_term_liabilities": 854745, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68498, "financing_cash_flow": 191803, "investing_cash_flow": -191421, "net_cash_flow": 359911, "operating_cash_flow": 695461, "quarter": 1 }, { "change_in_working_capital": -77707, "financing_cash_flow": -145597, "investing_cash_flow": -498749, "net_cash_flow": 399041, "operating_cash_flow": 619379, "quarter": 2 }, { "change_in_working_capital": -94284, "financing_cash_flow": -169178, "investing_cash_flow": -157559, "net_cash_flow": 341188, "operating_cash_flow": 659131, "quarter": 3 }, { "change_in_working_capital": 28741, "financing_cash_flow": 133787, "investing_cash_flow": -456934, "net_cash_flow": 418110, "operating_cash_flow": 765834, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9083945168941, "current_ratio": 1.9268006596759826, "debt_to_equity_ratio": 0.8156712113962443, "profit_margin": 0.18135839353461794, "quarter": 1, "return_on_assets": 0.16474497027956933, "return_on_equity": 0.2568139012329425 }, { "asset_turnover_ratio": 0.8927801393924685, "current_ratio": 1.8944873446090473, "debt_to_equity_ratio": 0.8081679351484193, "profit_margin": 0.16987533178440545, "quarter": 2, "return_on_assets": 0.15166132238982333, "return_on_equity": 0.238116132595675 }, { "asset_turnover_ratio": 0.877434163496405, "current_ratio": 1.2594064616878569, "debt_to_equity_ratio": 0.7750884858878693, "profit_margin": 0.18197619035490328, "quarter": 3, "return_on_assets": 0.15967212636031713, "return_on_equity": 0.2444071445512762 }, { "asset_turnover_ratio": 0.8623519672552481, "current_ratio": 1.5443966399853772, "debt_to_equity_ratio": 0.7559430369004306, "profit_margin": 0.18216301634571866, "quarter": 4, "return_on_assets": 0.1570886355068804, "return_on_equity": 0.23839029027682138 } ], "income_statement": [ { "depreciation": 172686, "expenses": 2188679, "income_tax": 171098, "marketing_expense": 363878, "net_income": 693873, "net_profit": 522775, "operational_expense": 1499348, "product_revenue": 687169, "quarter": 1, "rd_expense": 341543, "revenue": 2882552, "salaries_expense": 860714, "service_revenue": 2195383 }, { "depreciation": 124462, "expenses": 2216992, "income_tax": 201504, "marketing_expense": 268634, "net_income": 696421, "net_profit": 494917, "operational_expense": 1539262, "product_revenue": 656350, "quarter": 2, "rd_expense": 293576, "revenue": 2913413, "salaries_expense": 896659, "service_revenue": 2257063 }, { "depreciation": 123283, "expenses": 2245672, "income_tax": 163085, "marketing_expense": 230687, "net_income": 698933, "net_profit": 535848, "operational_expense": 1321821, "product_revenue": 965846, "quarter": 3, "rd_expense": 243280, "revenue": 2944605, "salaries_expense": 792850, "service_revenue": 1978759 }, { "depreciation": 223693, "expenses": 2274723, "income_tax": 159267, "marketing_expense": 418118, "net_income": 701408, "net_profit": 542141, "operational_expense": 1194026, "product_revenue": 1026878, "quarter": 4, "rd_expense": 237702, "revenue": 2976131, "salaries_expense": 787487, "service_revenue": 1949253 } ], "market_conditions": { "gdp_growth": [ 0.01480783068180345, 0.02085974732987786, 0.02026985659649781, 0.021503179692200294 ], "inflation_rate": [ 0.012762412854453307, 0.011593910231569093, 0.009523121982708547, 0.015105138913802295 ], "interest_rate": [ 0.03288001795679611, 0.032722728247774197, 0.03765071834472956, 0.03199180383472727 ], "year": 2013 }, "random_event": { "description": "Spence and Sons Introduction of New Service in 2013", "impact": 0.07, "type": "Introduction of New Service" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 140762, "billable_hours_per_employee": 147, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 2183993, "net_revenue": 1786076, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 13230 }, { "average_project_size": 136499, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 2084574, "net_revenue": 1774684, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 13146 }, { "average_project_size": 140552, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 2270729, "net_revenue": 1763364, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 13062 }, { "average_project_size": 104957, "billable_hours_per_employee": 154, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 2104466, "net_revenue": 1752117, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 12979 } ], "balance_sheet": [ { "assets": 2137606, "current_assets": 1060149, "current_liabilities": 664067, "equity": 1358576, "fixed_assets": 1077457, "liabilities": 1201244, "long_term_liabilities": 537177, "quarter": 1 }, { "assets": 2194826, "current_assets": 691427, "current_liabilities": 715805, "equity": 1376825, "fixed_assets": 1503399, "liabilities": 1226088, "long_term_liabilities": 510283, "quarter": 2 }, { "assets": 2253577, "current_assets": 840170, "current_liabilities": 524992, "equity": 1385250, "fixed_assets": 1413407, "liabilities": 1251447, "long_term_liabilities": 726455, "quarter": 3 }, { "assets": 2313902, "current_assets": 1054523, "current_liabilities": 733856, "equity": 1418193, "fixed_assets": 1259379, "liabilities": 1277329, "long_term_liabilities": 543473, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44735, "financing_cash_flow": 961, "investing_cash_flow": -254032, "net_cash_flow": 247334, "operating_cash_flow": 541616, "quarter": 1 }, { "change_in_working_capital": -71064, "financing_cash_flow": -83992, "investing_cash_flow": -114934, "net_cash_flow": 226417, "operating_cash_flow": 471942, "quarter": 2 }, { "change_in_working_capital": 28429, "financing_cash_flow": 101623, "investing_cash_flow": -360916, "net_cash_flow": 345172, "operating_cash_flow": 459443, "quarter": 3 }, { "change_in_working_capital": -20735, "financing_cash_flow": -49212, "investing_cash_flow": -247791, "net_cash_flow": -101441, "operating_cash_flow": 461624, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8355496756652068, "current_ratio": 1.5964488522995421, "debt_to_equity_ratio": 0.8841934496119467, "profit_margin": 0.23639195644530245, "quarter": 1, "return_on_assets": 0.19751722253773615, "return_on_equity": 0.3107768722544782 }, { "asset_turnover_ratio": 0.8085761695915759, "current_ratio": 0.9659432387312187, "debt_to_equity_ratio": 0.8905184028471301, "profit_margin": 0.2299491064324691, "quarter": 2, "return_on_assets": 0.18593136768017146, "return_on_equity": 0.29639714560674013 }, { "asset_turnover_ratio": 0.7824733745507697, "current_ratio": 1.600348195782031, "debt_to_equity_ratio": 0.9034087709799675, "profit_margin": 0.21726654281248794, "quarter": 3, "return_on_assets": 0.17000528493146674, "return_on_equity": 0.2765710160620827 }, { "asset_turnover_ratio": 0.7572131404009331, "current_ratio": 1.4369617472637684, "debt_to_equity_ratio": 0.9006736036632532, "profit_margin": 0.21780508950030164, "quarter": 4, "return_on_assets": 0.1649248758158297, "return_on_equity": 0.2690889039785135 } ], "income_statement": [ { "depreciation": 119402, "expenses": 1229145, "income_tax": 134717, "marketing_expense": 233353, "net_income": 556931, "net_profit": 422214, "operational_expense": 746951, "product_revenue": 421220, "quarter": 1, "rd_expense": 224138, "revenue": 1786076, "salaries_expense": 609519, "service_revenue": 1364856 }, { "depreciation": 63855, "expenses": 1226374, "income_tax": 140223, "marketing_expense": 157601, "net_income": 548310, "net_profit": 408087, "operational_expense": 803149, "product_revenue": 471596, "quarter": 2, "rd_expense": 233935, "revenue": 1774684, "salaries_expense": 553014, "service_revenue": 1303088 }, { "depreciation": 76323, "expenses": 1223611, "income_tax": 156633, "marketing_expense": 143419, "net_income": 539753, "net_profit": 383120, "operational_expense": 783619, "product_revenue": 689476, "quarter": 3, "rd_expense": 222460, "revenue": 1763364, "salaries_expense": 524490, "service_revenue": 1073888 }, { "depreciation": 80004, "expenses": 1220853, "income_tax": 149644, "marketing_expense": 230090, "net_income": 531264, "net_profit": 381620, "operational_expense": 646516, "product_revenue": 678198, "quarter": 4, "rd_expense": 177162, "revenue": 1752117, "salaries_expense": 537109, "service_revenue": 1073919 } ], "market_conditions": { "gdp_growth": [ 0.02174219878198875, 0.020224625110495435, 0.014891209572238207, 0.020030969425413672 ], "inflation_rate": [ 0.0097769367280559, 0.011102187136053227, 0.016612287704673632, 0.015144426374195614 ], "interest_rate": [ 0.03078858335911493, 0.030280759587606773, 0.02904406503697856, 0.03562132088773085 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 114071, "billable_hours_per_employee": 105, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 5242885, "net_revenue": 4205597, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 31153 }, { "average_project_size": 125760, "billable_hours_per_employee": 142, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 5343739, "net_revenue": 4168502, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 30878 }, { "average_project_size": 76625, "billable_hours_per_employee": 86, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 4660928, "net_revenue": 4131735, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 30605 }, { "average_project_size": 91426, "billable_hours_per_employee": 84, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 4618122, "net_revenue": 4095292, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 30335 } ], "balance_sheet": [ { "assets": 4296696, "current_assets": 1398822, "current_liabilities": 1166978, "equity": 3038876, "fixed_assets": 2897874, "liabilities": 2103848, "long_term_liabilities": 936870, "quarter": 1 }, { "assets": 4449193, "current_assets": 1461361, "current_liabilities": 1128102, "equity": 3180079, "fixed_assets": 2987832, "liabilities": 2132396, "long_term_liabilities": 1004294, "quarter": 2 }, { "assets": 4607104, "current_assets": 1980092, "current_liabilities": 1183161, "equity": 3272581, "fixed_assets": 2627012, "liabilities": 2161331, "long_term_liabilities": 978170, "quarter": 3 }, { "assets": 4770618, "current_assets": 1898015, "current_liabilities": 1312832, "equity": 3522263, "fixed_assets": 2872603, "liabilities": 2190659, "long_term_liabilities": 877827, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78213, "financing_cash_flow": 59385, "investing_cash_flow": -497022, "net_cash_flow": 388599, "operating_cash_flow": 1091448, "quarter": 1 }, { "change_in_working_capital": 32094, "financing_cash_flow": 95379, "investing_cash_flow": -458537, "net_cash_flow": 952803, "operating_cash_flow": 1059919, "quarter": 2 }, { "change_in_working_capital": -8117, "financing_cash_flow": -26249, "investing_cash_flow": -399642, "net_cash_flow": 1036471, "operating_cash_flow": 1063238, "quarter": 3 }, { "change_in_working_capital": 88747, "financing_cash_flow": -159145, "investing_cash_flow": -163210, "net_cash_flow": 574376, "operating_cash_flow": 1173298, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9787978949406707, "current_ratio": 1.1986704119529246, "debt_to_equity_ratio": 0.6923112361280948, "profit_margin": 0.20116715890752251, "quarter": 1, "return_on_assets": 0.19690199166987843, "return_on_equity": 0.2784016195461743 }, { "asset_turnover_ratio": 0.9369119298713272, "current_ratio": 1.295415662768083, "debt_to_equity_ratio": 0.6705481216032684, "profit_margin": 0.20709645815211317, "quarter": 2, "return_on_assets": 0.1940311422768129, "return_on_equity": 0.27146558308771573 }, { "asset_turnover_ratio": 0.8968182615369655, "current_ratio": 1.6735609101381808, "debt_to_equity_ratio": 0.660436212274043, "profit_margin": 0.20011157540355323, "quarter": 3, "return_on_assets": 0.17946371516683798, "return_on_equity": 0.25264706969819845 }, { "asset_turnover_ratio": 0.8584405626273158, "current_ratio": 1.4457409630478233, "debt_to_equity_ratio": 0.6219464588532997, "profit_margin": 0.23009445968687947, "quarter": 4, "return_on_assets": 0.19752241743103305, "return_on_equity": 0.2675280068524128 } ], "income_statement": [ { "depreciation": 245420, "expenses": 3081907, "income_tax": 277662, "marketing_expense": 501261, "net_income": 1123690, "net_profit": 846028, "operational_expense": 1565223, "product_revenue": 1511628, "quarter": 1, "rd_expense": 323312, "revenue": 4205597, "salaries_expense": 1344139, "service_revenue": 2693969 }, { "depreciation": 196637, "expenses": 3023496, "income_tax": 281724, "marketing_expense": 520675, "net_income": 1145006, "net_profit": 863282, "operational_expense": 1877123, "product_revenue": 1400910, "quarter": 2, "rd_expense": 439469, "revenue": 4168502, "salaries_expense": 1381446, "service_revenue": 2767592 }, { "depreciation": 236430, "expenses": 2966192, "income_tax": 338735, "marketing_expense": 537707, "net_income": 1165543, "net_profit": 826808, "operational_expense": 1552644, "product_revenue": 1187930, "quarter": 3, "rd_expense": 362647, "revenue": 4131735, "salaries_expense": 1256299, "service_revenue": 2943805 }, { "depreciation": 230994, "expenses": 2909975, "income_tax": 243013, "marketing_expense": 361003, "net_income": 1185317, "net_profit": 942304, "operational_expense": 1784874, "product_revenue": 903746, "quarter": 4, "rd_expense": 549796, "revenue": 4095292, "salaries_expense": 1396213, "service_revenue": 3191546 } ], "market_conditions": { "gdp_growth": [ 0.03354919594884277, 0.025661702959432528, 0.03470606918341229, 0.03264394951573554 ], "inflation_rate": [ 0.017951922272371405, 0.011650745800382774, 0.018036317349002517, 0.01498023348369174 ], "interest_rate": [ 0.03872229842384796, 0.04084775995207102, 0.03410030550344712, 0.03399736605811621 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 59307, "billable_hours_per_employee": 82, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.8, "gross_billings": 3180068, "net_revenue": 2620639, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 19412 }, { "average_project_size": 66375, "billable_hours_per_employee": 160, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 3155602, "net_revenue": 2629519, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 19478 }, { "average_project_size": 54086, "billable_hours_per_employee": 119, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 3004212, "net_revenue": 2638430, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 19544 }, { "average_project_size": 92208, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 3281134, "net_revenue": 2647370, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 19610 } ], "balance_sheet": [ { "assets": 3250042, "current_assets": 1393394, "current_liabilities": 916789, "equity": 2168426, "fixed_assets": 1856648, "liabilities": 1584421, "long_term_liabilities": 667632, "quarter": 1 }, { "assets": 3355250, "current_assets": 1014836, "current_liabilities": 665564, "equity": 2263049, "fixed_assets": 2340414, "liabilities": 1620652, "long_term_liabilities": 955088, "quarter": 2 }, { "assets": 3463864, "current_assets": 1730915, "current_liabilities": 928062, "equity": 2333909, "fixed_assets": 1732949, "liabilities": 1657711, "long_term_liabilities": 729649, "quarter": 3 }, { "assets": 3575994, "current_assets": 1401996, "current_liabilities": 689498, "equity": 2426216, "fixed_assets": 2173998, "liabilities": 1695617, "long_term_liabilities": 1006119, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10447, "financing_cash_flow": 44741, "investing_cash_flow": -495060, "net_cash_flow": 210268, "operating_cash_flow": 661451, "quarter": 1 }, { "change_in_working_capital": 47179, "financing_cash_flow": 34878, "investing_cash_flow": -171702, "net_cash_flow": 487304, "operating_cash_flow": 655518, "quarter": 2 }, { "change_in_working_capital": -85404, "financing_cash_flow": -31148, "investing_cash_flow": -184879, "net_cash_flow": 639867, "operating_cash_flow": 679538, "quarter": 3 }, { "change_in_working_capital": -1295, "financing_cash_flow": 156819, "investing_cash_flow": -387437, "net_cash_flow": 428239, "operating_cash_flow": 656504, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8063400411440836, "current_ratio": 1.5198633491457685, "debt_to_equity_ratio": 0.7306779202979489, "profit_margin": 0.1918635111512879, "quarter": 1, "return_on_assets": 0.15470723147577786, "return_on_equity": 0.23187556319653058 }, { "asset_turnover_ratio": 0.7837028537366814, "current_ratio": 1.5247759794700435, "debt_to_equity_ratio": 0.7161365043355226, "profit_margin": 0.2009686942745042, "quarter": 2, "return_on_assets": 0.1574997392146636, "return_on_equity": 0.23351284042015882 }, { "asset_turnover_ratio": 0.7617013831951832, "current_ratio": 1.8650855223034668, "debt_to_equity_ratio": 0.7102723370962621, "profit_margin": 0.20002653092937844, "quarter": 3, "return_on_assets": 0.15236048528464166, "return_on_equity": 0.22612535450182505 }, { "asset_turnover_ratio": 0.7403172376687432, "current_ratio": 2.033357602197541, "debt_to_equity_ratio": 0.6988730599419013, "profit_margin": 0.20618160665112922, "quarter": 4, "return_on_assets": 0.1526397974940674, "return_on_equity": 0.22497543499836783 } ], "income_statement": [ { "depreciation": 158646, "expenses": 1927915, "income_tax": 189919, "marketing_expense": 314869, "net_income": 692724, "net_profit": 502805, "operational_expense": 1070975, "product_revenue": 741198, "quarter": 1, "rd_expense": 356740, "revenue": 2620639, "salaries_expense": 614902, "service_revenue": 1879441 }, { "depreciation": 127067, "expenses": 1935232, "income_tax": 165836, "marketing_expense": 205273, "net_income": 694287, "net_profit": 528451, "operational_expense": 1346266, "product_revenue": 773015, "quarter": 2, "rd_expense": 302113, "revenue": 2629519, "salaries_expense": 589930, "service_revenue": 1856504 }, { "depreciation": 151782, "expenses": 1942578, "income_tax": 168096, "marketing_expense": 262850, "net_income": 695852, "net_profit": 527756, "operational_expense": 1109219, "product_revenue": 578983, "quarter": 3, "rd_expense": 268462, "revenue": 2638430, "salaries_expense": 639711, "service_revenue": 2059447 }, { "depreciation": 110665, "expenses": 1949952, "income_tax": 151579, "marketing_expense": 212427, "net_income": 697418, "net_profit": 545839, "operational_expense": 1063878, "product_revenue": 679857, "quarter": 4, "rd_expense": 253518, "revenue": 2647370, "salaries_expense": 749481, "service_revenue": 1967513 } ], "market_conditions": { "gdp_growth": [ 0.014862144583347562, 0.014610192549929627, 0.011565444180999926, 0.005626242246110528 ], "inflation_rate": [ 0.01679271668273631, 0.01915110145795791, 0.02216344181068256, 0.014978282782491957 ], "interest_rate": [ 0.03860740110757688, 0.042513698212365975, 0.04252688190018345, 0.04423149174608002 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 166742, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 3363990, "net_revenue": 2994183, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 22179 }, { "average_project_size": 54166, "billable_hours_per_employee": 96, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 3391205, "net_revenue": 2917886, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 21614 }, { "average_project_size": 148976, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 3344234, "net_revenue": 2843534, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 21063 }, { "average_project_size": 59053, "billable_hours_per_employee": 84, "client_concentration": 0.19, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 3570522, "net_revenue": 2771076, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 20526 } ], "balance_sheet": [ { "assets": 3725598, "current_assets": 1444460, "current_liabilities": 948433, "equity": 2756021, "fixed_assets": 2281138, "liabilities": 1894405, "long_term_liabilities": 945972, "quarter": 1 }, { "assets": 3821858, "current_assets": 1319677, "current_liabilities": 936118, "equity": 2744406, "fixed_assets": 2502181, "liabilities": 1920389, "long_term_liabilities": 984271, "quarter": 2 }, { "assets": 3920605, "current_assets": 1700084, "current_liabilities": 814189, "equity": 2763711, "fixed_assets": 2220521, "liabilities": 1946730, "long_term_liabilities": 1132541, "quarter": 3 }, { "assets": 4021904, "current_assets": 1640584, "current_liabilities": 884466, "equity": 2835011, "fixed_assets": 2381320, "liabilities": 1973431, "long_term_liabilities": 1088965, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59309, "financing_cash_flow": 144979, "investing_cash_flow": -307008, "net_cash_flow": 792533, "operating_cash_flow": 1030004, "quarter": 1 }, { "change_in_working_capital": 8701, "financing_cash_flow": 670, "investing_cash_flow": -479670, "net_cash_flow": 663524, "operating_cash_flow": 969023, "quarter": 2 }, { "change_in_working_capital": 30256, "financing_cash_flow": -109258, "investing_cash_flow": -444114, "net_cash_flow": 381367, "operating_cash_flow": 926827, "quarter": 3 }, { "change_in_working_capital": 10036, "financing_cash_flow": 59618, "investing_cash_flow": -216351, "net_cash_flow": 553981, "operating_cash_flow": 873254, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8036784967138162, "current_ratio": 1.522996352931625, "debt_to_equity_ratio": 0.6873695810010156, "profit_margin": 0.30887490844747967, "quarter": 1, "return_on_assets": 0.24823612209368803, "return_on_equity": 0.3355663835652921 }, { "asset_turnover_ratio": 0.7634731588667083, "current_ratio": 1.4097336019604365, "debt_to_equity_ratio": 0.6997466847106442, "profit_margin": 0.28888620048898417, "quarter": 2, "return_on_assets": 0.22055686004032593, "return_on_equity": 0.3071473389870158 }, { "asset_turnover_ratio": 0.7252793892779303, "current_ratio": 2.08807046029853, "debt_to_equity_ratio": 0.7043898584186262, "profit_margin": 0.2777656254505837, "quarter": 3, "return_on_assets": 0.20145768318920165, "return_on_equity": 0.28578820289096796 }, { "asset_turnover_ratio": 0.6889960575886446, "current_ratio": 1.8548864512598562, "debt_to_equity_ratio": 0.6960928899394041, "profit_margin": 0.28383848007055745, "quarter": 4, "return_on_assets": 0.19556359376056714, "return_on_equity": 0.2774373714952076 } ], "income_statement": [ { "depreciation": 105176, "expenses": 1834486, "income_tax": 234869, "marketing_expense": 312885, "net_income": 1159697, "net_profit": 924828, "operational_expense": 1134746, "product_revenue": 972013, "quarter": 1, "rd_expense": 275742, "revenue": 2994183, "salaries_expense": 804129, "service_revenue": 2022170 }, { "depreciation": 126086, "expenses": 1781798, "income_tax": 293151, "marketing_expense": 296181, "net_income": 1136088, "net_profit": 842937, "operational_expense": 1148278, "product_revenue": 640732, "quarter": 2, "rd_expense": 226270, "revenue": 2917886, "salaries_expense": 664703, "service_revenue": 2277154 }, { "depreciation": 136991, "expenses": 1730625, "income_tax": 323073, "marketing_expense": 222289, "net_income": 1112909, "net_profit": 789836, "operational_expense": 1024947, "product_revenue": 1062638, "quarter": 3, "rd_expense": 285094, "revenue": 2843534, "salaries_expense": 552354, "service_revenue": 1780896 }, { "depreciation": 86716, "expenses": 1680920, "income_tax": 303618, "marketing_expense": 311006, "net_income": 1090156, "net_profit": 786538, "operational_expense": 950432, "product_revenue": 1056718, "quarter": 4, "rd_expense": 311204, "revenue": 2771076, "salaries_expense": 705105, "service_revenue": 1714358 } ], "market_conditions": { "gdp_growth": [ 0.026539774524275327, 0.019164350899305897, 0.014660976322953864, 0.027491153366695012 ], "inflation_rate": [ 0.012713269399691854, 0.019333992659454725, 0.019813023751358214, 0.0129962194157429 ], "interest_rate": [ 0.018830072436637958, 0.0208842456511313, 0.021735355453755864, 0.01869568789411677 ], "year": 2017 }, "random_event": null, "year": 2017 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2009, "industry": "Advertising", "location": "West Johnside", "name": "Mason-Stevens", "num_employees": 374, "region": "Europe", "revenue_size": "Small", "website": "www.mason-stevens.com" }

[ { "advertising_kpis": [ { "average_project_size": 177517, "billable_hours_per_employee": 92, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 5006799, "net_revenue": 4131905, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 11048 }, { "average_project_size": 64772, "billable_hours_per_employee": 160, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 5360648, "net_revenue": 4192830, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 11211 }, { "average_project_size": 113747, "billable_hours_per_employee": 89, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 5184497, "net_revenue": 4254653, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 11376 }, { "average_project_size": 65293, "billable_hours_per_employee": 84, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 5575669, "net_revenue": 4317388, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 11544 } ], "balance_sheet": [ { "assets": 5545873, "current_assets": 1678118, "current_liabilities": 1396208, "equity": 4302504, "fixed_assets": 3867755, "liabilities": 2411429, "long_term_liabilities": 1015221, "quarter": 1 }, { "assets": 5669201, "current_assets": 2817934, "current_liabilities": 1198424, "equity": 4362872, "fixed_assets": 2851267, "liabilities": 2458067, "long_term_liabilities": 1259643, "quarter": 2 }, { "assets": 5795272, "current_assets": 2291459, "current_liabilities": 1411349, "equity": 4441647, "fixed_assets": 3503813, "liabilities": 2505606, "long_term_liabilities": 1094257, "quarter": 3 }, { "assets": 5924146, "current_assets": 2430156, "current_liabilities": 1216118, "equity": 4562366, "fixed_assets": 3493990, "liabilities": 2554065, "long_term_liabilities": 1337947, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40523, "financing_cash_flow": 83481, "investing_cash_flow": -321963, "net_cash_flow": 863627, "operating_cash_flow": 1405803, "quarter": 1 }, { "change_in_working_capital": -62810, "financing_cash_flow": 37962, "investing_cash_flow": -160714, "net_cash_flow": 948416, "operating_cash_flow": 1318076, "quarter": 2 }, { "change_in_working_capital": 91908, "financing_cash_flow": -189887, "investing_cash_flow": -102012, "net_cash_flow": 1148328, "operating_cash_flow": 1378345, "quarter": 3 }, { "change_in_working_capital": -5782, "financing_cash_flow": 143238, "investing_cash_flow": -225386, "net_cash_flow": 1153683, "operating_cash_flow": 1465170, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7450414028593875, "current_ratio": 1.2019111765582207, "debt_to_equity_ratio": 0.5604710652215547, "profit_margin": 0.28269284990821425, "quarter": 1, "return_on_assets": 0.21061787747393423, "return_on_equity": 0.2714837685217724 }, { "asset_turnover_ratio": 0.7395804100083945, "current_ratio": 2.351366461285822, "debt_to_equity_ratio": 0.5634057107336635, "profit_margin": 0.2746922722838751, "quarter": 2, "return_on_assets": 0.20315702336184588, "return_on_equity": 0.2639861999160186 }, { "asset_turnover_ratio": 0.7341593285008883, "current_ratio": 1.6235948727068925, "debt_to_equity_ratio": 0.5641164189770146, "profit_margin": 0.2707579207987114, "quarter": 3, "return_on_assets": 0.19877945331987867, "return_on_equity": 0.2593589720209643 }, { "asset_turnover_ratio": 0.7287781226188551, "current_ratio": 1.998289639656678, "debt_to_equity_ratio": 0.5598115100805152, "profit_margin": 0.2761588719846352, "quarter": 4, "return_on_assets": 0.20125854426950315, "return_on_equity": 0.2613304149645162 } ], "income_statement": [ { "depreciation": 237743, "expenses": 2671459, "income_tax": 292386, "marketing_expense": 332961, "net_income": 1460446, "net_profit": 1168060, "operational_expense": 1469634, "product_revenue": 1367754, "quarter": 1, "rd_expense": 446467, "revenue": 4131905, "salaries_expense": 1013758, "service_revenue": 2764151 }, { "depreciation": 166338, "expenses": 2717543, "income_tax": 323549, "marketing_expense": 360829, "net_income": 1475287, "net_profit": 1151738, "operational_expense": 1399663, "product_revenue": 1056182, "quarter": 2, "rd_expense": 394911, "revenue": 4192830, "salaries_expense": 1293788, "service_revenue": 3136648 }, { "depreciation": 226364, "expenses": 2764422, "income_tax": 338250, "marketing_expense": 335122, "net_income": 1490231, "net_profit": 1151981, "operational_expense": 1917071, "product_revenue": 1601569, "quarter": 3, "rd_expense": 501764, "revenue": 4254653, "salaries_expense": 1129579, "service_revenue": 2653084 }, { "depreciation": 272885, "expenses": 2812110, "income_tax": 312993, "marketing_expense": 496811, "net_income": 1505278, "net_profit": 1192285, "operational_expense": 1705696, "product_revenue": 1396591, "quarter": 4, "rd_expense": 460586, "revenue": 4317388, "salaries_expense": 1196128, "service_revenue": 2920797 } ], "market_conditions": { "gdp_growth": [ 0.023649968862896626, 0.03254210674646619, 0.025962894919354496, 0.030750050910136623 ], "inflation_rate": [ 0.008452796069053348, 0.012453482822508079, 0.009259398744431147, 0.011795880019847473 ], "interest_rate": [ 0.02758700717893059, 0.03233552310620582, 0.03405780903664816, 0.02939637189753164 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 95195, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 1998523, "net_revenue": 1815697, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 4855 }, { "average_project_size": 119240, "billable_hours_per_employee": 107, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 2209061, "net_revenue": 1847418, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 4940 }, { "average_project_size": 192631, "billable_hours_per_employee": 101, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 2248655, "net_revenue": 1879693, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 5026 }, { "average_project_size": 93207, "billable_hours_per_employee": 119, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 2453237, "net_revenue": 1912533, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 5114 } ], "balance_sheet": [ { "assets": 2013177, "current_assets": 621988, "current_liabilities": 402995, "equity": 1569711, "fixed_assets": 1391189, "liabilities": 991550, "long_term_liabilities": 588555, "quarter": 1 }, { "assets": 2080714, "current_assets": 917906, "current_liabilities": 595862, "equity": 1621785, "fixed_assets": 1162808, "liabilities": 1009104, "long_term_liabilities": 413242, "quarter": 2 }, { "assets": 2150517, "current_assets": 952330, "current_liabilities": 477261, "equity": 1723266, "fixed_assets": 1198187, "liabilities": 1026968, "long_term_liabilities": 549707, "quarter": 3 }, { "assets": 2222661, "current_assets": 1096444, "current_liabilities": 533140, "equity": 1760980, "fixed_assets": 1126217, "liabilities": 1045149, "long_term_liabilities": 512009, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38601, "financing_cash_flow": -22270, "investing_cash_flow": -430747, "net_cash_flow": 395425, "operating_cash_flow": 612264, "quarter": 1 }, { "change_in_working_capital": 10013, "financing_cash_flow": -78359, "investing_cash_flow": -317874, "net_cash_flow": 704253, "operating_cash_flow": 649768, "quarter": 2 }, { "change_in_working_capital": 77066, "financing_cash_flow": 106181, "investing_cash_flow": -162058, "net_cash_flow": 178578, "operating_cash_flow": 672718, "quarter": 3 }, { "change_in_working_capital": 25931, "financing_cash_flow": -116710, "investing_cash_flow": -326814, "net_cash_flow": 308499, "operating_cash_flow": 667577, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9019062904056623, "current_ratio": 1.5434136899961537, "debt_to_equity_ratio": 0.6316767863638594, "profit_margin": 0.30185873524051643, "quarter": 1, "return_on_assets": 0.27224829212731916, "return_on_equity": 0.34916236173410264 }, { "asset_turnover_ratio": 0.88787694993161, "current_ratio": 1.5404674236652112, "debt_to_equity_ratio": 0.6222181115252639, "profit_margin": 0.29780753462399956, "quarter": 2, "return_on_assets": 0.26441644550860904, "return_on_equity": 0.3392404048625434 }, { "asset_turnover_ratio": 0.8740656316597357, "current_ratio": 1.995407125241744, "debt_to_equity_ratio": 0.5959428202030331, "profit_margin": 0.319050504523877, "quarter": 3, "return_on_assets": 0.27887108076802, "return_on_equity": 0.34801185655609757 }, { "asset_turnover_ratio": 0.8604699502083314, "current_ratio": 2.056578009528454, "debt_to_equity_ratio": 0.5935041851696214, "profit_margin": 0.30507604313232767, "quarter": 4, "return_on_assets": 0.26250876764382874, "return_on_equity": 0.3313314177333076 } ], "income_statement": [ { "depreciation": 64180, "expenses": 1102606, "income_tax": 165007, "marketing_expense": 145675, "net_income": 713091, "net_profit": 548084, "operational_expense": 620851, "product_revenue": 716010, "quarter": 1, "rd_expense": 158235, "revenue": 1815697, "salaries_expense": 357130, "service_revenue": 1099687 }, { "depreciation": 99593, "expenses": 1112991, "income_tax": 184252, "marketing_expense": 206260, "net_income": 734427, "net_profit": 550175, "operational_expense": 601448, "product_revenue": 389808, "quarter": 2, "rd_expense": 206478, "revenue": 1847418, "salaries_expense": 401247, "service_revenue": 1457610 }, { "depreciation": 73001, "expenses": 1123474, "income_tax": 156502, "marketing_expense": 186799, "net_income": 756219, "net_profit": 599717, "operational_expense": 595818, "product_revenue": 593689, "quarter": 3, "rd_expense": 190518, "revenue": 1879693, "salaries_expense": 492511, "service_revenue": 1286004 }, { "depreciation": 84109, "expenses": 1134055, "income_tax": 195010, "marketing_expense": 182553, "net_income": 778478, "net_profit": 583468, "operational_expense": 666893, "product_revenue": 511271, "quarter": 4, "rd_expense": 183187, "revenue": 1912533, "salaries_expense": 477030, "service_revenue": 1401262 } ], "market_conditions": { "gdp_growth": [ 0.02668418936481167, 0.027788567356227492, 0.017108503813383098, 0.017857700265846987 ], "inflation_rate": [ 0.013488497094222625, 0.012882015452900734, 0.009640242302948503, 0.015452370927228714 ], "interest_rate": [ 0.027846705294337894, 0.03332251856671351, 0.028239390024403583, 0.026510251722450542 ], "year": 2010 }, "random_event": { "description": "Mason-Stevens Industry Recognition in 2010", "impact": 0.08, "type": "Industry Recognition" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 186554, "billable_hours_per_employee": 146, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 4899981, "net_revenue": 4143919, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 11080 }, { "average_project_size": 100797, "billable_hours_per_employee": 142, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 5266212, "net_revenue": 4321201, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 11554 }, { "average_project_size": 148909, "billable_hours_per_employee": 85, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 5014248, "net_revenue": 4506069, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 12048 }, { "average_project_size": 154792, "billable_hours_per_employee": 94, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 5246017, "net_revenue": 4698845, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 12564 } ], "balance_sheet": [ { "assets": 5845824, "current_assets": 2092954, "current_liabilities": 1282017, "equity": 4012048, "fixed_assets": 3752870, "liabilities": 2504734, "long_term_liabilities": 1222717, "quarter": 1 }, { "assets": 6036075, "current_assets": 2378985, "current_liabilities": 1184403, "equity": 4222241, "fixed_assets": 3657090, "liabilities": 2542039, "long_term_liabilities": 1357636, "quarter": 2 }, { "assets": 6232518, "current_assets": 1975574, "current_liabilities": 1037170, "equity": 4410627, "fixed_assets": 4256944, "liabilities": 2579900, "long_term_liabilities": 1542730, "quarter": 3 }, { "assets": 6435354, "current_assets": 2881787, "current_liabilities": 1200804, "equity": 4568553, "fixed_assets": 3553567, "liabilities": 2618325, "long_term_liabilities": 1417521, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29335, "financing_cash_flow": 65880, "investing_cash_flow": -283232, "net_cash_flow": 610844, "operating_cash_flow": 914075, "quarter": 1 }, { "change_in_working_capital": -92952, "financing_cash_flow": 26725, "investing_cash_flow": -390548, "net_cash_flow": 686227, "operating_cash_flow": 1007049, "quarter": 2 }, { "change_in_working_capital": -47417, "financing_cash_flow": 79186, "investing_cash_flow": -277978, "net_cash_flow": 793623, "operating_cash_flow": 955375, "quarter": 3 }, { "change_in_working_capital": 73293, "financing_cash_flow": -135156, "investing_cash_flow": -223020, "net_cash_flow": 1035487, "operating_cash_flow": 1106827, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7088682450925652, "current_ratio": 1.6325477743274854, "debt_to_equity_ratio": 0.6243030990656143, "profit_margin": 0.16191387910815824, "quarter": 1, "return_on_assets": 0.11477560733952989, "return_on_equity": 0.16723578581313084 }, { "asset_turnover_ratio": 0.7158958429111633, "current_ratio": 2.0085942031555137, "debt_to_equity_ratio": 0.6020591908420196, "profit_margin": 0.16851912234584784, "quarter": 2, "return_on_assets": 0.1206421391384302, "return_on_equity": 0.17246883823069314 }, { "asset_turnover_ratio": 0.7229933391287438, "current_ratio": 1.9047735665320054, "debt_to_equity_ratio": 0.584928174611002, "profit_margin": 0.16821957231458284, "quarter": 3, "return_on_assets": 0.12162163029452944, "return_on_equity": 0.17185969251083802 }, { "asset_turnover_ratio": 0.7301610758320366, "current_ratio": 2.3998812462316916, "debt_to_equity_ratio": 0.5731191035761214, "profit_margin": 0.15993802732373594, "quarter": 4, "return_on_assets": 0.1167805220971527, "return_on_equity": 0.16449935023190057 } ], "income_statement": [ { "depreciation": 243117, "expenses": 3242155, "income_tax": 230806, "marketing_expense": 362524, "net_income": 901764, "net_profit": 670958, "operational_expense": 2264802, "product_revenue": 1180413, "quarter": 1, "rd_expense": 460499, "revenue": 4143919, "salaries_expense": 1399466, "service_revenue": 2963506 }, { "depreciation": 278844, "expenses": 3380859, "income_tax": 212137, "marketing_expense": 618710, "net_income": 940342, "net_profit": 728205, "operational_expense": 1968968, "product_revenue": 1162480, "quarter": 2, "rd_expense": 394943, "revenue": 4321201, "salaries_expense": 1352574, "service_revenue": 3158721 }, { "depreciation": 197366, "expenses": 3525497, "income_tax": 222563, "marketing_expense": 398042, "net_income": 980572, "net_profit": 758009, "operational_expense": 2302452, "product_revenue": 1506267, "quarter": 3, "rd_expense": 398201, "revenue": 4506069, "salaries_expense": 1271962, "service_revenue": 2999802 }, { "depreciation": 355303, "expenses": 3676323, "income_tax": 270998, "marketing_expense": 487889, "net_income": 1022522, "net_profit": 751524, "operational_expense": 2116127, "product_revenue": 1763289, "quarter": 4, "rd_expense": 643064, "revenue": 4698845, "salaries_expense": 1716203, "service_revenue": 2935556 } ], "market_conditions": { "gdp_growth": [ 0.022492631041701974, 0.020614330513336228, 0.008790327119311, 0.024520825873023955 ], "inflation_rate": [ 0.007954721133847108, 0.014750907638201707, 0.01446677632634431, 0.009362056895768356 ], "interest_rate": [ 0.038142745841132406, 0.0394627022023227, 0.03421897158235616, 0.04053864625453769 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 87056, "billable_hours_per_employee": 101, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 3725419, "net_revenue": 2976871, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 7960 }, { "average_project_size": 64484, "billable_hours_per_employee": 146, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 3806329, "net_revenue": 3102352, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 8295 }, { "average_project_size": 71147, "billable_hours_per_employee": 128, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 4018371, "net_revenue": 3233123, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 8645 }, { "average_project_size": 153598, "billable_hours_per_employee": 83, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 4262793, "net_revenue": 3369406, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 9009 } ], "balance_sheet": [ { "assets": 3718350, "current_assets": 1328085, "current_liabilities": 807182, "equity": 2635476, "fixed_assets": 2390265, "liabilities": 1794585, "long_term_liabilities": 987403, "quarter": 1 }, { "assets": 3834958, "current_assets": 1602750, "current_liabilities": 770625, "equity": 2750474, "fixed_assets": 2232208, "liabilities": 1837223, "long_term_liabilities": 1066598, "quarter": 2 }, { "assets": 3955223, "current_assets": 1472503, "current_liabilities": 1052551, "equity": 2854899, "fixed_assets": 2482720, "liabilities": 1880874, "long_term_liabilities": 828323, "quarter": 3 }, { "assets": 4079259, "current_assets": 1310247, "current_liabilities": 853627, "equity": 2878443, "fixed_assets": 2769012, "liabilities": 1925562, "long_term_liabilities": 1071935, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78624, "financing_cash_flow": 111945, "investing_cash_flow": -192816, "net_cash_flow": 668477, "operating_cash_flow": 816186, "quarter": 1 }, { "change_in_working_capital": 66752, "financing_cash_flow": -169170, "investing_cash_flow": -245598, "net_cash_flow": 384585, "operating_cash_flow": 933246, "quarter": 2 }, { "change_in_working_capital": 74035, "financing_cash_flow": -3454, "investing_cash_flow": -430655, "net_cash_flow": 419849, "operating_cash_flow": 931413, "quarter": 3 }, { "change_in_working_capital": 79872, "financing_cash_flow": 28430, "investing_cash_flow": -361661, "net_cash_flow": 642778, "operating_cash_flow": 931718, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8005892398510092, "current_ratio": 1.6453352527682727, "debt_to_equity_ratio": 0.6809339185786553, "profit_margin": 0.23908022887118724, "quarter": 1, "return_on_assets": 0.1914050586953891, "return_on_equity": 0.2700502679591846 }, { "asset_turnover_ratio": 0.8089663563460148, "current_ratio": 2.0798053527980533, "debt_to_equity_ratio": 0.6679659578676257, "profit_margin": 0.24263494277889808, "quarter": 2, "return_on_assets": 0.19628350558206895, "return_on_equity": 0.2736761009193325 }, { "asset_turnover_ratio": 0.8174312801073416, "current_ratio": 1.3989849422973328, "debt_to_equity_ratio": 0.6588233068840614, "profit_margin": 0.24142292142921876, "quarter": 3, "return_on_assets": 0.19734664771114044, "return_on_equity": 0.27340722036051013 }, { "asset_turnover_ratio": 0.8259848173406004, "current_ratio": 1.534917475665601, "debt_to_equity_ratio": 0.6689595729357851, "profit_margin": 0.21509607331381259, "quarter": 4, "return_on_assets": 0.17766609082678986, "return_on_equity": 0.2517840374118925 } ], "income_statement": [ { "depreciation": 104475, "expenses": 2054725, "income_tax": 210435, "marketing_expense": 399595, "net_income": 922146, "net_profit": 711711, "operational_expense": 1344858, "product_revenue": 698713, "quarter": 1, "rd_expense": 315269, "revenue": 2976871, "salaries_expense": 959133, "service_revenue": 2278158 }, { "depreciation": 180507, "expenses": 2153656, "income_tax": 195957, "marketing_expense": 300052, "net_income": 948696, "net_profit": 752739, "operational_expense": 1267487, "product_revenue": 979145, "quarter": 2, "rd_expense": 262756, "revenue": 3102352, "salaries_expense": 872769, "service_revenue": 2123207 }, { "depreciation": 150863, "expenses": 2257350, "income_tax": 195223, "marketing_expense": 276276, "net_income": 975773, "net_profit": 780550, "operational_expense": 1252523, "product_revenue": 1269189, "quarter": 3, "rd_expense": 286864, "revenue": 3233123, "salaries_expense": 994139, "service_revenue": 1963934 }, { "depreciation": 206972, "expenses": 2366038, "income_tax": 278622, "marketing_expense": 321932, "net_income": 1003368, "net_profit": 724746, "operational_expense": 1224872, "product_revenue": 1054717, "quarter": 4, "rd_expense": 272445, "revenue": 3369406, "salaries_expense": 870846, "service_revenue": 2314689 } ], "market_conditions": { "gdp_growth": [ 0.03358958615262213, 0.019487757791012868, 0.021192482656540612, 0.016558923206764088 ], "inflation_rate": [ 0.01265077902522882, 0.01152422293954549, 0.015216561818576793, 0.011585963487745564 ], "interest_rate": [ 0.018723668309000838, 0.018494446003353742, 0.018645760123497883, 0.019198918342902115 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 188785, "billable_hours_per_employee": 159, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 1097735, "net_revenue": 904579, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 2419 }, { "average_project_size": 155191, "billable_hours_per_employee": 134, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 1066176, "net_revenue": 939808, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 2513 }, { "average_project_size": 177373, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 1148979, "net_revenue": 976410, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 2611 }, { "average_project_size": 198363, "billable_hours_per_employee": 147, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 1253430, "net_revenue": 1014437, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 2712 } ], "balance_sheet": [ { "assets": 1207736, "current_assets": 374116, "current_liabilities": 285491, "equity": 813884, "fixed_assets": 833620, "liabilities": 544216, "long_term_liabilities": 258725, "quarter": 1 }, { "assets": 1230150, "current_assets": 539933, "current_liabilities": 266965, "equity": 820006, "fixed_assets": 690217, "liabilities": 550226, "long_term_liabilities": 283261, "quarter": 2 }, { "assets": 1252979, "current_assets": 466827, "current_liabilities": 317888, "equity": 844612, "fixed_assets": 786152, "liabilities": 556302, "long_term_liabilities": 238414, "quarter": 3 }, { "assets": 1276232, "current_assets": 537316, "current_liabilities": 244857, "equity": 863614, "fixed_assets": 738916, "liabilities": 562446, "long_term_liabilities": 317589, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6555, "financing_cash_flow": -157682, "investing_cash_flow": -486351, "net_cash_flow": -33569, "operating_cash_flow": 216980, "quarter": 1 }, { "change_in_working_capital": -7239, "financing_cash_flow": -70668, "investing_cash_flow": -461306, "net_cash_flow": -279103, "operating_cash_flow": 197283, "quarter": 2 }, { "change_in_working_capital": 18970, "financing_cash_flow": 91015, "investing_cash_flow": -139680, "net_cash_flow": 136433, "operating_cash_flow": 222366, "quarter": 3 }, { "change_in_working_capital": 64686, "financing_cash_flow": 27270, "investing_cash_flow": -239115, "net_cash_flow": -24440, "operating_cash_flow": 215821, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7489873614763491, "current_ratio": 1.3104301011240285, "debt_to_equity_ratio": 0.6686653134844769, "profit_margin": 0.16622539324923527, "quarter": 1, "return_on_assets": 0.12450071870011327, "return_on_equity": 0.18474868654501134 }, { "asset_turnover_ratio": 0.7639783766207373, "current_ratio": 2.0224860936826925, "debt_to_equity_ratio": 0.6710024072994588, "profit_margin": 0.14905384929687765, "quarter": 2, "return_on_assets": 0.11387391781490062, "return_on_equity": 0.17083045733811703 }, { "asset_turnover_ratio": 0.7792708417299891, "current_ratio": 1.468526650895913, "debt_to_equity_ratio": 0.6586479945821276, "profit_margin": 0.15150909966100307, "quarter": 3, "return_on_assets": 0.11806662362258266, "return_on_equity": 0.1751514304793207 }, { "asset_turnover_ratio": 0.7948688012837791, "current_ratio": 2.19440734796228, "debt_to_equity_ratio": 0.6512701276264627, "profit_margin": 0.14769571693461497, "quarter": 4, "return_on_assets": 0.11739871747456575, "return_on_equity": 0.1734895450976941 } ], "income_statement": [ { "depreciation": 66616, "expenses": 709606, "income_tax": 44609, "marketing_expense": 123001, "net_income": 194973, "net_profit": 150364, "operational_expense": 419971, "product_revenue": 344132, "quarter": 1, "rd_expense": 138705, "revenue": 904579, "salaries_expense": 221197, "service_revenue": 560447 }, { "depreciation": 57201, "expenses": 741842, "income_tax": 57884, "marketing_expense": 119579, "net_income": 197966, "net_profit": 140082, "operational_expense": 491312, "product_revenue": 217270, "quarter": 2, "rd_expense": 125831, "revenue": 939808, "salaries_expense": 320493, "service_revenue": 722538 }, { "depreciation": 74431, "expenses": 775543, "income_tax": 52932, "marketing_expense": 84868, "net_income": 200867, "net_profit": 147935, "operational_expense": 519854, "product_revenue": 208626, "quarter": 3, "rd_expense": 135146, "revenue": 976410, "salaries_expense": 240257, "service_revenue": 767784 }, { "depreciation": 65993, "expenses": 810775, "income_tax": 53834, "marketing_expense": 142654, "net_income": 203662, "net_profit": 149828, "operational_expense": 427887, "product_revenue": 209177, "quarter": 4, "rd_expense": 81871, "revenue": 1014437, "salaries_expense": 387448, "service_revenue": 805260 } ], "market_conditions": { "gdp_growth": [ 0.02329800195181589, 0.029978109699380133, 0.026019265656628144, 0.03304382965820861 ], "inflation_rate": [ 0.013229544647394804, 0.012687439140543728, 0.015021295671581477, 0.015292791798763255 ], "interest_rate": [ 0.02887357554667566, 0.034769893597652514, 0.035953485681743474, 0.03246284370852448 ], "year": 2013 }, "random_event": { "description": "Mason-Stevens Introduction of New Service in 2013", "impact": -0.09, "type": "Introduction of New Service" }, "year": 2013 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1993, "industry": "Advertising", "location": "New Julie", "name": "Ford Group", "num_employees": 989, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.fordgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 194626, "billable_hours_per_employee": 109, "client_concentration": 0.21, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 22226321, "net_revenue": 19859429, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 20080 }, { "average_project_size": 176954, "billable_hours_per_employee": 91, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 25186137, "net_revenue": 19856602, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 20077 }, { "average_project_size": 75860, "billable_hours_per_employee": 111, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 23701297, "net_revenue": 19853775, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 20075 }, { "average_project_size": 98819, "billable_hours_per_employee": 145, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 24985316, "net_revenue": 19850949, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 20072 } ], "balance_sheet": [ { "assets": 26575380, "current_assets": 12340446, "current_liabilities": 4924138, "equity": 19711796, "fixed_assets": 14234934, "liabilities": 11155882, "long_term_liabilities": 6231744, "quarter": 1 }, { "assets": 27400349, "current_assets": 10887581, "current_liabilities": 5516904, "equity": 19911184, "fixed_assets": 16512768, "liabilities": 11432946, "long_term_liabilities": 5916042, "quarter": 2 }, { "assets": 28250927, "current_assets": 11547015, "current_liabilities": 5808794, "equity": 20936099, "fixed_assets": 16703912, "liabilities": 11716891, "long_term_liabilities": 5908097, "quarter": 3 }, { "assets": 29127910, "current_assets": 11797837, "current_liabilities": 5550176, "equity": 21213953, "fixed_assets": 17330073, "liabilities": 12007888, "long_term_liabilities": 6457712, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25578, "financing_cash_flow": 73452, "investing_cash_flow": -212859, "net_cash_flow": 5314693, "operating_cash_flow": 5206242, "quarter": 1 }, { "change_in_working_capital": -92891, "financing_cash_flow": 153421, "investing_cash_flow": -443649, "net_cash_flow": 4475375, "operating_cash_flow": 4794856, "quarter": 2 }, { "change_in_working_capital": 9144, "financing_cash_flow": -47282, "investing_cash_flow": -320607, "net_cash_flow": 5039171, "operating_cash_flow": 5457122, "quarter": 3 }, { "change_in_working_capital": 75514, "financing_cash_flow": 17000, "investing_cash_flow": -261530, "net_cash_flow": 4592861, "operating_cash_flow": 4980835, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7472867368218253, "current_ratio": 2.5061129480936564, "debt_to_equity_ratio": 0.5659495461499298, "profit_margin": 0.21613400868675528, "quarter": 1, "return_on_assets": 0.1615140780677454, "return_on_equity": 0.21775276083417258 }, { "asset_turnover_ratio": 0.7246842731820679, "current_ratio": 1.973494735453073, "debt_to_equity_ratio": 0.5741971949031258, "profit_margin": 0.1986130859650609, "quarter": 2, "return_on_assets": 0.14393177984703773, "return_on_equity": 0.1980686331862535 }, { "asset_turnover_ratio": 0.7027654349182949, "current_ratio": 1.9878506622889365, "debt_to_equity_ratio": 0.5596501525905089, "profit_margin": 0.2217242312859897, "quarter": 3, "return_on_assets": 0.15582012583162316, "return_on_equity": 0.21026185441710035 }, { "asset_turnover_ratio": 0.6815095556117826, "current_ratio": 2.1256689877942607, "debt_to_equity_ratio": 0.5660372680188365, "profit_margin": 0.20623351558658481, "quarter": 4, "return_on_assets": 0.14055011155966907, "return_on_equity": 0.19298293910616282 } ], "income_statement": [ { "depreciation": 913944, "expenses": 14196906, "income_tax": 1370225, "marketing_expense": 1776805, "net_income": 5662523, "net_profit": 4292298, "operational_expense": 7572710, "product_revenue": 4690260, "quarter": 1, "rd_expense": 1783057, "revenue": 19859429, "salaries_expense": 4536353, "service_revenue": 15169169 }, { "depreciation": 851075, "expenses": 14262596, "income_tax": 1650225, "marketing_expense": 1806238, "net_income": 5594006, "net_profit": 3943781, "operational_expense": 9739081, "product_revenue": 6614354, "quarter": 2, "rd_expense": 1902834, "revenue": 19856602, "salaries_expense": 5021387, "service_revenue": 13242248 }, { "depreciation": 1055059, "expenses": 14328590, "income_tax": 1123122, "marketing_expense": 1895611, "net_income": 5525185, "net_profit": 4402063, "operational_expense": 9870740, "product_revenue": 5419068, "quarter": 3, "rd_expense": 2076576, "revenue": 19853775, "salaries_expense": 5704845, "service_revenue": 14434707 }, { "depreciation": 886904, "expenses": 14394890, "income_tax": 1362128, "marketing_expense": 1816518, "net_income": 5456059, "net_profit": 4093931, "operational_expense": 7853108, "product_revenue": 5610528, "quarter": 4, "rd_expense": 2450572, "revenue": 19850949, "salaries_expense": 5506268, "service_revenue": 14240421 } ], "market_conditions": { "gdp_growth": [ 0.04866135110427439, 0.0679814905504542, 0.06396243763652619, 0.060344410647849483 ], "inflation_rate": [ 0.0074251486677386815, 0.0038683160899920083, 0.004640998711809301, 0.004035819567682735 ], "interest_rate": [ 0.01816527785486819, 0.016302778179950846, 0.01410655813034731, 0.02183517596424902 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 163071, "billable_hours_per_employee": 96, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 21300600, "net_revenue": 17147417, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 17338 }, { "average_project_size": 137235, "billable_hours_per_employee": 95, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 18757513, "net_revenue": 16941601, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 17130 }, { "average_project_size": 114257, "billable_hours_per_employee": 86, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 21558964, "net_revenue": 16738256, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 16924 }, { "average_project_size": 76415, "billable_hours_per_employee": 84, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 21041951, "net_revenue": 16537351, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 16721 } ], "balance_sheet": [ { "assets": 23964208, "current_assets": 10044533, "current_liabilities": 5507939, "equity": 13373223, "fixed_assets": 13919675, "liabilities": 13590456, "long_term_liabilities": 8082517, "quarter": 1 }, { "assets": 24668676, "current_assets": 10424917, "current_liabilities": 6215559, "equity": 13649441, "fixed_assets": 14243759, "liabilities": 13770272, "long_term_liabilities": 7554713, "quarter": 2 }, { "assets": 25393853, "current_assets": 11815600, "current_liabilities": 7823269, "equity": 14345823, "fixed_assets": 13578253, "liabilities": 13952467, "long_term_liabilities": 6129198, "quarter": 3 }, { "assets": 26140348, "current_assets": 11539464, "current_liabilities": 6632446, "equity": 15013859, "fixed_assets": 14600884, "liabilities": 14137073, "long_term_liabilities": 7504627, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39441, "financing_cash_flow": 172309, "investing_cash_flow": -323124, "net_cash_flow": 3120930, "operating_cash_flow": 3669926, "quarter": 1 }, { "change_in_working_capital": 96535, "financing_cash_flow": 41310, "investing_cash_flow": -392375, "net_cash_flow": 3881429, "operating_cash_flow": 3992078, "quarter": 2 }, { "change_in_working_capital": -83258, "financing_cash_flow": -183237, "investing_cash_flow": -192067, "net_cash_flow": 3775443, "operating_cash_flow": 4162118, "quarter": 3 }, { "change_in_working_capital": 38506, "financing_cash_flow": -67779, "investing_cash_flow": -245417, "net_cash_flow": 3740753, "operating_cash_flow": 4229019, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7155428211940074, "current_ratio": 1.8236463766210917, "debt_to_equity_ratio": 1.0162438777847345, "profit_margin": 0.1749226137091085, "quarter": 1, "return_on_assets": 0.12516462050404503, "return_on_equity": 0.22428931305490082 }, { "asset_turnover_ratio": 0.6867657185979499, "current_ratio": 1.677229192096801, "debt_to_equity_ratio": 1.0088524504410108, "profit_margin": 0.1623835315210174, "quarter": 2, "return_on_assets": 0.11151944271350436, "return_on_equity": 0.20154942609005014 }, { "asset_turnover_ratio": 0.6591459752090397, "current_ratio": 1.5103149335654955, "debt_to_equity_ratio": 0.9725804507695376, "profit_margin": 0.17352088532998897, "quarter": 3, "return_on_assets": 0.11437559317997155, "return_on_equity": 0.2024587226539739 }, { "asset_turnover_ratio": 0.6326369870821918, "current_ratio": 1.7398504262228445, "debt_to_equity_ratio": 0.9416015562687781, "profit_margin": 0.18204753590826003, "quarter": 4, "return_on_assets": 0.11517000462273877, "return_on_equity": 0.20052033258071758 } ], "income_statement": [ { "depreciation": 670455, "expenses": 13194101, "income_tax": 953845, "marketing_expense": 2020476, "net_income": 3953316, "net_profit": 2999471, "operational_expense": 8624265, "product_revenue": 6477875, "quarter": 1, "rd_expense": 2562778, "revenue": 17147417, "salaries_expense": 5392217, "service_revenue": 10669542 }, { "depreciation": 1241041, "expenses": 13017610, "income_tax": 1172954, "marketing_expense": 2526668, "net_income": 3923991, "net_profit": 2751037, "operational_expense": 7677861, "product_revenue": 3710297, "quarter": 2, "rd_expense": 1970520, "revenue": 16941601, "salaries_expense": 6306928, "service_revenue": 13231304 }, { "depreciation": 1257681, "expenses": 12843481, "income_tax": 990338, "marketing_expense": 1639587, "net_income": 3894775, "net_profit": 2904437, "operational_expense": 8821520, "product_revenue": 4265172, "quarter": 3, "rd_expense": 1579143, "revenue": 16738256, "salaries_expense": 5474698, "service_revenue": 12473084 }, { "depreciation": 1218435, "expenses": 12671681, "income_tax": 855086, "marketing_expense": 2079284, "net_income": 3865670, "net_profit": 3010584, "operational_expense": 7237211, "product_revenue": 4903456, "quarter": 4, "rd_expense": 1784090, "revenue": 16537351, "salaries_expense": 4657083, "service_revenue": 11633895 } ], "market_conditions": { "gdp_growth": [ 0.06267390033947756, 0.0490895950230781, 0.05724664296423074, 0.05118173458799326 ], "inflation_rate": [ 0.007112045976426556, 0.006466095875752841, 0.001641510465459248, 0.00801533168793761 ], "interest_rate": [ 0.01682825131081834, 0.010950029079881855, 0.012892015514944354, 0.015726909867228796 ], "year": 1994 }, "random_event": { "description": "Ford Group Technology Adoption in 1994", "impact": -0.08, "type": "Technology Adoption" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 97300, "billable_hours_per_employee": 151, "client_concentration": 0.33, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 19026331, "net_revenue": 16278481, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 16460 }, { "average_project_size": 132428, "billable_hours_per_employee": 121, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 19411959, "net_revenue": 16296723, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 16478 }, { "average_project_size": 115839, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 18844651, "net_revenue": 16314985, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 16496 }, { "average_project_size": 54433, "billable_hours_per_employee": 130, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 19480809, "net_revenue": 16333268, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 16515 } ], "balance_sheet": [ { "assets": 20903395, "current_assets": 10095963, "current_liabilities": 4734526, "equity": 13050649, "fixed_assets": 10807432, "liabilities": 11104212, "long_term_liabilities": 6369686, "quarter": 1 }, { "assets": 21372466, "current_assets": 6505783, "current_liabilities": 4876348, "equity": 13117430, "fixed_assets": 14866683, "liabilities": 11328559, "long_term_liabilities": 6452211, "quarter": 2 }, { "assets": 21852063, "current_assets": 9610329, "current_liabilities": 6825742, "equity": 13549919, "fixed_assets": 12241734, "liabilities": 11557440, "long_term_liabilities": 4731698, "quarter": 3 }, { "assets": 22342422, "current_assets": 9738774, "current_liabilities": 5426178, "equity": 13785834, "fixed_assets": 12603648, "liabilities": 11790944, "long_term_liabilities": 6364766, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78965, "financing_cash_flow": -143940, "investing_cash_flow": -485892, "net_cash_flow": 3981627, "operating_cash_flow": 4124082, "quarter": 1 }, { "change_in_working_capital": 44213, "financing_cash_flow": 147713, "investing_cash_flow": -489794, "net_cash_flow": 4007236, "operating_cash_flow": 4061062, "quarter": 2 }, { "change_in_working_capital": -93125, "financing_cash_flow": 145492, "investing_cash_flow": -183850, "net_cash_flow": 3608262, "operating_cash_flow": 4151731, "quarter": 3 }, { "change_in_working_capital": -33578, "financing_cash_flow": 24033, "investing_cash_flow": -276439, "net_cash_flow": 3416356, "operating_cash_flow": 3888271, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.778748188990353, "current_ratio": 2.1324126216647663, "debt_to_equity_ratio": 0.8508551567052336, "profit_margin": 0.19974013545858488, "quarter": 1, "return_on_assets": 0.15554726875706076, "return_on_equity": 0.2491420924737153 }, { "asset_turnover_ratio": 0.76251018483314, "current_ratio": 1.3341506799760805, "debt_to_equity_ratio": 0.863626411576048, "profit_margin": 0.18859760947032111, "quarter": 2, "return_on_assets": 0.14380759805630292, "return_on_equity": 0.23430832106594052 }, { "asset_turnover_ratio": 0.7466107433426309, "current_ratio": 1.407953743343947, "debt_to_equity_ratio": 0.852952700307655, "profit_margin": 0.1995279799521728, "quarter": 3, "return_on_assets": 0.1489697334297453, "return_on_equity": 0.24024468338150212 }, { "asset_turnover_ratio": 0.7310428564996221, "current_ratio": 1.7947759914989887, "debt_to_equity_ratio": 0.8552942099839589, "profit_margin": 0.19802258800871939, "quarter": 4, "return_on_assets": 0.14476299838934203, "return_on_equity": 0.23461446003194295 } ], "income_statement": [ { "depreciation": 872616, "expenses": 11874134, "income_tax": 1152881, "marketing_expense": 2082404, "net_income": 4404347, "net_profit": 3251466, "operational_expense": 6900243, "product_revenue": 5417077, "quarter": 1, "rd_expense": 1263256, "revenue": 16278481, "salaries_expense": 5622311, "service_revenue": 10861404 }, { "depreciation": 987539, "expenses": 11917556, "income_tax": 1305644, "marketing_expense": 1363966, "net_income": 4379167, "net_profit": 3073523, "operational_expense": 6484623, "product_revenue": 5858086, "quarter": 2, "rd_expense": 1459620, "revenue": 16296723, "salaries_expense": 3937287, "service_revenue": 10438637 }, { "depreciation": 896435, "expenses": 11961137, "income_tax": 1098552, "marketing_expense": 1500621, "net_income": 4353848, "net_profit": 3255296, "operational_expense": 6669254, "product_revenue": 5983425, "quarter": 3, "rd_expense": 1210749, "revenue": 16314985, "salaries_expense": 5477074, "service_revenue": 10331560 }, { "depreciation": 653915, "expenses": 12004878, "income_tax": 1094034, "marketing_expense": 1922871, "net_income": 4328390, "net_profit": 3234356, "operational_expense": 7119441, "product_revenue": 4626449, "quarter": 4, "rd_expense": 2369109, "revenue": 16333268, "salaries_expense": 5293262, "service_revenue": 11706819 } ], "market_conditions": { "gdp_growth": [ 0.045942615505820995, 0.03908441651535758, 0.04275299221514474, 0.03166101222144301 ], "inflation_rate": [ 0.008865089699138391, 0.001299827848305229, 0.009485640276175563, 0.0060738673898340905 ], "interest_rate": [ 0.022722099178605716, 0.02423872795885571, 0.016176320461005488, 0.021205112558841607 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 141140, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 13089600, "net_revenue": 11601615, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 11731 }, { "average_project_size": 158250, "billable_hours_per_employee": 97, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 12971937, "net_revenue": 11375175, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 11502 }, { "average_project_size": 154613, "billable_hours_per_employee": 96, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.8, "gross_billings": 13497500, "net_revenue": 11153155, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 11277 }, { "average_project_size": 147362, "billable_hours_per_employee": 99, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 12841257, "net_revenue": 10935468, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 11057 } ], "balance_sheet": [ { "assets": 13657984, "current_assets": 6507203, "current_liabilities": 3902549, "equity": 8624742, "fixed_assets": 7150781, "liabilities": 7931630, "long_term_liabilities": 4029081, "quarter": 1 }, { "assets": 13910491, "current_assets": 4748784, "current_liabilities": 4280333, "equity": 8592941, "fixed_assets": 9161707, "liabilities": 8048507, "long_term_liabilities": 3768174, "quarter": 2 }, { "assets": 14167667, "current_assets": 6593187, "current_liabilities": 4733130, "equity": 8722019, "fixed_assets": 7574480, "liabilities": 8167107, "long_term_liabilities": 3433977, "quarter": 3 }, { "assets": 14429597, "current_assets": 5809440, "current_liabilities": 4948899, "equity": 8721885, "fixed_assets": 8620157, "liabilities": 8287454, "long_term_liabilities": 3338555, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42736, "financing_cash_flow": 162950, "investing_cash_flow": -121165, "net_cash_flow": 3215142, "operating_cash_flow": 3556892, "quarter": 1 }, { "change_in_working_capital": 9139, "financing_cash_flow": 163892, "investing_cash_flow": -388603, "net_cash_flow": 3086886, "operating_cash_flow": 3137394, "quarter": 2 }, { "change_in_working_capital": 72826, "financing_cash_flow": 121839, "investing_cash_flow": -312857, "net_cash_flow": 3220625, "operating_cash_flow": 3439142, "quarter": 3 }, { "change_in_working_capital": 21209, "financing_cash_flow": 68056, "investing_cash_flow": -475278, "net_cash_flow": 2478344, "operating_cash_flow": 3164034, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8494383212046521, "current_ratio": 1.6674237786636374, "debt_to_equity_ratio": 0.9196367844974377, "profit_margin": 0.24982625263810254, "quarter": 1, "return_on_assets": 0.21221199263375912, "return_on_equity": 0.3360550379362072 }, { "asset_turnover_ratio": 0.8177407253273806, "current_ratio": 1.1094426531767505, "debt_to_equity_ratio": 0.9366417155663003, "profit_margin": 0.2400804383229269, "quarter": 2, "return_on_assets": 0.19632355177110572, "return_on_equity": 0.3178140057053807 }, { "asset_turnover_ratio": 0.7872259419987779, "current_ratio": 1.3929866705541576, "debt_to_equity_ratio": 0.9363780335722727, "profit_margin": 0.24400799594374864, "quarter": 3, "return_on_assets": 0.19208942446205152, "return_on_equity": 0.3120216775496591 }, { "asset_turnover_ratio": 0.7578498554048322, "current_ratio": 1.1738853429823481, "debt_to_equity_ratio": 0.9501906984556664, "profit_margin": 0.23590595299625036, "quarter": 4, "return_on_assets": 0.17878129236734747, "return_on_equity": 0.2957780342208135 } ], "income_statement": [ { "depreciation": 658504, "expenses": 7907463, "income_tax": 795764, "marketing_expense": 1175186, "net_income": 3694152, "net_profit": 2898388, "operational_expense": 4918518, "product_revenue": 3229211, "quarter": 1, "rd_expense": 938845, "revenue": 11601615, "salaries_expense": 3721880, "service_revenue": 8372404 }, { "depreciation": 406437, "expenses": 7702209, "income_tax": 942009, "marketing_expense": 1351625, "net_income": 3672966, "net_profit": 2730957, "operational_expense": 4849672, "product_revenue": 3373370, "quarter": 2, "rd_expense": 835434, "revenue": 11375175, "salaries_expense": 3129022, "service_revenue": 8001805 }, { "depreciation": 717683, "expenses": 7502284, "income_tax": 929412, "marketing_expense": 786331, "net_income": 3650871, "net_profit": 2721459, "operational_expense": 4659458, "product_revenue": 2675350, "quarter": 3, "rd_expense": 1021704, "revenue": 11153155, "salaries_expense": 2282334, "service_revenue": 8477805 }, { "depreciation": 584292, "expenses": 7307548, "income_tax": 1048178, "marketing_expense": 970376, "net_income": 3627920, "net_profit": 2579742, "operational_expense": 4488548, "product_revenue": 2600449, "quarter": 4, "rd_expense": 1181797, "revenue": 10935468, "salaries_expense": 3185595, "service_revenue": 8335019 } ], "market_conditions": { "gdp_growth": [ 0.04436941347548658, 0.04967618076537727, 0.04606045253451472, 0.053495998564443245 ], "inflation_rate": [ 0.007968567608904005, 0.007616224843855459, 0.005071759929671666, 0.005894639735830285 ], "interest_rate": [ 0.00942538443118247, 0.016525822682202946, 0.015901851819218042, 0.008711858876367705 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 92221, "billable_hours_per_employee": 133, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 22067360, "net_revenue": 18252157, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 18455 }, { "average_project_size": 179267, "billable_hours_per_employee": 101, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 21805603, "net_revenue": 18457701, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 18663 }, { "average_project_size": 170483, "billable_hours_per_employee": 84, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 21983470, "net_revenue": 18665559, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 18873 }, { "average_project_size": 150150, "billable_hours_per_employee": 99, "client_concentration": 0.1, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 21082714, "net_revenue": 18875759, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 19086 } ], "balance_sheet": [ { "assets": 22234351, "current_assets": 8441085, "current_liabilities": 4808305, "equity": 16281252, "fixed_assets": 13793266, "liabilities": 10352219, "long_term_liabilities": 5543914, "quarter": 1 }, { "assets": 22917906, "current_assets": 9942916, "current_liabilities": 5630764, "equity": 17157001, "fixed_assets": 12974990, "liabilities": 10504492, "long_term_liabilities": 4873728, "quarter": 2 }, { "assets": 23622475, "current_assets": 7699966, "current_liabilities": 4855907, "equity": 17739658, "fixed_assets": 15922509, "liabilities": 10659006, "long_term_liabilities": 5803099, "quarter": 3 }, { "assets": 24348705, "current_assets": 9265234, "current_liabilities": 5239229, "equity": 18616184, "fixed_assets": 15083471, "liabilities": 10815792, "long_term_liabilities": 5576563, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83841, "financing_cash_flow": -138242, "investing_cash_flow": -387216, "net_cash_flow": 4963965, "operating_cash_flow": 5281376, "quarter": 1 }, { "change_in_working_capital": -47167, "financing_cash_flow": 126594, "investing_cash_flow": -301433, "net_cash_flow": 5468884, "operating_cash_flow": 5799911, "quarter": 2 }, { "change_in_working_capital": -99470, "financing_cash_flow": -84501, "investing_cash_flow": -267639, "net_cash_flow": 5929666, "operating_cash_flow": 5878552, "quarter": 3 }, { "change_in_working_capital": -17634, "financing_cash_flow": 94772, "investing_cash_flow": -356972, "net_cash_flow": 5709123, "operating_cash_flow": 6109340, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8208990224180593, "current_ratio": 1.7555219562818913, "debt_to_equity_ratio": 0.6358367894557495, "profit_margin": 0.2410191847462193, "quarter": 1, "return_on_assets": 0.19785241314216906, "return_on_equity": 0.27019543705852594 }, { "asset_turnover_ratio": 0.8053833975931309, "current_ratio": 1.7658200556798331, "debt_to_equity_ratio": 0.612256885687656, "profit_margin": 0.2569977160210798, "quarter": 2, "return_on_assets": 0.20698169370273184, "return_on_equity": 0.2764811286074996 }, { "asset_turnover_ratio": 0.7901610225008175, "current_ratio": 1.58569058262442, "debt_to_equity_ratio": 0.6008574686163622, "profit_margin": 0.2558824517390559, "quarter": 3, "return_on_assets": 0.2021883397061485, "return_on_equity": 0.26923794134024454 }, { "asset_turnover_ratio": 0.775226403211177, "current_ratio": 1.7684346303625973, "debt_to_equity_ratio": 0.5809886709327755, "profit_margin": 0.2693015417287326, "quarter": 4, "return_on_assets": 0.20876966557359006, "return_on_equity": 0.2730565512244615 } ], "income_statement": [ { "depreciation": 882256, "expenses": 12128940, "income_tax": 1724097, "marketing_expense": 1791066, "net_income": 6123217, "net_profit": 4399120, "operational_expense": 8190716, "product_revenue": 6810997, "quarter": 1, "rd_expense": 1288183, "revenue": 18252157, "salaries_expense": 4787707, "service_revenue": 11441160 }, { "depreciation": 1056324, "expenses": 12215370, "income_tax": 1498744, "marketing_expense": 1706177, "net_income": 6242331, "net_profit": 4743587, "operational_expense": 7640647, "product_revenue": 4201646, "quarter": 2, "rd_expense": 2363145, "revenue": 18457701, "salaries_expense": 5993224, "service_revenue": 14256055 }, { "depreciation": 1102363, "expenses": 12302415, "income_tax": 1586955, "marketing_expense": 1875894, "net_income": 6363144, "net_profit": 4776189, "operational_expense": 7369065, "product_revenue": 7019874, "quarter": 3, "rd_expense": 2367821, "revenue": 18665559, "salaries_expense": 5486216, "service_revenue": 11645685 }, { "depreciation": 1026069, "expenses": 12390082, "income_tax": 1402406, "marketing_expense": 1544506, "net_income": 6485677, "net_profit": 5083271, "operational_expense": 7010032, "product_revenue": 5439754, "quarter": 4, "rd_expense": 1682516, "revenue": 18875759, "salaries_expense": 4840901, "service_revenue": 13436005 } ], "market_conditions": { "gdp_growth": [ 0.049007651431432216, 0.051151214429223574, 0.05514416876565231, 0.04391026945472678 ], "inflation_rate": [ 0.0034800120904301384, 0.008860922516234892, 0.00786240066807337, 0.008472224680456587 ], "interest_rate": [ 0.015916775227673655, 0.016415889176854388, 0.0168157988531048, 0.01590222594882706 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 56590, "billable_hours_per_employee": 104, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 20669846, "net_revenue": 16464477, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 16648 }, { "average_project_size": 122383, "billable_hours_per_employee": 80, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 20433061, "net_revenue": 16579601, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 16764 }, { "average_project_size": 125728, "billable_hours_per_employee": 102, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 19456392, "net_revenue": 16695531, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 16881 }, { "average_project_size": 70717, "billable_hours_per_employee": 151, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 19401512, "net_revenue": 16812271, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 16999 } ], "balance_sheet": [ { "assets": 19868215, "current_assets": 7989702, "current_liabilities": 3632542, "equity": 15491061, "fixed_assets": 11878513, "liabilities": 8871682, "long_term_liabilities": 5239140, "quarter": 1 }, { "assets": 20340803, "current_assets": 8613299, "current_liabilities": 3659346, "equity": 15473956, "fixed_assets": 11727504, "liabilities": 9104066, "long_term_liabilities": 5444720, "quarter": 2 }, { "assets": 20824631, "current_assets": 8575305, "current_liabilities": 5188469, "equity": 16268546, "fixed_assets": 12249326, "liabilities": 9342537, "long_term_liabilities": 4154068, "quarter": 3 }, { "assets": 21319968, "current_assets": 8324096, "current_liabilities": 3973202, "equity": 16445788, "fixed_assets": 12995872, "liabilities": 9587255, "long_term_liabilities": 5614053, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18615, "financing_cash_flow": 27271, "investing_cash_flow": -408807, "net_cash_flow": 5054047, "operating_cash_flow": 5217943, "quarter": 1 }, { "change_in_working_capital": -37841, "financing_cash_flow": -64568, "investing_cash_flow": -346868, "net_cash_flow": 4597731, "operating_cash_flow": 5071531, "quarter": 2 }, { "change_in_working_capital": 78084, "financing_cash_flow": -194802, "investing_cash_flow": -473380, "net_cash_flow": 5509263, "operating_cash_flow": 5686417, "quarter": 3 }, { "change_in_working_capital": 56674, "financing_cash_flow": -53179, "investing_cash_flow": -234890, "net_cash_flow": 5622943, "operating_cash_flow": 5664863, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8286842577453485, "current_ratio": 2.1994795930783457, "debt_to_equity_ratio": 0.5726968604668202, "profit_margin": 0.2729833446880821, "quarter": 1, "return_on_assets": 0.22621700036968595, "return_on_equity": 0.2901368731296068 }, { "asset_turnover_ratio": 0.8150907808310223, "current_ratio": 2.3537809761635002, "debt_to_equity_ratio": 0.5883476726959803, "profit_margin": 0.255568213010675, "quarter": 2, "return_on_assets": 0.2083112942984601, "return_on_equity": 0.2738290712471976 }, { "asset_turnover_ratio": 0.8017203762217924, "current_ratio": 1.6527621153754604, "debt_to_equity_ratio": 0.5742699439765545, "profit_margin": 0.28669061199670737, "quarter": 3, "return_on_assets": 0.22984570530925613, "return_on_equity": 0.2942151068694154 }, { "asset_turnover_ratio": 0.7885692417549595, "current_ratio": 2.0950598534884457, "debt_to_equity_ratio": 0.5829611205008844, "profit_margin": 0.28033541691066005, "quarter": 4, "return_on_assets": 0.22106388715029968, "return_on_equity": 0.28658249759756116 } ], "income_statement": [ { "depreciation": 723415, "expenses": 10578670, "income_tax": 1391279, "marketing_expense": 1397567, "net_income": 5885807, "net_profit": 4494528, "operational_expense": 6694353, "product_revenue": 4942903, "quarter": 1, "rd_expense": 1597405, "revenue": 16464477, "salaries_expense": 4743902, "service_revenue": 11521574 }, { "depreciation": 834312, "expenses": 10622440, "income_tax": 1719942, "marketing_expense": 1198587, "net_income": 5957161, "net_profit": 4237219, "operational_expense": 6021053, "product_revenue": 3436404, "quarter": 2, "rd_expense": 1311984, "revenue": 16579601, "salaries_expense": 3816319, "service_revenue": 13143197 }, { "depreciation": 899965, "expenses": 10666391, "income_tax": 1242688, "marketing_expense": 1475364, "net_income": 6029140, "net_profit": 4786452, "operational_expense": 6294731, "product_revenue": 3369792, "quarter": 3, "rd_expense": 1523154, "revenue": 16695531, "salaries_expense": 4634795, "service_revenue": 13325739 }, { "depreciation": 951788, "expenses": 10710524, "income_tax": 1388672, "marketing_expense": 1431306, "net_income": 6101747, "net_profit": 4713075, "operational_expense": 6191321, "product_revenue": 5606042, "quarter": 4, "rd_expense": 1328646, "revenue": 16812271, "salaries_expense": 3992664, "service_revenue": 11206229 } ], "market_conditions": { "gdp_growth": [ 0.05624081726247323, 0.06064490299471441, 0.05296815333590666, 0.051981146627832875 ], "inflation_rate": [ 0.005625111211312462, 0.011394408207646829, 0.005641778150230984, 0.006893900827393665 ], "interest_rate": [ 0.008931493173894656, 0.01192669945869762, 0.01418356386684368, 0.011843433503267786 ], "year": 1998 }, "random_event": { "description": "Ford Group Data Privacy Regulation Impact in 1998", "impact": 0.08, "type": "Data Privacy Regulation Impact" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 115752, "billable_hours_per_employee": 132, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 23358410, "net_revenue": 18586173, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 18793 }, { "average_project_size": 121753, "billable_hours_per_employee": 119, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 21832915, "net_revenue": 18315058, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 18519 }, { "average_project_size": 71535, "billable_hours_per_employee": 137, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 23217441, "net_revenue": 18047899, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 18249 }, { "average_project_size": 84537, "billable_hours_per_employee": 124, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 20121299, "net_revenue": 17784636, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 17982 } ], "balance_sheet": [ { "assets": 24726335, "current_assets": 11773129, "current_liabilities": 7498831, "equity": 16163929, "fixed_assets": 12953206, "liabilities": 12807024, "long_term_liabilities": 5308193, "quarter": 1 }, { "assets": 25319670, "current_assets": 9990824, "current_liabilities": 7595363, "equity": 16156614, "fixed_assets": 15328846, "liabilities": 13095015, "long_term_liabilities": 5499652, "quarter": 2 }, { "assets": 25927241, "current_assets": 11419037, "current_liabilities": 7609090, "equity": 16439309, "fixed_assets": 14508204, "liabilities": 13389483, "long_term_liabilities": 5780393, "quarter": 3 }, { "assets": 26549393, "current_assets": 10324022, "current_liabilities": 7007880, "equity": 16499631, "fixed_assets": 16225371, "liabilities": 13690572, "long_term_liabilities": 6682692, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23045, "financing_cash_flow": -26395, "investing_cash_flow": -407758, "net_cash_flow": 4658478, "operating_cash_flow": 4980577, "quarter": 1 }, { "change_in_working_capital": 61535, "financing_cash_flow": -185160, "investing_cash_flow": -438212, "net_cash_flow": 4809609, "operating_cash_flow": 5149101, "quarter": 2 }, { "change_in_working_capital": 19654, "financing_cash_flow": 108084, "investing_cash_flow": -185075, "net_cash_flow": 4876567, "operating_cash_flow": 4940226, "quarter": 3 }, { "change_in_working_capital": -78949, "financing_cash_flow": 140692, "investing_cash_flow": -189276, "net_cash_flow": 4058176, "operating_cash_flow": 4329658, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7516752078300323, "current_ratio": 1.5699952432585826, "debt_to_equity_ratio": 0.7923212233857251, "profit_margin": 0.2283750398750727, "quarter": 1, "return_on_assets": 0.1716638555612872, "return_on_equity": 0.26259815914806356 }, { "asset_turnover_ratio": 0.7233529504926407, "current_ratio": 1.3153846629845078, "debt_to_equity_ratio": 0.8105049114870232, "profit_margin": 0.21468449622163358, "quarter": 2, "return_on_assets": 0.15529266376694484, "return_on_equity": 0.24336528681071418 }, { "asset_turnover_ratio": 0.6960979380721612, "current_ratio": 1.5007099403476631, "debt_to_equity_ratio": 0.8144796718645534, "profit_margin": 0.21617757280224142, "quarter": 3, "return_on_assets": 0.15048076268508478, "return_on_equity": 0.23733059582978822 }, { "asset_turnover_ratio": 0.669869778190409, "current_ratio": 1.473201881310753, "debt_to_equity_ratio": 0.8297501925952162, "profit_margin": 0.2047165879582804, "quarter": 4, "return_on_assets": 0.13713345536751065, "return_on_equity": 0.22066008627708097 } ], "income_statement": [ { "depreciation": 735959, "expenses": 13202231, "income_tax": 1139324, "marketing_expense": 2114392, "net_income": 5383942, "net_profit": 4244618, "operational_expense": 7564245, "product_revenue": 4616133, "quarter": 1, "rd_expense": 1992984, "revenue": 18586173, "salaries_expense": 6462946, "service_revenue": 13970040 }, { "depreciation": 1217142, "expenses": 13010455, "income_tax": 1372644, "marketing_expense": 2480865, "net_income": 5304603, "net_profit": 3931959, "operational_expense": 7404988, "product_revenue": 4283774, "quarter": 2, "rd_expense": 2208652, "revenue": 18315058, "salaries_expense": 4056384, "service_revenue": 14031284 }, { "depreciation": 1038675, "expenses": 12821465, "income_tax": 1324883, "marketing_expense": 2112632, "net_income": 5226434, "net_profit": 3901551, "operational_expense": 6781688, "product_revenue": 3721294, "quarter": 3, "rd_expense": 1793723, "revenue": 18047899, "salaries_expense": 5179097, "service_revenue": 14326605 }, { "depreciation": 688848, "expenses": 12635220, "income_tax": 1508606, "marketing_expense": 2126506, "net_income": 5149416, "net_profit": 3640810, "operational_expense": 6740678, "product_revenue": 6396413, "quarter": 4, "rd_expense": 1804729, "revenue": 17784636, "salaries_expense": 3917666, "service_revenue": 11388223 } ], "market_conditions": { "gdp_growth": [ 0.05053498604106135, 0.04929235057996489, 0.0472757737060371, 0.05908557400521283 ], "inflation_rate": [ 0.0033278684375661286, 0.005460502165978611, 0.011025090260410597, 0.006784631501331958 ], "interest_rate": [ 0.011896149913175476, 0.019652228891688734, 0.017832863170746015, 0.014423695581079272 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 76372, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 10136525, "net_revenue": 8713723, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 8811 }, { "average_project_size": 93299, "billable_hours_per_employee": 150, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 10071374, "net_revenue": 8618095, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 8714 }, { "average_project_size": 192910, "billable_hours_per_employee": 133, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 10678127, "net_revenue": 8523516, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 8618 }, { "average_project_size": 125274, "billable_hours_per_employee": 117, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 9930107, "net_revenue": 8429976, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 8524 } ], "balance_sheet": [ { "assets": 12440555, "current_assets": 5271286, "current_liabilities": 2520616, "equity": 9732813, "fixed_assets": 7169269, "liabilities": 5087505, "long_term_liabilities": 2566889, "quarter": 1 }, { "assets": 12764890, "current_assets": 5008077, "current_liabilities": 2355314, "equity": 10111647, "fixed_assets": 7756813, "liabilities": 5185682, "long_term_liabilities": 2830368, "quarter": 2 }, { "assets": 13097681, "current_assets": 5566365, "current_liabilities": 2536500, "equity": 10271796, "fixed_assets": 7531316, "liabilities": 5285754, "long_term_liabilities": 2749254, "quarter": 3 }, { "assets": 13439149, "current_assets": 4186040, "current_liabilities": 2204050, "equity": 10417167, "fixed_assets": 9253109, "liabilities": 5387756, "long_term_liabilities": 3183706, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38343, "financing_cash_flow": 43964, "investing_cash_flow": -269944, "net_cash_flow": 2597008, "operating_cash_flow": 2796637, "quarter": 1 }, { "change_in_working_capital": -11825, "financing_cash_flow": -88664, "investing_cash_flow": -384296, "net_cash_flow": 2652264, "operating_cash_flow": 2899523, "quarter": 2 }, { "change_in_working_capital": 23740, "financing_cash_flow": 39861, "investing_cash_flow": -326768, "net_cash_flow": 2277396, "operating_cash_flow": 2781396, "quarter": 3 }, { "change_in_working_capital": -39238, "financing_cash_flow": 187049, "investing_cash_flow": -302819, "net_cash_flow": 2541746, "operating_cash_flow": 2775824, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7004287991974635, "current_ratio": 2.0912689596511327, "debt_to_equity_ratio": 0.5227168137310354, "profit_margin": 0.27310519280908974, "quarter": 1, "return_on_assets": 0.19129074225386247, "return_on_equity": 0.24450926982774662 }, { "asset_turnover_ratio": 0.6751405613366037, "current_ratio": 2.1262884693930406, "debt_to_equity_ratio": 0.5128424677008602, "profit_margin": 0.2938513673845554, "quarter": 2, "return_on_assets": 0.19839097712553733, "return_on_equity": 0.25044772627050765 }, { "asset_turnover_ratio": 0.6507652766928741, "current_ratio": 2.194506209343584, "debt_to_equity_ratio": 0.5145890747830272, "profit_margin": 0.288597921327302, "quarter": 3, "return_on_assets": 0.18780950612555, "return_on_equity": 0.23947798418115002 }, { "asset_turnover_ratio": 0.6272700749132255, "current_ratio": 1.8992491095937025, "debt_to_equity_ratio": 0.5171997338623832, "profit_margin": 0.2806382841422087, "quarter": 4, "return_on_assets": 0.17603599751740234, "return_on_equity": 0.22710339576969438 } ], "income_statement": [ { "depreciation": 416874, "expenses": 5368994, "income_tax": 964966, "marketing_expense": 796258, "net_income": 3344729, "net_profit": 2379763, "operational_expense": 2964807, "product_revenue": 2412237, "quarter": 1, "rd_expense": 947123, "revenue": 8713723, "salaries_expense": 2229001, "service_revenue": 6301486 }, { "depreciation": 367084, "expenses": 5309955, "income_tax": 775701, "marketing_expense": 876071, "net_income": 3308140, "net_profit": 2532439, "operational_expense": 3482644, "product_revenue": 1842873, "quarter": 2, "rd_expense": 757371, "revenue": 8618095, "salaries_expense": 1848006, "service_revenue": 6775222 }, { "depreciation": 321527, "expenses": 5251567, "income_tax": 812080, "marketing_expense": 1024017, "net_income": 3271949, "net_profit": 2459869, "operational_expense": 3125930, "product_revenue": 2041810, "quarter": 3, "rd_expense": 631716, "revenue": 8523516, "salaries_expense": 2441680, "service_revenue": 6481706 }, { "depreciation": 410050, "expenses": 5193820, "income_tax": 870382, "marketing_expense": 984125, "net_income": 3236156, "net_profit": 2365774, "operational_expense": 3384630, "product_revenue": 2152062, "quarter": 4, "rd_expense": 959385, "revenue": 8429976, "salaries_expense": 2368786, "service_revenue": 6277914 } ], "market_conditions": { "gdp_growth": [ 0.030111575991320826, 0.037774461020002266, 0.025653936761564244, 0.03650765240907733 ], "inflation_rate": [ 0.010170402101037989, 0.007950869823884165, 0.012430686440578972, 0.0040239354960645846 ], "interest_rate": [ 0.012603685581326836, 0.01040890790659902, 0.012321512521209953, 0.011243419299894012 ], "year": 2000 }, "random_event": { "description": "Ford Group Award Nomination in 2000", "impact": -0.04, "type": "Award Nomination" }, "year": 2000 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2004, "industry": "Advertising", "location": "East Breannaview", "name": "Anderson-Peterson", "num_employees": 659, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.anderson-peterson.com" }

[ { "advertising_kpis": [ { "average_project_size": 161119, "billable_hours_per_employee": 88, "client_concentration": 0.19, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 8773800, "net_revenue": 7395250, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 11222 }, { "average_project_size": 92974, "billable_hours_per_employee": 151, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 9159903, "net_revenue": 7402908, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 11234 }, { "average_project_size": 198974, "billable_hours_per_employee": 107, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 8964797, "net_revenue": 7410575, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 11245 }, { "average_project_size": 168495, "billable_hours_per_employee": 102, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 8226004, "net_revenue": 7418250, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 11257 } ], "balance_sheet": [ { "assets": 10756267, "current_assets": 5035178, "current_liabilities": 2514568, "equity": 6300658, "fixed_assets": 5721089, "liabilities": 5750767, "long_term_liabilities": 3236199, "quarter": 1 }, { "assets": 11087977, "current_assets": 4771276, "current_liabilities": 2645819, "equity": 6529205, "fixed_assets": 6316701, "liabilities": 5808753, "long_term_liabilities": 3162934, "quarter": 2 }, { "assets": 11429916, "current_assets": 3707599, "current_liabilities": 2984125, "equity": 6881274, "fixed_assets": 7722317, "liabilities": 5867324, "long_term_liabilities": 2883199, "quarter": 3 }, { "assets": 11782401, "current_assets": 3760958, "current_liabilities": 3104987, "equity": 7093417, "fixed_assets": 8021443, "liabilities": 5926485, "long_term_liabilities": 2821498, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75413, "financing_cash_flow": -110416, "investing_cash_flow": -471189, "net_cash_flow": 1192399, "operating_cash_flow": 1628767, "quarter": 1 }, { "change_in_working_capital": -21181, "financing_cash_flow": 148760, "investing_cash_flow": -124175, "net_cash_flow": 1102563, "operating_cash_flow": 1553007, "quarter": 2 }, { "change_in_working_capital": 79334, "financing_cash_flow": 123626, "investing_cash_flow": -405523, "net_cash_flow": 1466147, "operating_cash_flow": 1680949, "quarter": 3 }, { "change_in_working_capital": -78080, "financing_cash_flow": 140739, "investing_cash_flow": -139369, "net_cash_flow": 1802339, "operating_cash_flow": 1774921, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6875294188959794, "current_ratio": 2.002402798413087, "debt_to_equity_ratio": 0.9127248296923909, "profit_margin": 0.1751337682972178, "quarter": 1, "return_on_assets": 0.12040961794644926, "return_on_equity": 0.20555916540780345 }, { "asset_turnover_ratio": 0.6676518178203291, "current_ratio": 1.8033266825886427, "debt_to_equity_ratio": 0.889657010309831, "profit_margin": 0.1688499978657036, "quarter": 2, "return_on_assets": 0.1127330080139957, "return_on_equity": 0.19144459394367308 }, { "asset_turnover_ratio": 0.6483490342361221, "current_ratio": 1.2424409165165669, "debt_to_equity_ratio": 0.8526508318081797, "profit_margin": 0.17794597585207625, "quarter": 3, "return_on_assets": 0.11537110158989795, "return_on_equity": 0.1916334097436027 }, { "asset_turnover_ratio": 0.6296042716590616, "current_ratio": 1.211263686450217, "debt_to_equity_ratio": 0.8354908501784118, "profit_margin": 0.1668184544872443, "quarter": 4, "return_on_assets": 0.10502961153673178, "return_on_equity": 0.1744576696957193 } ], "income_statement": [ { "depreciation": 333609, "expenses": 5693229, "income_tax": 406863, "marketing_expense": 925355, "net_income": 1702021, "net_profit": 1295158, "operational_expense": 3297719, "product_revenue": 2488473, "quarter": 1, "rd_expense": 834297, "revenue": 7395250, "salaries_expense": 2492746, "service_revenue": 4906777 }, { "depreciation": 303026, "expenses": 5721894, "income_tax": 431033, "marketing_expense": 1063017, "net_income": 1681014, "net_profit": 1249981, "operational_expense": 3917365, "product_revenue": 2038572, "quarter": 2, "rd_expense": 716548, "revenue": 7402908, "salaries_expense": 2269818, "service_revenue": 5364336 }, { "depreciation": 362267, "expenses": 5750705, "income_tax": 341188, "marketing_expense": 730869, "net_income": 1659870, "net_profit": 1318682, "operational_expense": 3654505, "product_revenue": 2863965, "quarter": 3, "rd_expense": 810577, "revenue": 7410575, "salaries_expense": 2343496, "service_revenue": 4546610 }, { "depreciation": 537420, "expenses": 5779660, "income_tax": 401089, "marketing_expense": 920272, "net_income": 1638590, "net_profit": 1237501, "operational_expense": 3289281, "product_revenue": 1887580, "quarter": 4, "rd_expense": 961088, "revenue": 7418250, "salaries_expense": 2091605, "service_revenue": 5530670 } ], "market_conditions": { "gdp_growth": [ -0.009751443613382234, -0.006787807787371295, -0.02006675638706407, -0.01036953351397334 ], "inflation_rate": [ 0.027790150652262348, 0.030933494060584935, 0.022646022499681263, 0.02894217004295736 ], "interest_rate": [ 0.04546436461410413, 0.04368847297651849, 0.040415366993199316, 0.04230684742215767 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 71542, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 18924839, "net_revenue": 15172359, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 23023 }, { "average_project_size": 112567, "billable_hours_per_employee": 157, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 17586487, "net_revenue": 15017031, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 22788 }, { "average_project_size": 140490, "billable_hours_per_employee": 92, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 18533276, "net_revenue": 14863293, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 22554 }, { "average_project_size": 189272, "billable_hours_per_employee": 85, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 17692563, "net_revenue": 14711129, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 22323 } ], "balance_sheet": [ { "assets": 16844935, "current_assets": 6347065, "current_liabilities": 5595695, "equity": 9682134, "fixed_assets": 10497870, "liabilities": 9666860, "long_term_liabilities": 4071165, "quarter": 1 }, { "assets": 17245134, "current_assets": 5178572, "current_liabilities": 5660874, "equity": 9984255, "fixed_assets": 12066562, "liabilities": 9788660, "long_term_liabilities": 4127786, "quarter": 2 }, { "assets": 17654840, "current_assets": 8488743, "current_liabilities": 5920792, "equity": 10078748, "fixed_assets": 9166097, "liabilities": 9911995, "long_term_liabilities": 3991203, "quarter": 3 }, { "assets": 18074280, "current_assets": 7713843, "current_liabilities": 5283179, "equity": 10564830, "fixed_assets": 10360437, "liabilities": 10036883, "long_term_liabilities": 4753704, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28394, "financing_cash_flow": 46265, "investing_cash_flow": -217263, "net_cash_flow": 3304629, "operating_cash_flow": 3650184, "quarter": 1 }, { "change_in_working_capital": 73913, "financing_cash_flow": -53200, "investing_cash_flow": -183987, "net_cash_flow": 3128278, "operating_cash_flow": 3255590, "quarter": 2 }, { "change_in_working_capital": 63717, "financing_cash_flow": -173004, "investing_cash_flow": -485350, "net_cash_flow": 2384625, "operating_cash_flow": 2936496, "quarter": 3 }, { "change_in_working_capital": -75356, "financing_cash_flow": 25296, "investing_cash_flow": -300291, "net_cash_flow": 3038086, "operating_cash_flow": 3223474, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.900707482694353, "current_ratio": 1.134276439298425, "debt_to_equity_ratio": 0.998422455214935, "profit_margin": 0.16504084829524532, "quarter": 1, "return_on_assets": 0.148653527009751, "return_on_equity": 0.2586267655456948 }, { "asset_turnover_ratio": 0.8707981625425468, "current_ratio": 0.9148007887121318, "debt_to_equity_ratio": 0.9804096550018003, "profit_margin": 0.16832761416021583, "quarter": 2, "return_on_assets": 0.14657937711588673, "return_on_equity": 0.2531767267562778 }, { "asset_turnover_ratio": 0.8418820561387133, "current_ratio": 1.4337174823908694, "debt_to_equity_ratio": 0.983454988655337, "profit_margin": 0.1571591840381536, "quarter": 3, "return_on_assets": 0.1323094969991232, "return_on_equity": 0.2317651954389573 }, { "asset_turnover_ratio": 0.8139261425628019, "current_ratio": 1.4600760261955916, "debt_to_equity_ratio": 0.9500278755076986, "profit_margin": 0.17180414909012082, "quarter": 4, "return_on_assets": 0.13983588834520655, "return_on_equity": 0.23923082529486986 } ], "income_statement": [ { "depreciation": 1146125, "expenses": 11944607, "income_tax": 723693, "marketing_expense": 1820218, "net_income": 3227752, "net_profit": 2504059, "operational_expense": 6261244, "product_revenue": 5188357, "quarter": 1, "rd_expense": 2169998, "revenue": 15172359, "salaries_expense": 5953116, "service_revenue": 9984002 }, { "depreciation": 727809, "expenses": 11748559, "income_tax": 740691, "marketing_expense": 1416836, "net_income": 3268472, "net_profit": 2527781, "operational_expense": 7287880, "product_revenue": 5770261, "quarter": 2, "rd_expense": 1571845, "revenue": 15017031, "salaries_expense": 5422209, "service_revenue": 9246770 }, { "depreciation": 600593, "expenses": 11555729, "income_tax": 971661, "marketing_expense": 2037735, "net_income": 3307564, "net_profit": 2335903, "operational_expense": 6991814, "product_revenue": 3018599, "quarter": 3, "rd_expense": 2251752, "revenue": 14863293, "salaries_expense": 4813190, "service_revenue": 11844694 }, { "depreciation": 696041, "expenses": 11366063, "income_tax": 817633, "marketing_expense": 1518724, "net_income": 3345066, "net_profit": 2527433, "operational_expense": 7263770, "product_revenue": 3312582, "quarter": 4, "rd_expense": 2172391, "revenue": 14711129, "salaries_expense": 4434960, "service_revenue": 11398547 } ], "market_conditions": { "gdp_growth": [ 0.005753026216110532, -0.0023407681468999506, -0.004756286048111732, 0.0022303525167985516 ], "inflation_rate": [ 0.03368397174177106, 0.03234919419790951, 0.025993906731541144, 0.032991000571468726 ], "interest_rate": [ 0.053312133251208885, 0.0596037900547145, 0.050738492039663546, 0.05357905794995559 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 162837, "billable_hours_per_employee": 88, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 6854762, "net_revenue": 5968978, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 9058 }, { "average_project_size": 81561, "billable_hours_per_employee": 125, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 6491888, "net_revenue": 5824113, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 8838 }, { "average_project_size": 64390, "billable_hours_per_employee": 115, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 7012646, "net_revenue": 5682765, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 8623 }, { "average_project_size": 105096, "billable_hours_per_employee": 93, "client_concentration": 0.4, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 6361367, "net_revenue": 5544847, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 8414 } ], "balance_sheet": [ { "assets": 6191563, "current_assets": 2984609, "current_liabilities": 1393012, "equity": 4867104, "fixed_assets": 3206954, "liabilities": 2663557, "long_term_liabilities": 1270545, "quarter": 1 }, { "assets": 6293471, "current_assets": 1946382, "current_liabilities": 1602109, "equity": 4811125, "fixed_assets": 4347089, "liabilities": 2685890, "long_term_liabilities": 1083781, "quarter": 2 }, { "assets": 6397056, "current_assets": 2488175, "current_liabilities": 1462016, "equity": 4934490, "fixed_assets": 3908881, "liabilities": 2708410, "long_term_liabilities": 1246394, "quarter": 3 }, { "assets": 6502345, "current_assets": 2054421, "current_liabilities": 1200167, "equity": 4857100, "fixed_assets": 4447924, "liabilities": 2731119, "long_term_liabilities": 1530952, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83076, "financing_cash_flow": -51160, "investing_cash_flow": -311687, "net_cash_flow": 1424756, "operating_cash_flow": 1572369, "quarter": 1 }, { "change_in_working_capital": 16949, "financing_cash_flow": 60800, "investing_cash_flow": -243999, "net_cash_flow": 1161011, "operating_cash_flow": 1446336, "quarter": 2 }, { "change_in_working_capital": 66272, "financing_cash_flow": -13178, "investing_cash_flow": -449188, "net_cash_flow": 1176778, "operating_cash_flow": 1525349, "quarter": 3 }, { "change_in_working_capital": 94037, "financing_cash_flow": -174259, "investing_cash_flow": -131333, "net_cash_flow": 904673, "operating_cash_flow": 1368689, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9640502729278536, "current_ratio": 2.1425579966288875, "debt_to_equity_ratio": 0.5472570547085084, "profit_margin": 0.2243429277172742, "quarter": 1, "return_on_assets": 0.21627786069527194, "return_on_equity": 0.27513239906112547 }, { "asset_turnover_ratio": 0.925421440728018, "current_ratio": 1.2148873765767498, "debt_to_equity_ratio": 0.5582665177063577, "profit_margin": 0.20664846303634563, "quarter": 2, "return_on_assets": 0.19123691838732554, "return_on_equity": 0.2501585388032945 }, { "asset_turnover_ratio": 0.8883406679572603, "current_ratio": 1.7018794595955173, "debt_to_equity_ratio": 0.5488733384807751, "profit_margin": 0.21923201117765737, "quarter": 3, "return_on_assets": 0.1947527112471737, "return_on_equity": 0.25247675038352496 }, { "asset_turnover_ratio": 0.8527457401906543, "current_ratio": 1.7117792773838973, "debt_to_equity_ratio": 0.5622941673014762, "profit_margin": 0.1958347994092533, "quarter": 4, "return_on_assets": 0.166997290977332, "return_on_equity": 0.22356426674353008 } ], "income_statement": [ { "depreciation": 233271, "expenses": 4287856, "income_tax": 342024, "marketing_expense": 639724, "net_income": 1681122, "net_profit": 1339098, "operational_expense": 2734302, "product_revenue": 2041896, "quarter": 1, "rd_expense": 445277, "revenue": 5968978, "salaries_expense": 1650733, "service_revenue": 3927082 }, { "depreciation": 242792, "expenses": 4196330, "income_tax": 424239, "marketing_expense": 575858, "net_income": 1627783, "net_profit": 1203544, "operational_expense": 2157195, "product_revenue": 1247064, "quarter": 2, "rd_expense": 816636, "revenue": 5824113, "salaries_expense": 1267450, "service_revenue": 4577049 }, { "depreciation": 279505, "expenses": 4106758, "income_tax": 330163, "marketing_expense": 643739, "net_income": 1576007, "net_profit": 1245844, "operational_expense": 2519772, "product_revenue": 1983632, "quarter": 3, "rd_expense": 589789, "revenue": 5682765, "salaries_expense": 1529016, "service_revenue": 3699133 }, { "depreciation": 282815, "expenses": 4019098, "income_tax": 439875, "marketing_expense": 459553, "net_income": 1525749, "net_profit": 1085874, "operational_expense": 2692330, "product_revenue": 2030107, "quarter": 4, "rd_expense": 532625, "revenue": 5544847, "salaries_expense": 1706405, "service_revenue": 3514740 } ], "market_conditions": { "gdp_growth": [ -0.013700720321436086, -0.011357966682613857, -0.010826885165581642, -0.008816995691641136 ], "inflation_rate": [ 0.026022723685825273, 0.024110735441388153, 0.021394193258780416, 0.023296131191216693 ], "interest_rate": [ 0.037839599449250576, 0.03847506092283592, 0.03894494277563189, 0.04569162606815196 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 133953, "billable_hours_per_employee": 141, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 6406781, "net_revenue": 5112646, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 7758 }, { "average_project_size": 97654, "billable_hours_per_employee": 160, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 5905138, "net_revenue": 5130980, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 7786 }, { "average_project_size": 89286, "billable_hours_per_employee": 118, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 5941929, "net_revenue": 5149380, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 7814 }, { "average_project_size": 97368, "billable_hours_per_employee": 134, "client_concentration": 0.27, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 5936947, "net_revenue": 5167847, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 7842 } ], "balance_sheet": [ { "assets": 6781994, "current_assets": 2498637, "current_liabilities": 1386819, "equity": 4852145, "fixed_assets": 4283357, "liabilities": 2857740, "long_term_liabilities": 1470921, "quarter": 1 }, { "assets": 6970799, "current_assets": 3073891, "current_liabilities": 1204786, "equity": 4939707, "fixed_assets": 3896908, "liabilities": 2920569, "long_term_liabilities": 1715783, "quarter": 2 }, { "assets": 7164860, "current_assets": 2161334, "current_liabilities": 1328100, "equity": 5125340, "fixed_assets": 5003526, "liabilities": 2984781, "long_term_liabilities": 1656681, "quarter": 3 }, { "assets": 7364323, "current_assets": 2838675, "current_liabilities": 1507420, "equity": 5320873, "fixed_assets": 4525648, "liabilities": 3050404, "long_term_liabilities": 1542984, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23611, "financing_cash_flow": -37729, "investing_cash_flow": -389761, "net_cash_flow": 823730, "operating_cash_flow": 1131319, "quarter": 1 }, { "change_in_working_capital": -4587, "financing_cash_flow": 20110, "investing_cash_flow": -255458, "net_cash_flow": 1180793, "operating_cash_flow": 1245690, "quarter": 2 }, { "change_in_working_capital": -19454, "financing_cash_flow": 105463, "investing_cash_flow": -319222, "net_cash_flow": 1054702, "operating_cash_flow": 1326235, "quarter": 3 }, { "change_in_working_capital": -79327, "financing_cash_flow": 181512, "investing_cash_flow": -335808, "net_cash_flow": 995342, "operating_cash_flow": 1271444, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7538558718866457, "current_ratio": 1.8017037551403607, "debt_to_equity_ratio": 0.5889642621974405, "profit_margin": 0.18148938925167124, "quarter": 1, "return_on_assets": 0.13681684177249345, "return_on_equity": 0.19123315564559593 }, { "asset_turnover_ratio": 0.7360677018516816, "current_ratio": 2.551399999667991, "debt_to_equity_ratio": 0.5912433672685444, "profit_margin": 0.17335421303532658, "quarter": 2, "return_on_assets": 0.12760043719521966, "return_on_equity": 0.18006675294708777 }, { "asset_turnover_ratio": 0.7186993186189262, "current_ratio": 1.627387997891725, "debt_to_equity_ratio": 0.5823576582236496, "profit_margin": 0.18356792468219474, "quarter": 3, "return_on_assets": 0.13193014238938375, "return_on_equity": 0.18442893544623382 }, { "asset_turnover_ratio": 0.7017409475385585, "current_ratio": 1.8831347600536015, "debt_to_equity_ratio": 0.5732901349083129, "profit_margin": 0.19484980882754463, "quarter": 4, "return_on_assets": 0.13673408947434815, "return_on_equity": 0.189246012825339 } ], "income_statement": [ { "depreciation": 203428, "expenses": 3862548, "income_tax": 322207, "marketing_expense": 523749, "net_income": 1250098, "net_profit": 927891, "operational_expense": 2295967, "product_revenue": 1969659, "quarter": 1, "rd_expense": 399267, "revenue": 5112646, "salaries_expense": 1855644, "service_revenue": 3142987 }, { "depreciation": 356213, "expenses": 3861108, "income_tax": 380395, "marketing_expense": 550246, "net_income": 1269872, "net_profit": 889477, "operational_expense": 2234106, "product_revenue": 1496882, "quarter": 2, "rd_expense": 635812, "revenue": 5130980, "salaries_expense": 1889953, "service_revenue": 3634098 }, { "depreciation": 380974, "expenses": 3859670, "income_tax": 344449, "marketing_expense": 387050, "net_income": 1289710, "net_profit": 945261, "operational_expense": 2682805, "product_revenue": 1990250, "quarter": 3, "rd_expense": 547541, "revenue": 5149380, "salaries_expense": 1172733, "service_revenue": 3159130 }, { "depreciation": 264490, "expenses": 3858232, "income_tax": 302661, "marketing_expense": 739059, "net_income": 1309615, "net_profit": 1006954, "operational_expense": 2409592, "product_revenue": 2037058, "quarter": 4, "rd_expense": 463331, "revenue": 5167847, "salaries_expense": 1364459, "service_revenue": 3130789 } ], "market_conditions": { "gdp_growth": [ 0.013012561753594224, 0.0061059846527153384, 0.007529842322067874, 0.013824332116738534 ], "inflation_rate": [ 0.03870939637227605, 0.03539081971347274, 0.03220546460599388, 0.035372281492181204 ], "interest_rate": [ 0.04616587192725038, 0.04786922332384364, 0.039395006377103185, 0.046468178269485905 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 91950, "billable_hours_per_employee": 87, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 22146158, "net_revenue": 18136745, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 27522 }, { "average_project_size": 55541, "billable_hours_per_employee": 122, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 23173302, "net_revenue": 18117817, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 27493 }, { "average_project_size": 153432, "billable_hours_per_employee": 81, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 20519707, "net_revenue": 18098910, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 27464 }, { "average_project_size": 59055, "billable_hours_per_employee": 81, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 23161871, "net_revenue": 18080023, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 27436 } ], "balance_sheet": [ { "assets": 26481012, "current_assets": 12589107, "current_liabilities": 7189045, "equity": 17932349, "fixed_assets": 13891905, "liabilities": 12251262, "long_term_liabilities": 5062217, "quarter": 1 }, { "assets": 27333460, "current_assets": 13478750, "current_liabilities": 5490870, "equity": 18518248, "fixed_assets": 13854710, "liabilities": 12370553, "long_term_liabilities": 6879683, "quarter": 2 }, { "assets": 28213349, "current_assets": 10952093, "current_liabilities": 7399094, "equity": 19461576, "fixed_assets": 17261256, "liabilities": 12491005, "long_term_liabilities": 5091911, "quarter": 3 }, { "assets": 29121563, "current_assets": 9763981, "current_liabilities": 6469893, "equity": 20144116, "fixed_assets": 19357582, "liabilities": 12612631, "long_term_liabilities": 6142738, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14195, "financing_cash_flow": 157464, "investing_cash_flow": -460524, "net_cash_flow": 3926928, "operating_cash_flow": 4431870, "quarter": 1 }, { "change_in_working_capital": 12566, "financing_cash_flow": 10754, "investing_cash_flow": -197920, "net_cash_flow": 4627058, "operating_cash_flow": 4781223, "quarter": 2 }, { "change_in_working_capital": -42900, "financing_cash_flow": -95828, "investing_cash_flow": -152190, "net_cash_flow": 4080489, "operating_cash_flow": 4591599, "quarter": 3 }, { "change_in_working_capital": -81730, "financing_cash_flow": 81533, "investing_cash_flow": -142973, "net_cash_flow": 4683034, "operating_cash_flow": 4857152, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6848962192230418, "current_ratio": 1.7511515089973704, "debt_to_equity_ratio": 0.6831933730488962, "profit_margin": 0.20414903556288627, "quarter": 1, "return_on_assets": 0.13982090261505112, "return_on_equity": 0.2064759614036064 }, { "asset_turnover_ratio": 0.6628438916990385, "current_ratio": 2.454756714327602, "debt_to_equity_ratio": 0.6680196204306152, "profit_margin": 0.1962345132418547, "quarter": 2, "return_on_assets": 0.13007284844289746, "return_on_equity": 0.19199121860772142 }, { "asset_turnover_ratio": 0.6415016522852356, "current_ratio": 1.4801937912939072, "debt_to_equity_ratio": 0.6418290584482983, "profit_margin": 0.2065998449630392, "quarter": 3, "return_on_assets": 0.13253414190566318, "return_on_equity": 0.19213407999434373 }, { "asset_turnover_ratio": 0.6208465871148469, "current_ratio": 1.5091410321623557, "debt_to_equity_ratio": 0.6261198555449144, "profit_margin": 0.20106080617264702, "quarter": 4, "return_on_assets": 0.12482791531484763, "return_on_equity": 0.18045884962139813 } ], "income_statement": [ { "depreciation": 729271, "expenses": 13271779, "income_tax": 1162367, "marketing_expense": 1587976, "net_income": 4864966, "net_profit": 3702599, "operational_expense": 7247695, "product_revenue": 4154749, "quarter": 1, "rd_expense": 1494980, "revenue": 18136745, "salaries_expense": 4775851, "service_revenue": 13981996 }, { "depreciation": 1225882, "expenses": 13184251, "income_tax": 1378225, "marketing_expense": 1729355, "net_income": 4933566, "net_profit": 3555341, "operational_expense": 8103836, "product_revenue": 6205607, "quarter": 2, "rd_expense": 1722809, "revenue": 18117817, "salaries_expense": 5806095, "service_revenue": 11912210 }, { "depreciation": 852367, "expenses": 13097302, "income_tax": 1262376, "marketing_expense": 2280359, "net_income": 5001608, "net_profit": 3739232, "operational_expense": 8523953, "product_revenue": 4103475, "quarter": 3, "rd_expense": 2114812, "revenue": 18098910, "salaries_expense": 5484906, "service_revenue": 13995435 }, { "depreciation": 1221968, "expenses": 13010925, "income_tax": 1433914, "marketing_expense": 1311948, "net_income": 5069098, "net_profit": 3635184, "operational_expense": 6536124, "product_revenue": 6219193, "quarter": 4, "rd_expense": 1968020, "revenue": 18080023, "salaries_expense": 4852114, "service_revenue": 11860830 } ], "market_conditions": { "gdp_growth": [ 0.0025529328430531073, -0.010050191342630231, 0.0012302182669541393, -0.0067092541313067845 ], "inflation_rate": [ 0.01981524829334036, 0.02526110567499235, 0.019314221669387375, 0.019467778709217554 ], "interest_rate": [ 0.044838407122121164, 0.04368118139347881, 0.04511846787570913, 0.039155825045407974 ], "year": 2008 }, "random_event": { "description": "Anderson-Peterson Introduction of New Service in 2008", "impact": 0.01, "type": "Introduction of New Service" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 170635, "billable_hours_per_employee": 111, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 8388027, "net_revenue": 6760726, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 10259 }, { "average_project_size": 147438, "billable_hours_per_employee": 133, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 8039849, "net_revenue": 6746563, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 10238 }, { "average_project_size": 130932, "billable_hours_per_employee": 131, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 7835947, "net_revenue": 6732430, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 10216 }, { "average_project_size": 127168, "billable_hours_per_employee": 106, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 8171002, "net_revenue": 6718327, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 10195 } ], "balance_sheet": [ { "assets": 8169961, "current_assets": 3412979, "current_liabilities": 2010141, "equity": 5933474, "fixed_assets": 4756982, "liabilities": 3691581, "long_term_liabilities": 1681440, "quarter": 1 }, { "assets": 8347665, "current_assets": 3193092, "current_liabilities": 1776624, "equity": 6102672, "fixed_assets": 5154573, "liabilities": 3727137, "long_term_liabilities": 1950513, "quarter": 2 }, { "assets": 8529234, "current_assets": 3167416, "current_liabilities": 1766769, "equity": 6221571, "fixed_assets": 5361818, "liabilities": 3763034, "long_term_liabilities": 1996265, "quarter": 3 }, { "assets": 8714753, "current_assets": 4227075, "current_liabilities": 2192101, "equity": 6485119, "fixed_assets": 4487678, "liabilities": 3799277, "long_term_liabilities": 1607176, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65708, "financing_cash_flow": -7676, "investing_cash_flow": -139237, "net_cash_flow": 1583316, "operating_cash_flow": 1824439, "quarter": 1 }, { "change_in_working_capital": -83863, "financing_cash_flow": 158384, "investing_cash_flow": -430061, "net_cash_flow": 1615700, "operating_cash_flow": 1824207, "quarter": 2 }, { "change_in_working_capital": -7979, "financing_cash_flow": 86028, "investing_cash_flow": -417760, "net_cash_flow": 1730071, "operating_cash_flow": 1734382, "quarter": 3 }, { "change_in_working_capital": 75653, "financing_cash_flow": -84197, "investing_cash_flow": -151522, "net_cash_flow": 1411500, "operating_cash_flow": 1908478, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8275101925211148, "current_ratio": 1.6978803974447563, "debt_to_equity_ratio": 0.6221618229050975, "profit_margin": 0.21522747704906248, "quarter": 1, "return_on_assets": 0.17810293096870353, "return_on_equity": 0.2452347478054172 }, { "asset_turnover_ratio": 0.8081976217301485, "current_ratio": 1.7972806851646719, "debt_to_equity_ratio": 0.6107385420681302, "profit_margin": 0.21968875114632444, "quarter": 2, "return_on_assets": 0.17755192619732585, "return_on_equity": 0.24286804206419746 }, { "asset_turnover_ratio": 0.7893358301577844, "current_ratio": 1.7927731355938439, "debt_to_equity_ratio": 0.6048366240616719, "profit_margin": 0.21617320937610937, "quarter": 3, "return_on_assets": 0.17063325968076382, "return_on_equity": 0.23392339330371703 }, { "asset_turnover_ratio": 0.7709142186818146, "current_ratio": 1.9283212771674298, "debt_to_equity_ratio": 0.5858453792443901, "profit_margin": 0.23363599300837842, "quarter": 4, "return_on_assets": 0.18011330900600395, "return_on_equity": 0.2420376557469493 } ], "income_statement": [ { "depreciation": 369345, "expenses": 4770933, "income_tax": 534699, "marketing_expense": 819890, "net_income": 1989793, "net_profit": 1455094, "operational_expense": 2591663, "product_revenue": 2133782, "quarter": 1, "rd_expense": 808040, "revenue": 6760726, "salaries_expense": 1863884, "service_revenue": 4626944 }, { "depreciation": 342063, "expenses": 4723455, "income_tax": 540964, "marketing_expense": 732592, "net_income": 2023108, "net_profit": 1482144, "operational_expense": 2929495, "product_revenue": 1886961, "quarter": 2, "rd_expense": 490273, "revenue": 6746563, "salaries_expense": 2033119, "service_revenue": 4859602 }, { "depreciation": 279011, "expenses": 4676451, "income_tax": 600608, "marketing_expense": 903539, "net_income": 2055979, "net_profit": 1455371, "operational_expense": 3023759, "product_revenue": 2342164, "quarter": 3, "rd_expense": 688879, "revenue": 6732430, "salaries_expense": 1473496, "service_revenue": 4390266 }, { "depreciation": 338835, "expenses": 4629914, "income_tax": 518770, "marketing_expense": 568486, "net_income": 2088413, "net_profit": 1569643, "operational_expense": 2368489, "product_revenue": 2167886, "quarter": 4, "rd_expense": 627460, "revenue": 6718327, "salaries_expense": 1678040, "service_revenue": 4550441 } ], "market_conditions": { "gdp_growth": [ -0.005447017989604041, -0.016394816610165824, -0.019342172882313265, -0.016756160411403466 ], "inflation_rate": [ 0.03727431161474532, 0.03182466709934495, 0.03302213766746696, 0.030190654879152304 ], "interest_rate": [ 0.0542628740816656, 0.05757582813115771, 0.06217635982187375, 0.06037261137422884 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 138889, "billable_hours_per_employee": 134, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 8831004, "net_revenue": 7767370, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 11787 }, { "average_project_size": 52861, "billable_hours_per_employee": 118, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 8763659, "net_revenue": 7701690, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 11687 }, { "average_project_size": 196675, "billable_hours_per_employee": 80, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 8598924, "net_revenue": 7636566, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 11588 }, { "average_project_size": 173627, "billable_hours_per_employee": 90, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 8967220, "net_revenue": 7571993, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 11490 } ], "balance_sheet": [ { "assets": 10191045, "current_assets": 3286833, "current_liabilities": 2511445, "equity": 6728298, "fixed_assets": 6904212, "liabilities": 5497151, "long_term_liabilities": 2985706, "quarter": 1 }, { "assets": 10381213, "current_assets": 4053431, "current_liabilities": 2992816, "equity": 6776727, "fixed_assets": 6327782, "liabilities": 5626985, "long_term_liabilities": 2634169, "quarter": 2 }, { "assets": 10574930, "current_assets": 4953041, "current_liabilities": 3243498, "equity": 6677934, "fixed_assets": 5621889, "liabilities": 5759885, "long_term_liabilities": 2516387, "quarter": 3 }, { "assets": 10772261, "current_assets": 3412716, "current_liabilities": 3078856, "equity": 6733862, "fixed_assets": 7359545, "liabilities": 5895924, "long_term_liabilities": 2817068, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12166, "financing_cash_flow": 52839, "investing_cash_flow": -105103, "net_cash_flow": 1982013, "operating_cash_flow": 2463759, "quarter": 1 }, { "change_in_working_capital": -13008, "financing_cash_flow": 183699, "investing_cash_flow": -120055, "net_cash_flow": 2235180, "operating_cash_flow": 2286974, "quarter": 2 }, { "change_in_working_capital": -66258, "financing_cash_flow": -113745, "investing_cash_flow": -483954, "net_cash_flow": 1962246, "operating_cash_flow": 2235273, "quarter": 3 }, { "change_in_working_capital": -59695, "financing_cash_flow": -164866, "investing_cash_flow": -175669, "net_cash_flow": 1544427, "operating_cash_flow": 2249163, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7621760084466314, "current_ratio": 1.3087417801305623, "debt_to_equity_ratio": 0.8170195493719214, "profit_margin": 0.26191671054681315, "quarter": 1, "return_on_assets": 0.19962663299004174, "return_on_equity": 0.30236532329572796 }, { "asset_turnover_ratio": 0.7418872919763808, "current_ratio": 1.354386972002288, "debt_to_equity_ratio": 0.8303396315064779, "profit_margin": 0.26260457120450187, "quarter": 2, "return_on_assets": 0.19482299419152657, "return_on_equity": 0.29844776099140485 }, { "asset_turnover_ratio": 0.7221386808234191, "current_ratio": 1.527067690499578, "debt_to_equity_ratio": 0.8625249965034096, "profit_margin": 0.24394328550293418, "quarter": 3, "return_on_assets": 0.1761608823888196, "return_on_equity": 0.27896187653247245 }, { "asset_turnover_ratio": 0.702915850256506, "current_ratio": 1.108436380265917, "debt_to_equity_ratio": 0.8755635324870037, "profit_margin": 0.2453152030119415, "quarter": 4, "return_on_assets": 0.17243594450598626, "return_on_equity": 0.2758483913094744 } ], "income_statement": [ { "depreciation": 429355, "expenses": 5141969, "income_tax": 590997, "marketing_expense": 883540, "net_income": 2625401, "net_profit": 2034404, "operational_expense": 3213856, "product_revenue": 2364900, "quarter": 1, "rd_expense": 611048, "revenue": 7767370, "salaries_expense": 1996146, "service_revenue": 5402470 }, { "depreciation": 264475, "expenses": 5135228, "income_tax": 543963, "marketing_expense": 745551, "net_income": 2566462, "net_profit": 2022499, "operational_expense": 3071268, "product_revenue": 1805480, "quarter": 2, "rd_expense": 969239, "revenue": 7701690, "salaries_expense": 1706879, "service_revenue": 5896210 }, { "depreciation": 372384, "expenses": 5128497, "income_tax": 645180, "marketing_expense": 680661, "net_income": 2508069, "net_profit": 1862889, "operational_expense": 2706296, "product_revenue": 2706878, "quarter": 3, "rd_expense": 912554, "revenue": 7636566, "salaries_expense": 1977647, "service_revenue": 4929688 }, { "depreciation": 391638, "expenses": 5121775, "income_tax": 592693, "marketing_expense": 557692, "net_income": 2450218, "net_profit": 1857525, "operational_expense": 3388484, "product_revenue": 1786953, "quarter": 4, "rd_expense": 740384, "revenue": 7571993, "salaries_expense": 1914875, "service_revenue": 5785040 } ], "market_conditions": { "gdp_growth": [ 0.005478470187959551, -0.0016315439357837656, 0.002801048039534718, 0.013091122048207093 ], "inflation_rate": [ 0.030339679741926143, 0.03293172514954167, 0.030867228972257604, 0.029862725749035333 ], "interest_rate": [ 0.054969479999059004, 0.0566472480323518, 0.06039771595543369, 0.05896689839365383 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 91446, "billable_hours_per_employee": 102, "client_concentration": 0.28, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 15351210, "net_revenue": 11948461, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 18131 }, { "average_project_size": 190344, "billable_hours_per_employee": 128, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 13816963, "net_revenue": 12106391, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 18371 }, { "average_project_size": 192631, "billable_hours_per_employee": 154, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 14106510, "net_revenue": 12266409, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 18614 }, { "average_project_size": 74486, "billable_hours_per_employee": 128, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 16104059, "net_revenue": 12428542, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 18860 } ], "balance_sheet": [ { "assets": 13051158, "current_assets": 5999631, "current_liabilities": 3044202, "equity": 9552427, "fixed_assets": 7051527, "liabilities": 6376772, "long_term_liabilities": 3332570, "quarter": 1 }, { "assets": 13446396, "current_assets": 4047357, "current_liabilities": 2679296, "equity": 9925939, "fixed_assets": 9399039, "liabilities": 6451822, "long_term_liabilities": 3772526, "quarter": 2 }, { "assets": 13853604, "current_assets": 4556367, "current_liabilities": 3024449, "equity": 10379536, "fixed_assets": 9297237, "liabilities": 6527756, "long_term_liabilities": 3503307, "quarter": 3 }, { "assets": 14273144, "current_assets": 6119949, "current_liabilities": 2648650, "equity": 10914855, "fixed_assets": 8153195, "liabilities": 6604583, "long_term_liabilities": 3955933, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44862, "financing_cash_flow": 159371, "investing_cash_flow": -140270, "net_cash_flow": 3183871, "operating_cash_flow": 3411383, "quarter": 1 }, { "change_in_working_capital": -74952, "financing_cash_flow": -105689, "investing_cash_flow": -254023, "net_cash_flow": 2955053, "operating_cash_flow": 3408953, "quarter": 2 }, { "change_in_working_capital": -97801, "financing_cash_flow": -44711, "investing_cash_flow": -144595, "net_cash_flow": 3255446, "operating_cash_flow": 3527682, "quarter": 3 }, { "change_in_working_capital": -38521, "financing_cash_flow": 25642, "investing_cash_flow": -393032, "net_cash_flow": 3711357, "operating_cash_flow": 3974494, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9155096428991205, "current_ratio": 1.9708386631373345, "debt_to_equity_ratio": 0.6675551668701577, "profit_margin": 0.24087127204080927, "quarter": 1, "return_on_assets": 0.22051997225073822, "return_on_equity": 0.3012889813238039 }, { "asset_turnover_ratio": 0.9003446722824465, "current_ratio": 1.5106046513711064, "debt_to_equity_ratio": 0.649996136385686, "profit_margin": 0.24213367964077817, "quarter": 2, "return_on_assets": 0.2180037684447193, "return_on_equity": 0.2953236968311008 }, { "asset_turnover_ratio": 0.8854308958159913, "current_ratio": 1.5065114339835124, "debt_to_equity_ratio": 0.6289063403219566, "profit_margin": 0.24894718576561403, "quarter": 3, "return_on_assets": 0.22042552970331764, "return_on_equity": 0.2942027466353024 }, { "asset_turnover_ratio": 0.870764142784519, "current_ratio": 2.3105918109225456, "debt_to_equity_ratio": 0.6051003884156042, "profit_margin": 0.2611966874312369, "quarter": 4, "return_on_assets": 0.22744070962921695, "return_on_equity": 0.29741980081274555 } ], "income_statement": [ { "depreciation": 533342, "expenses": 7935133, "income_tax": 1135287, "marketing_expense": 1159729, "net_income": 4013328, "net_profit": 2878041, "operational_expense": 5232988, "product_revenue": 3823996, "quarter": 1, "rd_expense": 1173760, "revenue": 11948461, "salaries_expense": 2476355, "service_revenue": 8124465 }, { "depreciation": 477588, "expenses": 8046821, "income_tax": 1128205, "marketing_expense": 814968, "net_income": 4059570, "net_profit": 2931365, "operational_expense": 4130061, "product_revenue": 3303435, "quarter": 2, "rd_expense": 861960, "revenue": 12106391, "salaries_expense": 2466575, "service_revenue": 8802956 }, { "depreciation": 473994, "expenses": 8160082, "income_tax": 1052639, "marketing_expense": 1532237, "net_income": 4106327, "net_profit": 3053688, "operational_expense": 4514973, "product_revenue": 3361359, "quarter": 3, "rd_expense": 1600427, "revenue": 12266409, "salaries_expense": 3367195, "service_revenue": 8905050 }, { "depreciation": 728200, "expenses": 8274936, "income_tax": 907312, "marketing_expense": 837351, "net_income": 4153606, "net_profit": 3246294, "operational_expense": 5434083, "product_revenue": 3939896, "quarter": 4, "rd_expense": 981331, "revenue": 12428542, "salaries_expense": 3607847, "service_revenue": 8488646 } ], "market_conditions": { "gdp_growth": [ -0.0015190898888948756, -0.0029964220541551546, -0.009800998167202443, -0.014571827758669904 ], "inflation_rate": [ 0.023065295798600272, 0.02271495222416714, 0.018120641223881507, 0.02077694490816802 ], "interest_rate": [ 0.061181984553346384, 0.056948312342992635, 0.05502990272308087, 0.05588602978284498 ], "year": 2011 }, "random_event": { "description": "Anderson-Peterson Senior Leadership Change in 2011", "impact": 0.06, "type": "Senior Leadership Change" }, "year": 2011 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1996, "industry": "Advertising", "location": "North Rebeccaberg", "name": "Dunn LLC", "num_employees": 786, "region": "Latin America", "revenue_size": "Small", "website": "www.dunnllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 74829, "billable_hours_per_employee": 154, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 4159177, "net_revenue": 3327235, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 4233 }, { "average_project_size": 77749, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 3828084, "net_revenue": 3371861, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 4290 }, { "average_project_size": 104655, "billable_hours_per_employee": 130, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 4099537, "net_revenue": 3417087, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 4347 }, { "average_project_size": 173676, "billable_hours_per_employee": 128, "client_concentration": 0.4, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 4066049, "net_revenue": 3462919, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4406 } ], "balance_sheet": [ { "assets": 4197333, "current_assets": 1563539, "current_liabilities": 1238077, "equity": 2949510, "fixed_assets": 2633794, "liabilities": 2086709, "long_term_liabilities": 848632, "quarter": 1 }, { "assets": 4287932, "current_assets": 2118040, "current_liabilities": 859938, "equity": 3064987, "fixed_assets": 2169892, "liabilities": 2122661, "long_term_liabilities": 1262723, "quarter": 2 }, { "assets": 4380486, "current_assets": 1471550, "current_liabilities": 1100966, "equity": 3198557, "fixed_assets": 2908936, "liabilities": 2159233, "long_term_liabilities": 1058267, "quarter": 3 }, { "assets": 4475038, "current_assets": 1955813, "current_liabilities": 1016428, "equity": 3159608, "fixed_assets": 2519225, "liabilities": 2196436, "long_term_liabilities": 1180008, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54849, "financing_cash_flow": 102395, "investing_cash_flow": -366257, "net_cash_flow": 378096, "operating_cash_flow": 961439, "quarter": 1 }, { "change_in_working_capital": 30675, "financing_cash_flow": -135924, "investing_cash_flow": -176841, "net_cash_flow": 949253, "operating_cash_flow": 1092641, "quarter": 2 }, { "change_in_working_capital": -9652, "financing_cash_flow": -10671, "investing_cash_flow": -153680, "net_cash_flow": 789370, "operating_cash_flow": 1173745, "quarter": 3 }, { "change_in_working_capital": -27880, "financing_cash_flow": 12589, "investing_cash_flow": -389759, "net_cash_flow": 807957, "operating_cash_flow": 1021769, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7927021754051918, "current_ratio": 1.2628770262269633, "debt_to_equity_ratio": 0.7074764960959617, "profit_margin": 0.2521270664681034, "quarter": 1, "return_on_assets": 0.19986167406779495, "return_on_equity": 0.284415377469478 }, { "asset_turnover_ratio": 0.7863606512416708, "current_ratio": 2.463014775483814, "debt_to_equity_ratio": 0.6925513876567829, "profit_margin": 0.26683069082622324, "quarter": 2, "return_on_assets": 0.20982515580937383, "return_on_equity": 0.2935464326602364 }, { "asset_turnover_ratio": 0.7800702935701656, "current_ratio": 1.3365989503763058, "debt_to_equity_ratio": 0.6750647244992038, "profit_margin": 0.2860050095300471, "quarter": 3, "return_on_assets": 0.22310401174664182, "return_on_equity": 0.3055452818255232 }, { "asset_turnover_ratio": 0.773830076973648, "current_ratio": 1.9242022061572488, "debt_to_equity_ratio": 0.6951609186962433, "profit_margin": 0.2544113795327006, "quarter": 4, "return_on_assets": 0.1968711774067617, "return_on_equity": 0.2788339566174032 } ], "income_statement": [ { "depreciation": 122553, "expenses": 2156482, "income_tax": 331867, "marketing_expense": 218385, "net_income": 1170753, "net_profit": 838886, "operational_expense": 1169048, "product_revenue": 910235, "quarter": 1, "rd_expense": 231035, "revenue": 3327235, "salaries_expense": 1038720, "service_revenue": 2417000 }, { "depreciation": 192925, "expenses": 2174304, "income_tax": 297841, "marketing_expense": 366713, "net_income": 1197557, "net_profit": 899716, "operational_expense": 1140475, "product_revenue": 839244, "quarter": 2, "rd_expense": 385077, "revenue": 3371861, "salaries_expense": 838262, "service_revenue": 2532617 }, { "depreciation": 196441, "expenses": 2192274, "income_tax": 247509, "marketing_expense": 380044, "net_income": 1224813, "net_profit": 977304, "operational_expense": 1099283, "product_revenue": 1016347, "quarter": 3, "rd_expense": 287891, "revenue": 3417087, "salaries_expense": 726792, "service_revenue": 2400740 }, { "depreciation": 140763, "expenses": 2210393, "income_tax": 371520, "marketing_expense": 318851, "net_income": 1252526, "net_profit": 881006, "operational_expense": 1513902, "product_revenue": 1326539, "quarter": 4, "rd_expense": 223611, "revenue": 3462919, "salaries_expense": 732191, "service_revenue": 2136380 } ], "market_conditions": { "gdp_growth": [ 0.04478819621271181, 0.04068506757244439, 0.03613528063729601, 0.0494818247918983 ], "inflation_rate": [ 0.010753440192974766, 0.008206567432698032, 0.010005105852127608, 0.0056955550903932855 ], "interest_rate": [ 0.021182698726793403, 0.017203261970066133, 0.020187262086155323, 0.018055422681074358 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 78271, "billable_hours_per_employee": 160, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 3074825, "net_revenue": 2587071, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 3291 }, { "average_project_size": 112792, "billable_hours_per_employee": 144, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 3128677, "net_revenue": 2553843, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 3249 }, { "average_project_size": 106978, "billable_hours_per_employee": 128, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 3025951, "net_revenue": 2521042, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3207 }, { "average_project_size": 99668, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 2970029, "net_revenue": 2488663, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 3166 } ], "balance_sheet": [ { "assets": 2798939, "current_assets": 1153317, "current_liabilities": 536474, "equity": 2279641, "fixed_assets": 1645622, "liabilities": 1196417, "long_term_liabilities": 659943, "quarter": 1 }, { "assets": 2886532, "current_assets": 870181, "current_liabilities": 685124, "equity": 2299421, "fixed_assets": 2016351, "liabilities": 1218532, "long_term_liabilities": 533408, "quarter": 2 }, { "assets": 2976865, "current_assets": 1030391, "current_liabilities": 723709, "equity": 2381260, "fixed_assets": 1946474, "liabilities": 1241057, "long_term_liabilities": 517348, "quarter": 3 }, { "assets": 3070025, "current_assets": 1124977, "current_liabilities": 642094, "equity": 2439238, "fixed_assets": 1945048, "liabilities": 1263998, "long_term_liabilities": 621904, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43695, "financing_cash_flow": -15042, "investing_cash_flow": -340119, "net_cash_flow": 470980, "operating_cash_flow": 792020, "quarter": 1 }, { "change_in_working_capital": 15778, "financing_cash_flow": 184701, "investing_cash_flow": -201899, "net_cash_flow": 585347, "operating_cash_flow": 795493, "quarter": 2 }, { "change_in_working_capital": -67675, "financing_cash_flow": -178759, "investing_cash_flow": -258063, "net_cash_flow": 114985, "operating_cash_flow": 742431, "quarter": 3 }, { "change_in_working_capital": -48970, "financing_cash_flow": 100132, "investing_cash_flow": -389666, "net_cash_flow": 512258, "operating_cash_flow": 775490, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.924304173831584, "current_ratio": 2.149809683227892, "debt_to_equity_ratio": 0.5248269354692252, "profit_margin": 0.26173189680530606, "quarter": 1, "return_on_assets": 0.24191988464200184, "return_on_equity": 0.29702878655016296 }, { "asset_turnover_ratio": 0.8847443922326168, "current_ratio": 1.2701073090418669, "debt_to_equity_ratio": 0.5299299258378523, "profit_margin": 0.24724346798139119, "quarter": 2, "return_on_assets": 0.21874727181268042, "return_on_equity": 0.2745999971297122 }, { "asset_turnover_ratio": 0.8468781755302978, "current_ratio": 1.423764247784676, "debt_to_equity_ratio": 0.5211766039827654, "profit_margin": 0.25602588136175436, "quarter": 3, "return_on_assets": 0.21682273129617904, "return_on_equity": 0.2710548197172925 }, { "asset_turnover_ratio": 0.8106328124363809, "current_ratio": 1.752044093232455, "debt_to_equity_ratio": 0.5181937965872949, "profit_margin": 0.2544382264693934, "quarter": 4, "return_on_assets": 0.20625597511420918, "return_on_equity": 0.259593774777205 } ], "income_statement": [ { "depreciation": 114901, "expenses": 1675515, "income_tax": 234437, "marketing_expense": 241263, "net_income": 911556, "net_profit": 677119, "operational_expense": 940416, "product_revenue": 693039, "quarter": 1, "rd_expense": 334993, "revenue": 2587071, "salaries_expense": 644245, "service_revenue": 1894032 }, { "depreciation": 164072, "expenses": 1663310, "income_tax": 259112, "marketing_expense": 202223, "net_income": 890533, "net_profit": 631421, "operational_expense": 1127394, "product_revenue": 666491, "quarter": 2, "rd_expense": 252430, "revenue": 2553843, "salaries_expense": 742499, "service_revenue": 1887352 }, { "depreciation": 96979, "expenses": 1651195, "income_tax": 224395, "marketing_expense": 257580, "net_income": 869847, "net_profit": 645452, "operational_expense": 920883, "product_revenue": 896792, "quarter": 3, "rd_expense": 236235, "revenue": 2521042, "salaries_expense": 698538, "service_revenue": 1624250 }, { "depreciation": 142279, "expenses": 1639168, "income_tax": 216284, "marketing_expense": 285046, "net_income": 849495, "net_profit": 633211, "operational_expense": 841860, "product_revenue": 650845, "quarter": 4, "rd_expense": 326786, "revenue": 2488663, "salaries_expense": 689187, "service_revenue": 1837818 } ], "market_conditions": { "gdp_growth": [ 0.05727700959259557, 0.058273777975110255, 0.06836770487316984, 0.056249754398617055 ], "inflation_rate": [ 0.003918998896084235, 0.011035567431482755, 0.006987015520377517, 0.004849037008661997 ], "interest_rate": [ 0.01675684564867465, 0.017045737800308613, 0.0225523514623439, 0.015886165712372474 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 82126, "billable_hours_per_employee": 108, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 5607558, "net_revenue": 4806054, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 6115 }, { "average_project_size": 60466, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 5404545, "net_revenue": 4753526, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 6048 }, { "average_project_size": 160199, "billable_hours_per_employee": 149, "client_concentration": 0.11, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 5450195, "net_revenue": 4701573, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 5982 }, { "average_project_size": 150133, "billable_hours_per_employee": 117, "client_concentration": 0.35, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 5991634, "net_revenue": 4650187, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 5916 } ], "balance_sheet": [ { "assets": 5095070, "current_assets": 1704650, "current_liabilities": 1682684, "equity": 3475545, "fixed_assets": 3390420, "liabilities": 3007191, "long_term_liabilities": 1324507, "quarter": 1 }, { "assets": 5234193, "current_assets": 2422096, "current_liabilities": 1635468, "equity": 3576319, "fixed_assets": 2812097, "liabilities": 3043168, "long_term_liabilities": 1407700, "quarter": 2 }, { "assets": 5377115, "current_assets": 1967987, "current_liabilities": 1698802, "equity": 3627826, "fixed_assets": 3409128, "liabilities": 3079575, "long_term_liabilities": 1380773, "quarter": 3 }, { "assets": 5523940, "current_assets": 2225275, "current_liabilities": 1860474, "equity": 3735204, "fixed_assets": 3298665, "liabilities": 3116418, "long_term_liabilities": 1255944, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91637, "financing_cash_flow": -8818, "investing_cash_flow": -185093, "net_cash_flow": 1281437, "operating_cash_flow": 1643369, "quarter": 1 }, { "change_in_working_capital": -46356, "financing_cash_flow": -195145, "investing_cash_flow": -492004, "net_cash_flow": 1361973, "operating_cash_flow": 1655881, "quarter": 2 }, { "change_in_working_capital": 72628, "financing_cash_flow": -116364, "investing_cash_flow": -498589, "net_cash_flow": 1258775, "operating_cash_flow": 1589439, "quarter": 3 }, { "change_in_working_capital": 98920, "financing_cash_flow": -170441, "investing_cash_flow": -103152, "net_cash_flow": 1361038, "operating_cash_flow": 1582110, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9432753622619513, "current_ratio": 1.013054144450176, "debt_to_equity_ratio": 0.8652430050538836, "profit_margin": 0.2887329189393211, "quarter": 1, "return_on_assets": 0.2723546487094387, "return_on_equity": 0.39926572667020566 }, { "asset_turnover_ratio": 0.9081678875807598, "current_ratio": 1.4809803676990316, "debt_to_equity_ratio": 0.850921855684574, "profit_margin": 0.2914245130877584, "quarter": 2, "return_on_assets": 0.26466238444016105, "return_on_equity": 0.3873519112808449 }, { "asset_turnover_ratio": 0.8743672024868354, "current_ratio": 1.1584557823689872, "debt_to_equity_ratio": 0.8488761588896491, "profit_margin": 0.28294487823543313, "quarter": 3, "return_on_assets": 0.24739772164069393, "return_on_equity": 0.36668958213541664 }, { "asset_turnover_ratio": 0.8418243138050016, "current_ratio": 1.1960796012199042, "debt_to_equity_ratio": 0.8343367591167712, "profit_margin": 0.28551152889120374, "quarter": 4, "return_on_assets": 0.24035054689225444, "return_on_equity": 0.35545100080209807 } ], "income_statement": [ { "depreciation": 255703, "expenses": 2903110, "income_tax": 515278, "marketing_expense": 491395, "net_income": 1902944, "net_profit": 1387666, "operational_expense": 1472035, "product_revenue": 1025211, "quarter": 1, "rd_expense": 393180, "revenue": 4806054, "salaries_expense": 1284016, "service_revenue": 3780843 }, { "depreciation": 270587, "expenses": 2898545, "income_tax": 469687, "marketing_expense": 353781, "net_income": 1854981, "net_profit": 1385294, "operational_expense": 1652733, "product_revenue": 1140853, "quarter": 2, "rd_expense": 371313, "revenue": 4753526, "salaries_expense": 1105424, "service_revenue": 3612673 }, { "depreciation": 259153, "expenses": 2893988, "income_tax": 477299, "marketing_expense": 475389, "net_income": 1807585, "net_profit": 1330286, "operational_expense": 1992614, "product_revenue": 1206461, "quarter": 3, "rd_expense": 481566, "revenue": 4701573, "salaries_expense": 1090549, "service_revenue": 3495112 }, { "depreciation": 254428, "expenses": 2889438, "income_tax": 433067, "marketing_expense": 496384, "net_income": 1760749, "net_profit": 1327682, "operational_expense": 1473140, "product_revenue": 1088936, "quarter": 4, "rd_expense": 308705, "revenue": 4650187, "salaries_expense": 1273905, "service_revenue": 3561251 } ], "market_conditions": { "gdp_growth": [ 0.030869753922905703, 0.031799942516806734, 0.042187221495811646, 0.05032324126901995 ], "inflation_rate": [ 0.01230873366524551, 0.009044361358584633, 0.00951805108090072, 0.010907618041650156 ], "interest_rate": [ 0.015578499426747532, 0.01591457186196945, 0.015353110108199182, 0.021791336749869956 ], "year": 1998 }, "random_event": { "description": "Dunn LLC New Ad Campaign Launch in 1998", "impact": -0.04, "type": "New Ad Campaign Launch" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 102240, "billable_hours_per_employee": 124, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 5373820, "net_revenue": 4232888, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 5385 }, { "average_project_size": 108354, "billable_hours_per_employee": 157, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 5242957, "net_revenue": 4105928, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 5224 }, { "average_project_size": 173296, "billable_hours_per_employee": 85, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 4440240, "net_revenue": 3982776, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 5067 }, { "average_project_size": 58226, "billable_hours_per_employee": 86, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 4974591, "net_revenue": 3863317, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 4915 } ], "balance_sheet": [ { "assets": 6220379, "current_assets": 2002314, "current_liabilities": 1522838, "equity": 4259137, "fixed_assets": 4218065, "liabilities": 3092876, "long_term_liabilities": 1570038, "quarter": 1 }, { "assets": 6359941, "current_assets": 2576434, "current_liabilities": 1590922, "equity": 4279362, "fixed_assets": 3783507, "liabilities": 3166492, "long_term_liabilities": 1575570, "quarter": 2 }, { "assets": 6502634, "current_assets": 2015197, "current_liabilities": 1432133, "equity": 4260091, "fixed_assets": 4487437, "liabilities": 3241859, "long_term_liabilities": 1809726, "quarter": 3 }, { "assets": 6648528, "current_assets": 2327661, "current_liabilities": 1587992, "equity": 4308507, "fixed_assets": 4320867, "liabilities": 3319021, "long_term_liabilities": 1731029, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39982, "financing_cash_flow": 129242, "investing_cash_flow": -225118, "net_cash_flow": 1280573, "operating_cash_flow": 1381505, "quarter": 1 }, { "change_in_working_capital": 1345, "financing_cash_flow": 26589, "investing_cash_flow": -355610, "net_cash_flow": 658641, "operating_cash_flow": 1239516, "quarter": 2 }, { "change_in_working_capital": 76058, "financing_cash_flow": -167576, "investing_cash_flow": -374690, "net_cash_flow": 857571, "operating_cash_flow": 1228932, "quarter": 3 }, { "change_in_working_capital": 23877, "financing_cash_flow": 41382, "investing_cash_flow": -169344, "net_cash_flow": 836483, "operating_cash_flow": 1124805, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.680487153596268, "current_ratio": 1.3148568659305848, "debt_to_equity_ratio": 0.7261743400130121, "profit_margin": 0.2673432417772452, "quarter": 1, "return_on_assets": 0.18192364163019648, "return_on_equity": 0.26569560922787877 }, { "asset_turnover_ratio": 0.6455921525058173, "current_ratio": 1.6194596592416222, "debt_to_equity_ratio": 0.7399448796339267, "profit_margin": 0.2644744379346155, "quarter": 2, "return_on_assets": 0.1707426216689746, "return_on_equity": 0.25375581687176735 }, { "asset_turnover_ratio": 0.6124865708265297, "current_ratio": 1.4071297847336806, "debt_to_equity_ratio": 0.7609835095071913, "profit_margin": 0.25090941594505944, "quarter": 3, "return_on_assets": 0.15367864776027684, "return_on_equity": 0.23457620975702162 }, { "asset_turnover_ratio": 0.5810785485147991, "current_ratio": 1.4657888704728992, "debt_to_equity_ratio": 0.7703413270536639, "profit_margin": 0.2534091817989567, "quarter": 4, "return_on_assets": 0.1472506395400606, "return_on_equity": 0.22722488323681497 } ], "income_statement": [ { "depreciation": 249871, "expenses": 2708298, "income_tax": 392956, "marketing_expense": 343186, "net_income": 1524590, "net_profit": 1131634, "operational_expense": 1506500, "product_revenue": 949733, "quarter": 1, "rd_expense": 473692, "revenue": 4232888, "salaries_expense": 946624, "service_revenue": 3283155 }, { "depreciation": 153603, "expenses": 2635340, "income_tax": 384675, "marketing_expense": 264322, "net_income": 1470588, "net_profit": 1085913, "operational_expense": 1787394, "product_revenue": 1583048, "quarter": 2, "rd_expense": 490462, "revenue": 4105928, "salaries_expense": 974176, "service_revenue": 2522880 }, { "depreciation": 229616, "expenses": 2564348, "income_tax": 419112, "marketing_expense": 347634, "net_income": 1418428, "net_profit": 999316, "operational_expense": 1701344, "product_revenue": 1269609, "quarter": 3, "rd_expense": 424514, "revenue": 3982776, "salaries_expense": 1045943, "service_revenue": 2713167 }, { "depreciation": 145805, "expenses": 2495269, "income_tax": 389048, "marketing_expense": 333279, "net_income": 1368048, "net_profit": 979000, "operational_expense": 1292406, "product_revenue": 923377, "quarter": 4, "rd_expense": 387178, "revenue": 3863317, "salaries_expense": 802197, "service_revenue": 2939940 } ], "market_conditions": { "gdp_growth": [ 0.03620345653331608, 0.03751763792055781, 0.03062604663800196, 0.030088209602136526 ], "inflation_rate": [ 0.012597199558518679, 0.010856194936199158, 0.011216186026130188, 0.010646486063484725 ], "interest_rate": [ 0.019340247185561713, 0.019936221527332407, 0.01625799633089364, 0.01318506981387995 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 150051, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 890418, "net_revenue": 788922, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 1004 }, { "average_project_size": 125894, "billable_hours_per_employee": 116, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 930952, "net_revenue": 772598, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 983 }, { "average_project_size": 97990, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 918864, "net_revenue": 756612, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 963 }, { "average_project_size": 131628, "billable_hours_per_employee": 81, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 874195, "net_revenue": 740957, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 943 } ], "balance_sheet": [ { "assets": 1128030, "current_assets": 519040, "current_liabilities": 264066, "equity": 831377, "fixed_assets": 608990, "liabilities": 479193, "long_term_liabilities": 215127, "quarter": 1 }, { "assets": 1154134, "current_assets": 556038, "current_liabilities": 261799, "equity": 839595, "fixed_assets": 598096, "liabilities": 491497, "long_term_liabilities": 229698, "quarter": 2 }, { "assets": 1180842, "current_assets": 555146, "current_liabilities": 259249, "equity": 855633, "fixed_assets": 625696, "liabilities": 504116, "long_term_liabilities": 244867, "quarter": 3 }, { "assets": 1208168, "current_assets": 471237, "current_liabilities": 289383, "equity": 861353, "fixed_assets": 736931, "liabilities": 517060, "long_term_liabilities": 227677, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94512, "financing_cash_flow": -66226, "investing_cash_flow": -474117, "net_cash_flow": -71165, "operating_cash_flow": 230745, "quarter": 1 }, { "change_in_working_capital": -89637, "financing_cash_flow": 135324, "investing_cash_flow": -162054, "net_cash_flow": 284360, "operating_cash_flow": 214639, "quarter": 2 }, { "change_in_working_capital": -88446, "financing_cash_flow": 115653, "investing_cash_flow": -229719, "net_cash_flow": -227702, "operating_cash_flow": 206100, "quarter": 3 }, { "change_in_working_capital": 20565, "financing_cash_flow": -3277, "investing_cash_flow": -157697, "net_cash_flow": -162928, "operating_cash_flow": 200756, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6993803356293715, "current_ratio": 1.9655692137571668, "debt_to_equity_ratio": 0.5763847207704808, "profit_margin": 0.23137902099320337, "quarter": 1, "return_on_assets": 0.16182193735982198, "return_on_equity": 0.21956344714852588 }, { "asset_turnover_ratio": 0.6694179358722644, "current_ratio": 2.123911856042231, "debt_to_equity_ratio": 0.585397721520495, "profit_margin": 0.2290427880993738, "quarter": 2, "return_on_assets": 0.15332535043591125, "return_on_equity": 0.21076590498990586 }, { "asset_turnover_ratio": 0.6407394045943487, "current_ratio": 2.1413621653313997, "debt_to_equity_ratio": 0.5891731618579461, "profit_margin": 0.2364580524760379, "quarter": 3, "return_on_assets": 0.15150799175503582, "return_on_equity": 0.20909315091867658 }, { "asset_turnover_ratio": 0.6132897080538469, "current_ratio": 1.6284197758679673, "debt_to_equity_ratio": 0.6002881513154305, "profit_margin": 0.22976367049639856, "quarter": 4, "return_on_assets": 0.14091169440011653, "return_on_equity": 0.19764835090839644 } ], "income_statement": [ { "depreciation": 48205, "expenses": 532538, "income_tax": 73844, "marketing_expense": 84496, "net_income": 256384, "net_profit": 182540, "operational_expense": 276925, "product_revenue": 191787, "quarter": 1, "rd_expense": 97116, "revenue": 788922, "salaries_expense": 236463, "service_revenue": 597135 }, { "depreciation": 37681, "expenses": 527288, "income_tax": 68352, "marketing_expense": 96809, "net_income": 245310, "net_profit": 176958, "operational_expense": 323591, "product_revenue": 294347, "quarter": 2, "rd_expense": 79168, "revenue": 772598, "salaries_expense": 229534, "service_revenue": 478251 }, { "depreciation": 27193, "expenses": 522090, "income_tax": 55615, "marketing_expense": 81854, "net_income": 234522, "net_profit": 178907, "operational_expense": 280624, "product_revenue": 269269, "quarter": 3, "rd_expense": 100238, "revenue": 756612, "salaries_expense": 167836, "service_revenue": 487343 }, { "depreciation": 30511, "expenses": 516943, "income_tax": 53769, "marketing_expense": 100952, "net_income": 224014, "net_profit": 170245, "operational_expense": 331022, "product_revenue": 236941, "quarter": 4, "rd_expense": 57301, "revenue": 740957, "salaries_expense": 210784, "service_revenue": 504016 } ], "market_conditions": { "gdp_growth": [ 0.04236415497124644, 0.033126133759923765, 0.04048106759543216, 0.040741672371537994 ], "inflation_rate": [ 0.0033627720300184105, 0.0071833235288742015, 0.002874783435981525, 0.00984235674807553 ], "interest_rate": [ 0.01576778092929208, 0.013996192721003402, 0.013935434127105639, 0.013291472016102493 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 163463, "billable_hours_per_employee": 84, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 3529115, "net_revenue": 2846952, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 3622 }, { "average_project_size": 143954, "billable_hours_per_employee": 86, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 3178022, "net_revenue": 2786942, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 3546 }, { "average_project_size": 158684, "billable_hours_per_employee": 84, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 3309453, "net_revenue": 2728197, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 3471 }, { "average_project_size": 148256, "billable_hours_per_employee": 108, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 3246330, "net_revenue": 2670690, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 3398 } ], "balance_sheet": [ { "assets": 4106175, "current_assets": 1711232, "current_liabilities": 904870, "equity": 2637069, "fixed_assets": 2394943, "liabilities": 2174456, "long_term_liabilities": 1269586, "quarter": 1 }, { "assets": 4216640, "current_assets": 1829666, "current_liabilities": 1246486, "equity": 2701264, "fixed_assets": 2386974, "liabilities": 2218332, "long_term_liabilities": 971846, "quarter": 2 }, { "assets": 4330078, "current_assets": 1674193, "current_liabilities": 1177075, "equity": 2766316, "fixed_assets": 2655885, "liabilities": 2263094, "long_term_liabilities": 1086019, "quarter": 3 }, { "assets": 4446567, "current_assets": 1864000, "current_liabilities": 1006430, "equity": 2782889, "fixed_assets": 2582567, "liabilities": 2308759, "long_term_liabilities": 1302329, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99755, "financing_cash_flow": 186773, "investing_cash_flow": -153319, "net_cash_flow": 618260, "operating_cash_flow": 859538, "quarter": 1 }, { "change_in_working_capital": -19416, "financing_cash_flow": 139177, "investing_cash_flow": -349926, "net_cash_flow": 459607, "operating_cash_flow": 885142, "quarter": 2 }, { "change_in_working_capital": 71452, "financing_cash_flow": 198733, "investing_cash_flow": -100141, "net_cash_flow": 722550, "operating_cash_flow": 804852, "quarter": 3 }, { "change_in_working_capital": 3496, "financing_cash_flow": 186530, "investing_cash_flow": -116849, "net_cash_flow": 396712, "operating_cash_flow": 752003, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6933343074759356, "current_ratio": 1.8911357432559373, "debt_to_equity_ratio": 0.8245730392340891, "profit_margin": 0.24775619680275607, "quarter": 1, "return_on_assets": 0.1717778711331105, "return_on_equity": 0.2674749883298465 }, { "asset_turnover_ratio": 0.660939041511725, "current_ratio": 1.467859245912108, "debt_to_equity_ratio": 0.8212199918260489, "profit_margin": 0.2522320163103502, "quarter": 2, "return_on_assets": 0.16670998709873264, "return_on_equity": 0.26023224682963236 }, { "asset_turnover_ratio": 0.6300572414630868, "current_ratio": 1.4223333262536373, "debt_to_equity_ratio": 0.8180894735091725, "profit_margin": 0.25633486144878836, "quarter": 3, "return_on_assets": 0.16150563569524615, "return_on_equity": 0.2528026443833604 }, { "asset_turnover_ratio": 0.6006184096630052, "current_ratio": 1.85209105451944, "debt_to_equity_ratio": 0.8296266936985269, "profit_margin": 0.24154095009154938, "quarter": 4, "return_on_assets": 0.1450739413124777, "return_on_equity": 0.2318026338815526 } ], "income_statement": [ { "depreciation": 154188, "expenses": 1877151, "income_tax": 264451, "marketing_expense": 200231, "net_income": 969801, "net_profit": 705350, "operational_expense": 983953, "product_revenue": 771752, "quarter": 1, "rd_expense": 331272, "revenue": 2846952, "salaries_expense": 741708, "service_revenue": 2075200 }, { "depreciation": 182186, "expenses": 1834978, "income_tax": 249008, "marketing_expense": 283571, "net_income": 951964, "net_profit": 702956, "operational_expense": 1227545, "product_revenue": 781077, "quarter": 2, "rd_expense": 343142, "revenue": 2786942, "salaries_expense": 746511, "service_revenue": 2005865 }, { "depreciation": 105520, "expenses": 1793752, "income_tax": 235113, "marketing_expense": 289404, "net_income": 934445, "net_profit": 699332, "operational_expense": 928041, "product_revenue": 639820, "quarter": 3, "rd_expense": 345472, "revenue": 2728197, "salaries_expense": 726367, "service_revenue": 2088377 }, { "depreciation": 106922, "expenses": 1753453, "income_tax": 272156, "marketing_expense": 232303, "net_income": 917237, "net_profit": 645081, "operational_expense": 1103308, "product_revenue": 854840, "quarter": 4, "rd_expense": 238256, "revenue": 2670690, "salaries_expense": 810933, "service_revenue": 1815850 } ], "market_conditions": { "gdp_growth": [ 0.03803654327206903, 0.04317593226749611, 0.0446787006881535, 0.048763097445066836 ], "inflation_rate": [ 0.0038844829444252063, 0.008055525050373484, 0.004925201190496955, 0.004297378875513263 ], "interest_rate": [ 0.01591069126073823, 0.01498154432563184, 0.01634872728475117, 0.010215353426705489 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 157862, "billable_hours_per_employee": 153, "client_concentration": 0.11, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 5276366, "net_revenue": 4143270, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 5271 }, { "average_project_size": 168567, "billable_hours_per_employee": 118, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 4916917, "net_revenue": 4132831, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 5258 }, { "average_project_size": 187585, "billable_hours_per_employee": 99, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 5224787, "net_revenue": 4122418, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 5245 }, { "average_project_size": 69132, "billable_hours_per_employee": 142, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 5330016, "net_revenue": 4112032, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 5232 } ], "balance_sheet": [ { "assets": 4796844, "current_assets": 1618963, "current_liabilities": 1095415, "equity": 3563058, "fixed_assets": 3177881, "liabilities": 2310411, "long_term_liabilities": 1214996, "quarter": 1 }, { "assets": 4891758, "current_assets": 1511626, "current_liabilities": 1011316, "equity": 3610180, "fixed_assets": 3380132, "liabilities": 2335573, "long_term_liabilities": 1324257, "quarter": 2 }, { "assets": 4988551, "current_assets": 1520183, "current_liabilities": 1282492, "equity": 3656380, "fixed_assets": 3468368, "liabilities": 2361008, "long_term_liabilities": 1078516, "quarter": 3 }, { "assets": 5087259, "current_assets": 2033961, "current_liabilities": 987346, "equity": 3801433, "fixed_assets": 3053298, "liabilities": 2386720, "long_term_liabilities": 1399374, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93625, "financing_cash_flow": -40732, "investing_cash_flow": -213152, "net_cash_flow": 981883, "operating_cash_flow": 1262796, "quarter": 1 }, { "change_in_working_capital": 96748, "financing_cash_flow": 180133, "investing_cash_flow": -391073, "net_cash_flow": 911953, "operating_cash_flow": 1213375, "quarter": 2 }, { "change_in_working_capital": 62672, "financing_cash_flow": 111090, "investing_cash_flow": -352385, "net_cash_flow": 775993, "operating_cash_flow": 1213419, "quarter": 3 }, { "change_in_working_capital": 55113, "financing_cash_flow": -112738, "investing_cash_flow": -176499, "net_cash_flow": 989259, "operating_cash_flow": 1240235, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8637491650760375, "current_ratio": 1.477944888466928, "debt_to_equity_ratio": 0.6484348556773424, "profit_margin": 0.2598491046926703, "quarter": 1, "return_on_assets": 0.22444444722404983, "return_on_equity": 0.30216319801698427 }, { "asset_turnover_ratio": 0.8448559802018006, "current_ratio": 1.494711840809401, "debt_to_equity_ratio": 0.6469408727542671, "profit_margin": 0.2550297846681851, "quarter": 2, "return_on_assets": 0.21546343870649365, "return_on_equity": 0.2919508168567772 }, { "asset_turnover_ratio": 0.8263758353878712, "current_ratio": 1.1853352691478778, "debt_to_equity_ratio": 0.6457228187442224, "profit_margin": 0.2495712467779832, "quarter": 3, "return_on_assets": 0.20623964754494842, "return_on_equity": 0.2813813115704604 }, { "asset_turnover_ratio": 0.8083001081722004, "current_ratio": 2.060028601928807, "debt_to_equity_ratio": 0.6278474459499878, "profit_margin": 0.2677250566143454, "quarter": 4, "return_on_assets": 0.21640219222178386, "return_on_equity": 0.2895997377830939 } ], "income_statement": [ { "depreciation": 186171, "expenses": 2711038, "income_tax": 355607, "marketing_expense": 339873, "net_income": 1432232, "net_profit": 1076625, "operational_expense": 1688099, "product_revenue": 1276690, "quarter": 1, "rd_expense": 297488, "revenue": 4143270, "salaries_expense": 1208834, "service_revenue": 2866580 }, { "depreciation": 159380, "expenses": 2694010, "income_tax": 384826, "marketing_expense": 292953, "net_income": 1438821, "net_profit": 1053995, "operational_expense": 1796986, "product_revenue": 1123602, "quarter": 2, "rd_expense": 289538, "revenue": 4132831, "salaries_expense": 828399, "service_revenue": 3009229 }, { "depreciation": 184582, "expenses": 2677090, "income_tax": 416491, "marketing_expense": 497737, "net_income": 1445328, "net_profit": 1028837, "operational_expense": 1853724, "product_revenue": 1636560, "quarter": 3, "rd_expense": 461995, "revenue": 4122418, "salaries_expense": 1016006, "service_revenue": 2485858 }, { "depreciation": 139341, "expenses": 2660276, "income_tax": 350862, "marketing_expense": 349628, "net_income": 1451756, "net_profit": 1100894, "operational_expense": 1367517, "product_revenue": 1511854, "quarter": 4, "rd_expense": 317326, "revenue": 4112032, "salaries_expense": 898297, "service_revenue": 2600178 } ], "market_conditions": { "gdp_growth": [ 0.055347639352570394, 0.04836433646180865, 0.06746477021941442, 0.0511707508367802 ], "inflation_rate": [ 0.009417021702740532, 0.00788759621152401, 0.007543466080934507, 0.011414911824522828 ], "interest_rate": [ 0.012504543960940548, 0.014304721889325614, 0.015023258951951406, 0.018842932585754632 ], "year": 2002 }, "random_event": { "description": "Dunn LLC Industry Recognition in 2002", "impact": -0.09, "type": "Industry Recognition" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 185148, "billable_hours_per_employee": 93, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 4007007, "net_revenue": 3400723, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 4327 }, { "average_project_size": 58862, "billable_hours_per_employee": 89, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 4015887, "net_revenue": 3442341, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 4380 }, { "average_project_size": 88653, "billable_hours_per_employee": 142, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 3905927, "net_revenue": 3484468, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 4433 }, { "average_project_size": 54663, "billable_hours_per_employee": 86, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 4402400, "net_revenue": 3527112, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 4487 } ], "balance_sheet": [ { "assets": 4818620, "current_assets": 1654763, "current_liabilities": 940189, "equity": 3473412, "fixed_assets": 3163857, "liabilities": 2288460, "long_term_liabilities": 1348271, "quarter": 1 }, { "assets": 4973005, "current_assets": 1963118, "current_liabilities": 1196830, "equity": 3540882, "fixed_assets": 3009887, "liabilities": 2347523, "long_term_liabilities": 1150693, "quarter": 2 }, { "assets": 5132337, "current_assets": 2535705, "current_liabilities": 1242593, "equity": 3668871, "fixed_assets": 2596632, "liabilities": 2408110, "long_term_liabilities": 1165517, "quarter": 3 }, { "assets": 5296773, "current_assets": 2186747, "current_liabilities": 1423358, "equity": 3820978, "fixed_assets": 3110026, "liabilities": 2470260, "long_term_liabilities": 1046902, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55666, "financing_cash_flow": 31054, "investing_cash_flow": -192179, "net_cash_flow": 1020505, "operating_cash_flow": 1056853, "quarter": 1 }, { "change_in_working_capital": -80689, "financing_cash_flow": 183526, "investing_cash_flow": -283768, "net_cash_flow": 770263, "operating_cash_flow": 1135874, "quarter": 2 }, { "change_in_working_capital": -39249, "financing_cash_flow": 12289, "investing_cash_flow": -118197, "net_cash_flow": 1058290, "operating_cash_flow": 1091982, "quarter": 3 }, { "change_in_working_capital": -16695, "financing_cash_flow": -119340, "investing_cash_flow": -267521, "net_cash_flow": 644630, "operating_cash_flow": 1124194, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.705746251001324, "current_ratio": 1.760032291379712, "debt_to_equity_ratio": 0.6588507208473973, "profit_margin": 0.27736807731767626, "quarter": 1, "return_on_assets": 0.1957514807143954, "return_on_equity": 0.27156352312941856 }, { "asset_turnover_ratio": 0.6922054170466347, "current_ratio": 1.6402646992471779, "debt_to_equity_ratio": 0.6629769080133142, "profit_margin": 0.26592368391161714, "quarter": 2, "return_on_assets": 0.1840738145246184, "return_on_equity": 0.25852315891916194 }, { "asset_turnover_ratio": 0.6789242405555208, "current_ratio": 2.0406561118564164, "debt_to_equity_ratio": 0.6563626794182733, "profit_margin": 0.27110135607501634, "quarter": 3, "return_on_assets": 0.1840572822868023, "return_on_equity": 0.2574753922937056 }, { "asset_turnover_ratio": 0.6658982742888925, "current_ratio": 1.5363295811735347, "debt_to_equity_ratio": 0.6464994040792698, "profit_margin": 0.28194880117217713, "quarter": 4, "return_on_assets": 0.1877492201383748, "return_on_equity": 0.26026451866511663 } ], "income_statement": [ { "depreciation": 113601, "expenses": 2221440, "income_tax": 236031, "marketing_expense": 413131, "net_income": 1179283, "net_profit": 943252, "operational_expense": 1145490, "product_revenue": 1336515, "quarter": 1, "rd_expense": 315691, "revenue": 3400723, "salaries_expense": 847896, "service_revenue": 2064208 }, { "depreciation": 220474, "expenses": 2233465, "income_tax": 293476, "marketing_expense": 334545, "net_income": 1208876, "net_profit": 915400, "operational_expense": 1356592, "product_revenue": 996363, "quarter": 2, "rd_expense": 413081, "revenue": 3442341, "salaries_expense": 672027, "service_revenue": 2445978 }, { "depreciation": 147338, "expenses": 2245556, "income_tax": 294268, "marketing_expense": 397987, "net_income": 1238912, "net_profit": 944644, "operational_expense": 1136460, "product_revenue": 784456, "quarter": 3, "rd_expense": 287583, "revenue": 3484468, "salaries_expense": 899358, "service_revenue": 2700012 }, { "depreciation": 129729, "expenses": 2257713, "income_tax": 274934, "marketing_expense": 288548, "net_income": 1269399, "net_profit": 994465, "operational_expense": 1446695, "product_revenue": 855270, "quarter": 4, "rd_expense": 330674, "revenue": 3527112, "salaries_expense": 1113334, "service_revenue": 2671842 } ], "market_conditions": { "gdp_growth": [ 0.055075293147152066, 0.05828586171611975, 0.05839285162395267, 0.05094962728316714 ], "inflation_rate": [ 0.004330193398504284, 0.004290988583997204, 0.007669887873073461, 0.011431395031563395 ], "interest_rate": [ 0.01199278219117603, 0.009198767581774321, 0.005558650214432614, 0.010397580702240568 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 1995, "industry": "Advertising", "location": "Hartmanstad", "name": "Evans, Hill and Vaughn", "num_employees": 529, "region": "Europe", "revenue_size": "Small", "website": "www.evans,hillandvaughn.com" }

[ { "advertising_kpis": [ { "average_project_size": 86557, "billable_hours_per_employee": 96, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 5679699, "net_revenue": 4736969, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 8955 }, { "average_project_size": 187861, "billable_hours_per_employee": 119, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 5797051, "net_revenue": 4852868, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 9174 }, { "average_project_size": 81762, "billable_hours_per_employee": 137, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 6357064, "net_revenue": 4971603, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 9398 }, { "average_project_size": 82600, "billable_hours_per_employee": 152, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 5897875, "net_revenue": 5093244, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 9628 } ], "balance_sheet": [ { "assets": 6174660, "current_assets": 2494798, "current_liabilities": 1438796, "equity": 3648917, "fixed_assets": 3679862, "liabilities": 3263611, "long_term_liabilities": 1824815, "quarter": 1 }, { "assets": 6276331, "current_assets": 3025438, "current_liabilities": 1860946, "equity": 3654374, "fixed_assets": 3250893, "liabilities": 3353679, "long_term_liabilities": 1492733, "quarter": 2 }, { "assets": 6379676, "current_assets": 2854753, "current_liabilities": 1932298, "equity": 3745784, "fixed_assets": 3524923, "liabilities": 3446232, "long_term_liabilities": 1513934, "quarter": 3 }, { "assets": 6484723, "current_assets": 2312188, "current_liabilities": 1815743, "equity": 3740520, "fixed_assets": 4172535, "liabilities": 3541340, "long_term_liabilities": 1725597, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86788, "financing_cash_flow": 35413, "investing_cash_flow": -204160, "net_cash_flow": 937216, "operating_cash_flow": 940242, "quarter": 1 }, { "change_in_working_capital": 61058, "financing_cash_flow": 102564, "investing_cash_flow": -166661, "net_cash_flow": 678522, "operating_cash_flow": 987695, "quarter": 2 }, { "change_in_working_capital": 1593, "financing_cash_flow": -151125, "investing_cash_flow": -163284, "net_cash_flow": 524394, "operating_cash_flow": 1062180, "quarter": 3 }, { "change_in_working_capital": 65794, "financing_cash_flow": -151617, "investing_cash_flow": -149120, "net_cash_flow": 888933, "operating_cash_flow": 1133656, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7671627263687393, "current_ratio": 1.7339483846215864, "debt_to_equity_ratio": 0.8944053811034891, "profit_margin": 0.15576796048274752, "quarter": 1, "return_on_assets": 0.11949937324484262, "return_on_equity": 0.20221561630478305 }, { "asset_turnover_ratio": 0.7732014133735139, "current_ratio": 1.6257527085686527, "debt_to_equity_ratio": 0.9177164132625725, "profit_margin": 0.15078135238790752, "quarter": 2, "return_on_assets": 0.11658435477669996, "return_on_equity": 0.200231831772008 }, { "asset_turnover_ratio": 0.7792876942340019, "current_ratio": 1.477387545813327, "debt_to_equity_ratio": 0.9200295585650428, "profit_margin": 0.163395991192378, "quarter": 3, "return_on_assets": 0.12733248522338753, "return_on_equity": 0.21686781725801593 }, { "asset_turnover_ratio": 0.785421983329126, "current_ratio": 1.273411490502786, "debt_to_equity_ratio": 0.9467507191513479, "profit_margin": 0.15650870054527136, "quarter": 4, "return_on_assets": 0.12292537399053129, "return_on_equity": 0.2131086052206645 } ], "income_statement": [ { "depreciation": 202374, "expenses": 3764152, "income_tax": 234949, "marketing_expense": 732705, "net_income": 972817, "net_profit": 737868, "operational_expense": 2587579, "product_revenue": 1503629, "quarter": 1, "rd_expense": 611205, "revenue": 4736969, "salaries_expense": 1165687, "service_revenue": 3233340 }, { "depreciation": 255973, "expenses": 3854149, "income_tax": 266997, "marketing_expense": 721468, "net_income": 998719, "net_profit": 731722, "operational_expense": 2152805, "product_revenue": 1884926, "quarter": 2, "rd_expense": 613719, "revenue": 4852868, "salaries_expense": 1435487, "service_revenue": 2967942 }, { "depreciation": 249840, "expenses": 3946297, "income_tax": 212966, "marketing_expense": 644996, "net_income": 1025306, "net_profit": 812340, "operational_expense": 2700673, "product_revenue": 1788709, "quarter": 3, "rd_expense": 536303, "revenue": 4971603, "salaries_expense": 1449026, "service_revenue": 3182894 }, { "depreciation": 336519, "expenses": 4040649, "income_tax": 255458, "marketing_expense": 458626, "net_income": 1052595, "net_profit": 797137, "operational_expense": 2445024, "product_revenue": 1266467, "quarter": 4, "rd_expense": 645178, "revenue": 5093244, "salaries_expense": 1258112, "service_revenue": 3826777 } ], "market_conditions": { "gdp_growth": [ 0.02305835122761562, 0.030212922432732586, 0.03095751848384208, 0.03269541188241628 ], "inflation_rate": [ 0.005889179776648725, 0.012172512294985293, 0.009249964112715756, 0.011844361532348389 ], "interest_rate": [ 0.01313407372668546, 0.013453601556900566, 0.010620141350840481, 0.01670408260314058 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 184359, "billable_hours_per_employee": 134, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 2981929, "net_revenue": 2393972, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 4525 }, { "average_project_size": 169101, "billable_hours_per_employee": 115, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 2728372, "net_revenue": 2469177, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 4668 }, { "average_project_size": 166735, "billable_hours_per_employee": 81, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 3102653, "net_revenue": 2546745, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 4814 }, { "average_project_size": 178799, "billable_hours_per_employee": 149, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 3312926, "net_revenue": 2626750, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 4966 } ], "balance_sheet": [ { "assets": 2595466, "current_assets": 1277177, "current_liabilities": 709520, "equity": 1729282, "fixed_assets": 1318289, "liabilities": 1467778, "long_term_liabilities": 758258, "quarter": 1 }, { "assets": 2670212, "current_assets": 930583, "current_liabilities": 749518, "equity": 1784428, "fixed_assets": 1739629, "liabilities": 1478941, "long_term_liabilities": 729423, "quarter": 2 }, { "assets": 2747111, "current_assets": 963878, "current_liabilities": 833232, "equity": 1892191, "fixed_assets": 1783233, "liabilities": 1490190, "long_term_liabilities": 656958, "quarter": 3 }, { "assets": 2826225, "current_assets": 1386101, "current_liabilities": 662943, "equity": 1933136, "fixed_assets": 1440124, "liabilities": 1501524, "long_term_liabilities": 838581, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88854, "financing_cash_flow": -87782, "investing_cash_flow": -359588, "net_cash_flow": 623964, "operating_cash_flow": 757969, "quarter": 1 }, { "change_in_working_capital": -5911, "financing_cash_flow": 188450, "investing_cash_flow": -333030, "net_cash_flow": 162175, "operating_cash_flow": 744276, "quarter": 2 }, { "change_in_working_capital": 18983, "financing_cash_flow": 142375, "investing_cash_flow": -284148, "net_cash_flow": 393092, "operating_cash_flow": 724784, "quarter": 3 }, { "change_in_working_capital": 47333, "financing_cash_flow": 127445, "investing_cash_flow": -107806, "net_cash_flow": 459002, "operating_cash_flow": 777285, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9223669275575176, "current_ratio": 1.8000577855451574, "debt_to_equity_ratio": 0.8487788573523578, "profit_margin": 0.25129533678756477, "quarter": 1, "return_on_assets": 0.23178650770227774, "return_on_equity": 0.3478865795168168 }, { "asset_turnover_ratio": 0.9247119704353063, "current_ratio": 1.2415752523621848, "debt_to_equity_ratio": 0.8288039640713999, "profit_margin": 0.24022457685293522, "quarter": 2, "return_on_assets": 0.22213854180866538, "return_on_equity": 0.332407359669317 }, { "asset_turnover_ratio": 0.9270630127432055, "current_ratio": 1.156794266182768, "debt_to_equity_ratio": 0.7875473459074692, "profit_margin": 0.2494438979952842, "quarter": 3, "return_on_assets": 0.231250211585917, "return_on_equity": 0.335732492121567 }, { "asset_turnover_ratio": 0.9294199860237596, "current_ratio": 2.0908298300155517, "debt_to_equity_ratio": 0.7767296248168779, "profit_margin": 0.23163034167697724, "quarter": 4, "return_on_assets": 0.21528186892409487, "return_on_equity": 0.31473988379503565 } ], "income_statement": [ { "depreciation": 156375, "expenses": 1616726, "income_tax": 175652, "marketing_expense": 265866, "net_income": 777246, "net_profit": 601594, "operational_expense": 847857, "product_revenue": 524269, "quarter": 1, "rd_expense": 314174, "revenue": 2393972, "salaries_expense": 772164, "service_revenue": 1869703 }, { "depreciation": 151119, "expenses": 1680404, "income_tax": 195616, "marketing_expense": 221905, "net_income": 788773, "net_profit": 593157, "operational_expense": 1048131, "product_revenue": 620849, "quarter": 2, "rd_expense": 266572, "revenue": 2469177, "salaries_expense": 558491, "service_revenue": 1848328 }, { "depreciation": 89514, "expenses": 1746591, "income_tax": 164884, "marketing_expense": 259488, "net_income": 800154, "net_profit": 635270, "operational_expense": 965353, "product_revenue": 702141, "quarter": 3, "rd_expense": 238880, "revenue": 2546745, "salaries_expense": 658391, "service_revenue": 1844604 }, { "depreciation": 168850, "expenses": 1815385, "income_tax": 202930, "marketing_expense": 319887, "net_income": 811365, "net_profit": 608435, "operational_expense": 1136934, "product_revenue": 650349, "quarter": 4, "rd_expense": 258510, "revenue": 2626750, "salaries_expense": 849299, "service_revenue": 1976401 } ], "market_conditions": { "gdp_growth": [ 0.04812047058662051, 0.04850721724776532, 0.039496554573761306, 0.044790315379475046 ], "inflation_rate": [ 0.01210205438557719, 0.010815407534382539, 0.010285180878490594, 0.004191906492489383 ], "interest_rate": [ 0.014096350850256735, 0.018476090554965414, 0.011238901044626798, 0.018497865113120307 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 139999, "billable_hours_per_employee": 85, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 4313096, "net_revenue": 3618622, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 6840 }, { "average_project_size": 166163, "billable_hours_per_employee": 156, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 4180812, "net_revenue": 3710907, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 7015 }, { "average_project_size": 195207, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 4502349, "net_revenue": 3805545, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 7194 }, { "average_project_size": 199168, "billable_hours_per_employee": 149, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 4893293, "net_revenue": 3902598, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 7377 } ], "balance_sheet": [ { "assets": 4331478, "current_assets": 1999741, "current_liabilities": 972300, "equity": 2849386, "fixed_assets": 2331737, "liabilities": 2418160, "long_term_liabilities": 1445860, "quarter": 1 }, { "assets": 4475244, "current_assets": 1529926, "current_liabilities": 1072551, "equity": 3001027, "fixed_assets": 2945318, "liabilities": 2481484, "long_term_liabilities": 1408933, "quarter": 2 }, { "assets": 4623783, "current_assets": 1454847, "current_liabilities": 1414144, "equity": 3050622, "fixed_assets": 3168936, "liabilities": 2546467, "long_term_liabilities": 1132323, "quarter": 3 }, { "assets": 4777251, "current_assets": 1664845, "current_liabilities": 1047083, "equity": 3299434, "fixed_assets": 3112406, "liabilities": 2613152, "long_term_liabilities": 1566069, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26295, "financing_cash_flow": -11755, "investing_cash_flow": -167356, "net_cash_flow": 986504, "operating_cash_flow": 1153725, "quarter": 1 }, { "change_in_working_capital": -77317, "financing_cash_flow": 18037, "investing_cash_flow": -227537, "net_cash_flow": 796395, "operating_cash_flow": 1234795, "quarter": 2 }, { "change_in_working_capital": -29274, "financing_cash_flow": 31233, "investing_cash_flow": -384592, "net_cash_flow": 918285, "operating_cash_flow": 1125290, "quarter": 3 }, { "change_in_working_capital": 39430, "financing_cash_flow": -28388, "investing_cash_flow": -449404, "net_cash_flow": 1121218, "operating_cash_flow": 1269888, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8354243055141917, "current_ratio": 2.056711920189242, "debt_to_equity_ratio": 0.8486600271075944, "profit_margin": 0.25868079064351013, "quarter": 1, "return_on_assets": 0.2161082198732165, "return_on_equity": 0.3285156872392859 }, { "asset_turnover_ratio": 0.8292077482255716, "current_ratio": 1.4264365983528988, "debt_to_equity_ratio": 0.8268782653404985, "profit_margin": 0.27143418037692674, "quarter": 2, "return_on_assets": 0.22507532550180503, "return_on_equity": 0.335640765644561 }, { "asset_turnover_ratio": 0.8230371105218389, "current_ratio": 1.0287827830829108, "debt_to_equity_ratio": 0.8347369815073779, "profit_margin": 0.2557599502830738, "quarter": 3, "return_on_assets": 0.2104999304681902, "return_on_equity": 0.31905165569513366 }, { "asset_turnover_ratio": 0.8169129066067493, "current_ratio": 1.5899837930708454, "debt_to_equity_ratio": 0.7920000824383818, "profit_margin": 0.29091774248846536, "quarter": 4, "return_on_assets": 0.2376544585997261, "return_on_equity": 0.34409992744210066 } ], "income_statement": [ { "depreciation": 217657, "expenses": 2316252, "income_tax": 366302, "marketing_expense": 407988, "net_income": 1302370, "net_profit": 936068, "operational_expense": 1283263, "product_revenue": 1055743, "quarter": 1, "rd_expense": 372402, "revenue": 3618622, "salaries_expense": 930623, "service_revenue": 2562879 }, { "depreciation": 227528, "expenses": 2370355, "income_tax": 333285, "marketing_expense": 249095, "net_income": 1340552, "net_profit": 1007267, "operational_expense": 1614759, "product_revenue": 1445306, "quarter": 2, "rd_expense": 419112, "revenue": 3710907, "salaries_expense": 965978, "service_revenue": 2265601 }, { "depreciation": 151984, "expenses": 2425721, "income_tax": 406518, "marketing_expense": 448273, "net_income": 1379824, "net_profit": 973306, "operational_expense": 1663740, "product_revenue": 1359746, "quarter": 3, "rd_expense": 291090, "revenue": 3805545, "salaries_expense": 808125, "service_revenue": 2445799 }, { "depreciation": 134553, "expenses": 2482381, "income_tax": 284882, "marketing_expense": 469549, "net_income": 1420217, "net_profit": 1135335, "operational_expense": 1576746, "product_revenue": 1215404, "quarter": 4, "rd_expense": 260323, "revenue": 3902598, "salaries_expense": 1088864, "service_revenue": 2687194 } ], "market_conditions": { "gdp_growth": [ 0.02466026354092514, 0.039822990514063614, 0.023093783433381462, 0.037219830984099166 ], "inflation_rate": [ 0.006016147746777429, 0.004373344829902795, 0.0017139556567737678, 0.007519243109463972 ], "interest_rate": [ 0.019277705212396183, 0.018068157486479816, 0.02186600461139131, 0.016851319270584808 ], "year": 1997 }, "random_event": { "description": "Evans, Hill and Vaughn Economic Slowdown Impact in 1997", "impact": -0.03, "type": "Economic Slowdown Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 184999, "billable_hours_per_employee": 82, "client_concentration": 0.4, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 2168139, "net_revenue": 1731514, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 3273 }, { "average_project_size": 104700, "billable_hours_per_employee": 103, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 2045907, "net_revenue": 1802930, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3408 }, { "average_project_size": 57586, "billable_hours_per_employee": 97, "client_concentration": 0.4, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 2398547, "net_revenue": 1877292, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3549 }, { "average_project_size": 154956, "billable_hours_per_employee": 135, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 2281393, "net_revenue": 1954721, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 3695 } ], "balance_sheet": [ { "assets": 2241398, "current_assets": 1098965, "current_liabilities": 478034, "equity": 1384567, "fixed_assets": 1142433, "liabilities": 1139235, "long_term_liabilities": 661201, "quarter": 1 }, { "assets": 2288713, "current_assets": 699669, "current_liabilities": 569846, "equity": 1440953, "fixed_assets": 1589044, "liabilities": 1170509, "long_term_liabilities": 600663, "quarter": 2 }, { "assets": 2337027, "current_assets": 918247, "current_liabilities": 485959, "equity": 1445393, "fixed_assets": 1418780, "liabilities": 1202642, "long_term_liabilities": 716683, "quarter": 3 }, { "assets": 2386361, "current_assets": 1028761, "current_liabilities": 615403, "equity": 1485855, "fixed_assets": 1357600, "liabilities": 1235657, "long_term_liabilities": 620254, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26533, "financing_cash_flow": 171837, "investing_cash_flow": -103179, "net_cash_flow": -33399, "operating_cash_flow": 399963, "quarter": 1 }, { "change_in_working_capital": 61759, "financing_cash_flow": -28078, "investing_cash_flow": -487860, "net_cash_flow": 7608, "operating_cash_flow": 440591, "quarter": 2 }, { "change_in_working_capital": 93342, "financing_cash_flow": -132352, "investing_cash_flow": -473796, "net_cash_flow": -102232, "operating_cash_flow": 384245, "quarter": 3 }, { "change_in_working_capital": 72519, "financing_cash_flow": -76693, "investing_cash_flow": -399369, "net_cash_flow": 73973, "operating_cash_flow": 445043, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7725151891810379, "current_ratio": 2.298926436194915, "debt_to_equity_ratio": 0.8228095859571982, "profit_margin": 0.16309657328788563, "quarter": 1, "return_on_assets": 0.12599458016826998, "return_on_equity": 0.20396557190804057 }, { "asset_turnover_ratio": 0.7877483983356585, "current_ratio": 1.227821200815659, "debt_to_equity_ratio": 0.8123158770619167, "profit_margin": 0.17901360563083427, "quarter": 2, "return_on_assets": 0.1410176811159809, "return_on_equity": 0.22398301679513488 }, { "asset_turnover_ratio": 0.8032821186918251, "current_ratio": 1.889556526373624, "debt_to_equity_ratio": 0.8320519056062953, "profit_margin": 0.1656684202564119, "quarter": 3, "return_on_assets": 0.13307847962389824, "return_on_equity": 0.21517192901861293 }, { "asset_turnover_ratio": 0.8191220858872568, "current_ratio": 1.6716866833603345, "debt_to_equity_ratio": 0.831613448149382, "profit_margin": 0.1714572054016916, "quarter": 4, "return_on_assets": 0.14044438372903345, "return_on_equity": 0.2255610406129804 } ], "income_statement": [ { "depreciation": 117559, "expenses": 1340234, "income_tax": 108876, "marketing_expense": 223892, "net_income": 391280, "net_profit": 282404, "operational_expense": 727984, "product_revenue": 513321, "quarter": 1, "rd_expense": 135787, "revenue": 1731514, "salaries_expense": 533031, "service_revenue": 1218193 }, { "depreciation": 117842, "expenses": 1385955, "income_tax": 94226, "marketing_expense": 195602, "net_income": 416975, "net_profit": 322749, "operational_expense": 808714, "product_revenue": 407665, "quarter": 2, "rd_expense": 241090, "revenue": 1802930, "salaries_expense": 499591, "service_revenue": 1395265 }, { "depreciation": 73237, "expenses": 1433237, "income_tax": 133047, "marketing_expense": 150341, "net_income": 444055, "net_profit": 311008, "operational_expense": 803494, "product_revenue": 617328, "quarter": 3, "rd_expense": 266036, "revenue": 1877292, "salaries_expense": 605480, "service_revenue": 1259964 }, { "depreciation": 109892, "expenses": 1482131, "income_tax": 137439, "marketing_expense": 234259, "net_income": 472590, "net_profit": 335151, "operational_expense": 837910, "product_revenue": 524580, "quarter": 4, "rd_expense": 219160, "revenue": 1954721, "salaries_expense": 507108, "service_revenue": 1430141 } ], "market_conditions": { "gdp_growth": [ 0.04888188047586599, 0.06687809164080358, 0.06025200234605595, 0.0631948658878184 ], "inflation_rate": [ 0.0065748562032036505, 0.0058073931470648595, 0.012840049339863217, 0.009313815063829441 ], "interest_rate": [ 0.01784425654686147, 0.018454446663204203, 0.011358830137388958, 0.010968748951716192 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 52864, "billable_hours_per_employee": 153, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 999957, "net_revenue": 870589, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 1646 }, { "average_project_size": 143306, "billable_hours_per_employee": 91, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 1122769, "net_revenue": 892633, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1687 }, { "average_project_size": 141552, "billable_hours_per_employee": 112, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 1077373, "net_revenue": 915235, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 1730 }, { "average_project_size": 167510, "billable_hours_per_employee": 147, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 1099261, "net_revenue": 938410, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 1774 } ], "balance_sheet": [ { "assets": 1110646, "current_assets": 362623, "current_liabilities": 284954, "equity": 712613, "fixed_assets": 748023, "liabilities": 639611, "long_term_liabilities": 354657, "quarter": 1 }, { "assets": 1135760, "current_assets": 355950, "current_liabilities": 331530, "equity": 719686, "fixed_assets": 779810, "liabilities": 647849, "long_term_liabilities": 316319, "quarter": 2 }, { "assets": 1161442, "current_assets": 392532, "current_liabilities": 349472, "equity": 749212, "fixed_assets": 768910, "liabilities": 656192, "long_term_liabilities": 306720, "quarter": 3 }, { "assets": 1187704, "current_assets": 509628, "current_liabilities": 328011, "equity": 790792, "fixed_assets": 678076, "liabilities": 664643, "long_term_liabilities": 336632, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52825, "financing_cash_flow": 174794, "investing_cash_flow": -389624, "net_cash_flow": -199909, "operating_cash_flow": 295157, "quarter": 1 }, { "change_in_working_capital": 49822, "financing_cash_flow": -144589, "investing_cash_flow": -491409, "net_cash_flow": -51480, "operating_cash_flow": 266503, "quarter": 2 }, { "change_in_working_capital": 30653, "financing_cash_flow": -48475, "investing_cash_flow": -282541, "net_cash_flow": -53112, "operating_cash_flow": 292075, "quarter": 3 }, { "change_in_working_capital": -18351, "financing_cash_flow": 80613, "investing_cash_flow": -323043, "net_cash_flow": 191633, "operating_cash_flow": 323499, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7838582230521697, "current_ratio": 1.2725668002554797, "debt_to_equity_ratio": 0.8975572996844009, "profit_margin": 0.2774879995037842, "quarter": 1, "return_on_assets": 0.21751125020933762, "return_on_equity": 0.33900307740667096 }, { "asset_turnover_ratio": 0.7859345284214975, "current_ratio": 1.0736584924441228, "debt_to_equity_ratio": 0.9001828575239758, "profit_margin": 0.2596531833351445, "quarter": 2, "return_on_assets": 0.20407040219764738, "return_on_equity": 0.32205017188051455 }, { "asset_turnover_ratio": 0.7880161041188454, "current_ratio": 1.1232144492262612, "debt_to_equity_ratio": 0.8758428855917951, "profit_margin": 0.2665566767005195, "quarter": 3, "return_on_assets": 0.21005095390041, "return_on_equity": 0.32562478977912795 }, { "asset_turnover_ratio": 0.7901042684035753, "current_ratio": 1.5536917969214448, "debt_to_equity_ratio": 0.8404776477253184, "profit_margin": 0.2853027994160335, "quarter": 4, "return_on_assets": 0.22541895960609715, "return_on_equity": 0.33856058230229946 } ], "income_statement": [ { "depreciation": 53579, "expenses": 557727, "income_tax": 71284, "marketing_expense": 81686, "net_income": 312862, "net_profit": 241578, "operational_expense": 387945, "product_revenue": 233208, "quarter": 1, "rd_expense": 56728, "revenue": 870589, "salaries_expense": 266111, "service_revenue": 637381 }, { "depreciation": 34728, "expenses": 570335, "income_tax": 90523, "marketing_expense": 86972, "net_income": 322298, "net_profit": 231775, "operational_expense": 290990, "product_revenue": 254600, "quarter": 2, "rd_expense": 81759, "revenue": 892633, "salaries_expense": 221071, "service_revenue": 638033 }, { "depreciation": 48113, "expenses": 583229, "income_tax": 88044, "marketing_expense": 76184, "net_income": 332006, "net_profit": 243962, "operational_expense": 396826, "product_revenue": 335452, "quarter": 3, "rd_expense": 93653, "revenue": 915235, "salaries_expense": 186130, "service_revenue": 579783 }, { "depreciation": 55768, "expenses": 596414, "income_tax": 74265, "marketing_expense": 68192, "net_income": 341996, "net_profit": 267731, "operational_expense": 370333, "product_revenue": 220764, "quarter": 4, "rd_expense": 109710, "revenue": 938410, "salaries_expense": 281121, "service_revenue": 717646 } ], "market_conditions": { "gdp_growth": [ 0.04026798325092361, 0.04903547005487287, 0.04189075442127854, 0.0539960436860183 ], "inflation_rate": [ 0.009683314060371193, 0.0021619514310989895, 0.005370387481133946, 0.011026562928688541 ], "interest_rate": [ 0.018226063040269705, 0.022749364065317107, 0.014771099422237678, 0.014733084828228543 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 167072, "billable_hours_per_employee": 102, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 4214182, "net_revenue": 3425637, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 6476 }, { "average_project_size": 176216, "billable_hours_per_employee": 147, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 4413820, "net_revenue": 3473308, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 6566 }, { "average_project_size": 178330, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 4527838, "net_revenue": 3521643, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 6657 }, { "average_project_size": 108633, "billable_hours_per_employee": 155, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 4280572, "net_revenue": 3570651, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 6750 } ], "balance_sheet": [ { "assets": 4313109, "current_assets": 1711629, "current_liabilities": 929322, "equity": 2969494, "fixed_assets": 2601480, "liabilities": 2293979, "long_term_liabilities": 1364657, "quarter": 1 }, { "assets": 4384784, "current_assets": 1976651, "current_liabilities": 1176798, "equity": 2955452, "fixed_assets": 2408133, "liabilities": 2340417, "long_term_liabilities": 1163619, "quarter": 2 }, { "assets": 4457650, "current_assets": 1621274, "current_liabilities": 1160614, "equity": 2969821, "fixed_assets": 2836376, "liabilities": 2387795, "long_term_liabilities": 1227181, "quarter": 3 }, { "assets": 4531727, "current_assets": 2237809, "current_liabilities": 1454302, "equity": 3117861, "fixed_assets": 2293918, "liabilities": 2436133, "long_term_liabilities": 981831, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79079, "financing_cash_flow": -36553, "investing_cash_flow": -336045, "net_cash_flow": 1181772, "operating_cash_flow": 1147391, "quarter": 1 }, { "change_in_working_capital": 8559, "financing_cash_flow": -49273, "investing_cash_flow": -339710, "net_cash_flow": 848549, "operating_cash_flow": 1098197, "quarter": 2 }, { "change_in_working_capital": 12244, "financing_cash_flow": -50920, "investing_cash_flow": -387377, "net_cash_flow": 393250, "operating_cash_flow": 1077099, "quarter": 3 }, { "change_in_working_capital": 68461, "financing_cash_flow": -185702, "investing_cash_flow": -147715, "net_cash_flow": 779403, "operating_cash_flow": 1208260, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7942384484138936, "current_ratio": 1.8418040248697438, "debt_to_equity_ratio": 0.772515115369824, "profit_margin": 0.2774269427846558, "quarter": 1, "return_on_assets": 0.22034314458549506, "return_on_equity": 0.32004240453087296 }, { "asset_turnover_ratio": 0.7921275027458593, "current_ratio": 1.6796858934158623, "debt_to_equity_ratio": 0.791898159740033, "profit_margin": 0.2623104544716449, "quarter": 2, "return_on_assets": 0.2077833252447555, "return_on_equity": 0.30827264323697356 }, { "asset_turnover_ratio": 0.7900223211781993, "current_ratio": 1.3969106007682142, "debt_to_equity_ratio": 0.8040198382326746, "profit_margin": 0.25555287688161465, "quarter": 3, "return_on_assets": 0.20189247697777976, "return_on_equity": 0.3030371190721596 }, { "asset_turnover_ratio": 0.7879227941135907, "current_ratio": 1.5387512359881235, "debt_to_equity_ratio": 0.7813475328117578, "profit_margin": 0.2862970926030015, "quarter": 4, "return_on_assets": 0.22558000515035437, "return_on_equity": 0.32787446265244025 } ], "income_statement": [ { "depreciation": 197027, "expenses": 2215172, "income_tax": 260101, "marketing_expense": 415221, "net_income": 1210465, "net_profit": 950364, "operational_expense": 1194877, "product_revenue": 803006, "quarter": 1, "rd_expense": 337094, "revenue": 3425637, "salaries_expense": 816155, "service_revenue": 2622631 }, { "depreciation": 187112, "expenses": 2237587, "income_tax": 324636, "marketing_expense": 433780, "net_income": 1235721, "net_profit": 911085, "operational_expense": 1443585, "product_revenue": 1155548, "quarter": 2, "rd_expense": 378578, "revenue": 3473308, "salaries_expense": 899536, "service_revenue": 2317760 }, { "depreciation": 177133, "expenses": 2260230, "income_tax": 361447, "marketing_expense": 376549, "net_income": 1261413, "net_profit": 899966, "operational_expense": 1285346, "product_revenue": 967071, "quarter": 3, "rd_expense": 234811, "revenue": 3521643, "salaries_expense": 1065290, "service_revenue": 2554572 }, { "depreciation": 185993, "expenses": 2283102, "income_tax": 265282, "marketing_expense": 256342, "net_income": 1287549, "net_profit": 1022267, "operational_expense": 1284833, "product_revenue": 1104403, "quarter": 4, "rd_expense": 334096, "revenue": 3570651, "salaries_expense": 1098389, "service_revenue": 2466248 } ], "market_conditions": { "gdp_growth": [ 0.052261673919928975, 0.05798548668204157, 0.05645992750649104, 0.04423538560103079 ], "inflation_rate": [ 0.0048313319894032255, 0.013322193998005192, 0.00925089325661653, 0.010251319005468615 ], "interest_rate": [ 0.022878294771176425, 0.015961979875965725, 0.014619115923929345, 0.01348737650819697 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 1997, "industry": "Advertising", "location": "Lopezshire", "name": "Gomez Group", "num_employees": 661, "region": "Europe", "revenue_size": "Medium", "website": "www.gomezgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 131061, "billable_hours_per_employee": 126, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 8879798, "net_revenue": 7590278, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 11483 }, { "average_project_size": 196949, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 9813498, "net_revenue": 7882152, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 11925 }, { "average_project_size": 83696, "billable_hours_per_employee": 127, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 9915300, "net_revenue": 8185250, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 12383 }, { "average_project_size": 146325, "billable_hours_per_employee": 123, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 10268275, "net_revenue": 8500003, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 12859 } ], "balance_sheet": [ { "assets": 9367068, "current_assets": 4636283, "current_liabilities": 3163714, "equity": 5629026, "fixed_assets": 4730785, "liabilities": 5283175, "long_term_liabilities": 2119461, "quarter": 1 }, { "assets": 9636214, "current_assets": 4126700, "current_liabilities": 2462266, "equity": 5997787, "fixed_assets": 5509514, "liabilities": 5359136, "long_term_liabilities": 2896870, "quarter": 2 }, { "assets": 9913092, "current_assets": 4216030, "current_liabilities": 2377167, "equity": 6159944, "fixed_assets": 5697062, "liabilities": 5436189, "long_term_liabilities": 3059022, "quarter": 3 }, { "assets": 10197927, "current_assets": 4437957, "current_liabilities": 2914822, "equity": 6362044, "fixed_assets": 5759970, "liabilities": 5514350, "long_term_liabilities": 2599528, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7875, "financing_cash_flow": -109263, "investing_cash_flow": -273641, "net_cash_flow": 1821379, "operating_cash_flow": 2002900, "quarter": 1 }, { "change_in_working_capital": 22661, "financing_cash_flow": 43997, "investing_cash_flow": -361917, "net_cash_flow": 2006954, "operating_cash_flow": 2274819, "quarter": 2 }, { "change_in_working_capital": -36969, "financing_cash_flow": 23108, "investing_cash_flow": -406458, "net_cash_flow": 1816930, "operating_cash_flow": 2057063, "quarter": 3 }, { "change_in_working_capital": -54357, "financing_cash_flow": -118882, "investing_cash_flow": -427318, "net_cash_flow": 1566585, "operating_cash_flow": 2184275, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8103152448557008, "current_ratio": 1.4654557902515841, "debt_to_equity_ratio": 0.938559352896931, "profit_margin": 0.2035673792185214, "quarter": 1, "return_on_assets": 0.16495375073608945, "return_on_equity": 0.27449384671522215 }, { "asset_turnover_ratio": 0.8179718715254767, "current_ratio": 1.6759765191900469, "debt_to_equity_ratio": 0.8935188928849924, "profit_margin": 0.21830446811987386, "quarter": 2, "return_on_assets": 0.178566914350387, "return_on_equity": 0.28689064816739906 }, { "asset_turnover_ratio": 0.8257010022705328, "current_ratio": 1.7735522998594546, "debt_to_equity_ratio": 0.8825062370696877, "profit_margin": 0.20561876546226443, "quarter": 3, "return_on_assets": 0.16977962072782135, "return_on_equity": 0.27322342540776345 }, { "asset_turnover_ratio": 0.8335030246833499, "current_ratio": 1.522548203629587, "debt_to_equity_ratio": 0.8667576018021881, "profit_margin": 0.19746663618824606, "quarter": 4, "return_on_assets": 0.16458903853694973, "return_on_equity": 0.2638251165820293 } ], "income_statement": [ { "depreciation": 457767, "expenses": 5404862, "income_tax": 640283, "marketing_expense": 841298, "net_income": 2185416, "net_profit": 1545133, "operational_expense": 2961426, "product_revenue": 2262176, "quarter": 1, "rd_expense": 609512, "revenue": 7590278, "salaries_expense": 2074452, "service_revenue": 5328102 }, { "depreciation": 554110, "expenses": 5636207, "income_tax": 525236, "marketing_expense": 1076656, "net_income": 2245945, "net_profit": 1720709, "operational_expense": 2841812, "product_revenue": 2913062, "quarter": 2, "rd_expense": 691348, "revenue": 7882152, "salaries_expense": 2435010, "service_revenue": 4969090 }, { "depreciation": 374022, "expenses": 5877454, "income_tax": 624755, "marketing_expense": 857606, "net_income": 2307796, "net_profit": 1683041, "operational_expense": 3412849, "product_revenue": 3102376, "quarter": 3, "rd_expense": 981968, "revenue": 8185250, "salaries_expense": 1795980, "service_revenue": 5082874 }, { "depreciation": 505808, "expenses": 6129028, "income_tax": 692508, "marketing_expense": 1180620, "net_income": 2370975, "net_profit": 1678467, "operational_expense": 3691909, "product_revenue": 1877254, "quarter": 4, "rd_expense": 1185733, "revenue": 8500003, "salaries_expense": 2352658, "service_revenue": 6622749 } ], "market_conditions": { "gdp_growth": [ 0.013435032492106782, 0.005798956420377843, 0.006752961802651953, 0.0017795193285936456 ], "inflation_rate": [ 0.013978496566069951, 0.011406900174307826, 0.012672854422969285, 0.015125303617273697 ], "interest_rate": [ 0.03676747797673634, 0.04102328751842164, 0.039689791229745155, 0.04015343575414283 ], "year": 1997 }, "random_event": { "description": "Gomez Group New Ad Campaign Launch in 1997", "impact": -0.03, "type": "New Ad Campaign Launch" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 116807, "billable_hours_per_employee": 146, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 18513182, "net_revenue": 15721750, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 23785 }, { "average_project_size": 167456, "billable_hours_per_employee": 105, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 18880448, "net_revenue": 16014816, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 24228 }, { "average_project_size": 144675, "billable_hours_per_employee": 119, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 19351783, "net_revenue": 16313345, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 24680 }, { "average_project_size": 56951, "billable_hours_per_employee": 141, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 20120522, "net_revenue": 16617439, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 25140 } ], "balance_sheet": [ { "assets": 19818173, "current_assets": 6655255, "current_liabilities": 4510887, "equity": 13561181, "fixed_assets": 13162918, "liabilities": 10947919, "long_term_liabilities": 6437032, "quarter": 1 }, { "assets": 20139660, "current_assets": 9561276, "current_liabilities": 6584400, "equity": 13630340, "fixed_assets": 10578384, "liabilities": 11111642, "long_term_liabilities": 4527242, "quarter": 2 }, { "assets": 20466362, "current_assets": 7589992, "current_liabilities": 4570781, "equity": 13705362, "fixed_assets": 12876370, "liabilities": 11277814, "long_term_liabilities": 6707033, "quarter": 3 }, { "assets": 20798363, "current_assets": 9013192, "current_liabilities": 6676742, "equity": 13901549, "fixed_assets": 11785171, "liabilities": 11446470, "long_term_liabilities": 4769728, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89247, "financing_cash_flow": -15254, "investing_cash_flow": -382362, "net_cash_flow": 5148237, "operating_cash_flow": 5327075, "quarter": 1 }, { "change_in_working_capital": 18973, "financing_cash_flow": 168550, "investing_cash_flow": -106434, "net_cash_flow": 4895480, "operating_cash_flow": 5394126, "quarter": 2 }, { "change_in_working_capital": 7034, "financing_cash_flow": 118862, "investing_cash_flow": -138683, "net_cash_flow": 4914352, "operating_cash_flow": 5393605, "quarter": 3 }, { "change_in_working_capital": -18550, "financing_cash_flow": 63110, "investing_cash_flow": -184530, "net_cash_flow": 5386598, "operating_cash_flow": 5529741, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7932996649085665, "current_ratio": 1.475376128907685, "debt_to_equity_ratio": 0.8072983466557965, "profit_margin": 0.29837180975400324, "quarter": 1, "return_on_assets": 0.2366982566960133, "return_on_equity": 0.3459084426349003 }, { "asset_turnover_ratio": 0.7951880021807717, "current_ratio": 1.4521104428649536, "debt_to_equity_ratio": 0.8152138537996851, "profit_margin": 0.2873790120348557, "quarter": 2, "return_on_assets": 0.22852034244868086, "return_on_equity": 0.3376527658150861 }, { "asset_turnover_ratio": 0.7970808392815489, "current_ratio": 1.6605459767160142, "debt_to_equity_ratio": 0.8228760393195014, "profit_margin": 0.2768784697436363, "quarter": 3, "return_on_assets": 0.22069452304224854, "return_on_equity": 0.32956546496181566 }, { "asset_turnover_ratio": 0.798978217660688, "current_ratio": 1.3499386377367883, "debt_to_equity_ratio": 0.8233952921361497, "profit_margin": 0.27378803677269403, "quarter": 4, "return_on_assets": 0.21875067763746597, "return_on_equity": 0.32727690993284275 } ], "income_statement": [ { "depreciation": 636148, "expenses": 9588755, "income_tax": 1442068, "marketing_expense": 1771957, "net_income": 6132995, "net_profit": 4690927, "operational_expense": 5856053, "product_revenue": 4858851, "quarter": 1, "rd_expense": 978762, "revenue": 15721750, "salaries_expense": 4236074, "service_revenue": 10862899 }, { "depreciation": 791804, "expenses": 9780093, "income_tax": 1632401, "marketing_expense": 1158079, "net_income": 6234723, "net_profit": 4602322, "operational_expense": 5313031, "product_revenue": 4430717, "quarter": 2, "rd_expense": 1119614, "revenue": 16014816, "salaries_expense": 3728657, "service_revenue": 11584099 }, { "depreciation": 876791, "expenses": 9975249, "income_tax": 1821282, "marketing_expense": 1993927, "net_income": 6338096, "net_profit": 4516814, "operational_expense": 6145922, "product_revenue": 4162422, "quarter": 3, "rd_expense": 1705338, "revenue": 16313345, "salaries_expense": 4880965, "service_revenue": 12150923 }, { "depreciation": 980085, "expenses": 10174300, "income_tax": 1893483, "marketing_expense": 1889168, "net_income": 6443139, "net_profit": 4549656, "operational_expense": 7046591, "product_revenue": 6372719, "quarter": 4, "rd_expense": 1156482, "revenue": 16617439, "salaries_expense": 4316731, "service_revenue": 10244720 } ], "market_conditions": { "gdp_growth": [ 0.022578457836925664, 0.01652561488144344, 0.008959308688426992, 0.008461113307634088 ], "inflation_rate": [ 0.010297224223540284, 0.01172107673423888, 0.017790156751758903, 0.010154613387667806 ], "interest_rate": [ 0.019367530790845543, 0.02499122528423505, 0.020115275558998856, 0.025382936287158535 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 115569, "billable_hours_per_employee": 127, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 9272415, "net_revenue": 7477989, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 11313 }, { "average_project_size": 113411, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 9536852, "net_revenue": 7760975, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 11741 }, { "average_project_size": 149915, "billable_hours_per_employee": 123, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 9692226, "net_revenue": 8054670, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 12186 }, { "average_project_size": 196283, "billable_hours_per_employee": 157, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 10796931, "net_revenue": 8359479, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 12647 } ], "balance_sheet": [ { "assets": 10385109, "current_assets": 4866961, "current_liabilities": 3178474, "equity": 6392557, "fixed_assets": 5518148, "liabilities": 6123059, "long_term_liabilities": 2944585, "quarter": 1 }, { "assets": 10684174, "current_assets": 4348271, "current_liabilities": 2658318, "equity": 6673808, "fixed_assets": 6335903, "liabilities": 6274537, "long_term_liabilities": 3616219, "quarter": 2 }, { "assets": 10991850, "current_assets": 4978864, "current_liabilities": 2935225, "equity": 6850039, "fixed_assets": 6012986, "liabilities": 6429763, "long_term_liabilities": 3494538, "quarter": 3 }, { "assets": 11308387, "current_assets": 4392800, "current_liabilities": 3009973, "equity": 7187239, "fixed_assets": 6915587, "liabilities": 6588828, "long_term_liabilities": 3578855, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64557, "financing_cash_flow": -115453, "investing_cash_flow": -485598, "net_cash_flow": 2014092, "operating_cash_flow": 2416433, "quarter": 1 }, { "change_in_working_capital": -87291, "financing_cash_flow": -163227, "investing_cash_flow": -115748, "net_cash_flow": 2353647, "operating_cash_flow": 2692239, "quarter": 2 }, { "change_in_working_capital": -38210, "financing_cash_flow": 83824, "investing_cash_flow": -252465, "net_cash_flow": 2572293, "operating_cash_flow": 2662210, "quarter": 3 }, { "change_in_working_capital": -1704, "financing_cash_flow": 96712, "investing_cash_flow": -467516, "net_cash_flow": 2614543, "operating_cash_flow": 2932639, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7200684171923473, "current_ratio": 1.5312256762207272, "debt_to_equity_ratio": 0.9578419089575579, "profit_margin": 0.2849037354828952, "quarter": 1, "return_on_assets": 0.20515018186135553, "return_on_equity": 0.3332793121750811 }, { "asset_turnover_ratio": 0.726399158231605, "current_ratio": 1.635722663729471, "debt_to_equity_ratio": 0.9401734362151264, "profit_margin": 0.2917379581818006, "quarter": 2, "return_on_assets": 0.21191820724746716, "return_on_equity": 0.3392622322967637 }, { "asset_turnover_ratio": 0.7327856548260757, "current_ratio": 1.6962461140117027, "debt_to_equity_ratio": 0.9386461887297284, "profit_margin": 0.28405285381027406, "quarter": 3, "return_on_assets": 0.2081498564845772, "return_on_equity": 0.33400568960264315 }, { "asset_turnover_ratio": 0.7392282382978227, "current_ratio": 1.459415084454246, "debt_to_equity_ratio": 0.9167397939598224, "profit_margin": 0.29519543024152584, "quarter": 4, "return_on_assets": 0.21821679785101095, "return_on_equity": 0.34334185909220494 } ], "income_statement": [ { "depreciation": 285926, "expenses": 4707393, "income_tax": 640089, "marketing_expense": 822316, "net_income": 2770596, "net_profit": 2130507, "operational_expense": 2896672, "product_revenue": 1896326, "quarter": 1, "rd_expense": 798040, "revenue": 7477989, "salaries_expense": 1676544, "service_revenue": 5581663 }, { "depreciation": 428068, "expenses": 4885780, "income_tax": 611024, "marketing_expense": 957645, "net_income": 2875195, "net_profit": 2264171, "operational_expense": 3391923, "product_revenue": 2676151, "quarter": 2, "rd_expense": 712786, "revenue": 7760975, "salaries_expense": 2186529, "service_revenue": 5084824 }, { "depreciation": 374258, "expenses": 5070928, "income_tax": 695790, "marketing_expense": 949010, "net_income": 2983742, "net_profit": 2287952, "operational_expense": 3183543, "product_revenue": 2657455, "quarter": 3, "rd_expense": 925916, "revenue": 8054670, "salaries_expense": 2375097, "service_revenue": 5397215 }, { "depreciation": 464959, "expenses": 5263092, "income_tax": 628707, "marketing_expense": 892650, "net_income": 3096387, "net_profit": 2467680, "operational_expense": 2682160, "product_revenue": 3166632, "quarter": 4, "rd_expense": 809602, "revenue": 8359479, "salaries_expense": 2389566, "service_revenue": 5192847 } ], "market_conditions": { "gdp_growth": [ 0.02771623119564326, 0.019003614170632212, 0.016342380986554064, 0.021481750834566573 ], "inflation_rate": [ 0.016893903794564007, 0.018184715010282043, 0.020687362314986586, 0.018623908503436454 ], "interest_rate": [ 0.03249888439451035, 0.0278853017224876, 0.02992974206682841, 0.03084171169541959 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 141519, "billable_hours_per_employee": 154, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 18750017, "net_revenue": 16267920, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 24611 }, { "average_project_size": 181216, "billable_hours_per_employee": 108, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 18991047, "net_revenue": 16563877, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 25059 }, { "average_project_size": 66975, "billable_hours_per_employee": 145, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 20836549, "net_revenue": 16865218, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 25515 }, { "average_project_size": 155687, "billable_hours_per_employee": 134, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 21510134, "net_revenue": 17172042, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 25979 } ], "balance_sheet": [ { "assets": 23368834, "current_assets": 11224524, "current_liabilities": 6283135, "equity": 17233601, "fixed_assets": 12144310, "liabilities": 10737192, "long_term_liabilities": 4454057, "quarter": 1 }, { "assets": 23806992, "current_assets": 10786191, "current_liabilities": 6215175, "equity": 18011096, "fixed_assets": 13020801, "liabilities": 10925466, "long_term_liabilities": 4710291, "quarter": 2 }, { "assets": 24253365, "current_assets": 7383735, "current_liabilities": 4790354, "equity": 18108561, "fixed_assets": 16869630, "liabilities": 11117041, "long_term_liabilities": 6326687, "quarter": 3 }, { "assets": 24708107, "current_assets": 10461375, "current_liabilities": 5252952, "equity": 18151164, "fixed_assets": 14246732, "liabilities": 11311976, "long_term_liabilities": 6059024, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23925, "financing_cash_flow": 185203, "investing_cash_flow": -261403, "net_cash_flow": 4770964, "operating_cash_flow": 5150881, "quarter": 1 }, { "change_in_working_capital": 46982, "financing_cash_flow": -32836, "investing_cash_flow": -346729, "net_cash_flow": 5798168, "operating_cash_flow": 6003658, "quarter": 2 }, { "change_in_working_capital": -63730, "financing_cash_flow": 162508, "investing_cash_flow": -107353, "net_cash_flow": 5438807, "operating_cash_flow": 5503312, "quarter": 3 }, { "change_in_working_capital": 92829, "financing_cash_flow": 22505, "investing_cash_flow": -412711, "net_cash_flow": 5521596, "operating_cash_flow": 5766772, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6961374281660779, "current_ratio": 1.786452781931313, "debt_to_equity_ratio": 0.623038214706259, "profit_margin": 0.2828855194763682, "quarter": 1, "return_on_assets": 0.19692719799370392, "return_on_equity": 0.2670340922944659 }, { "asset_turnover_ratio": 0.6957568179969985, "current_ratio": 1.7354605461632215, "debt_to_equity_ratio": 0.6065964003523161, "profit_margin": 0.3096841397699343, "quarter": 2, "return_on_assets": 0.21546485167046722, "return_on_equity": 0.28480054739589417 }, { "asset_turnover_ratio": 0.6953764147779081, "current_ratio": 1.5413756478122493, "debt_to_equity_ratio": 0.6139107905923613, "profit_margin": 0.29482198214099575, "quarter": 3, "return_on_assets": 0.20501225293892208, "return_on_equity": 0.2745793550354443 }, { "asset_turnover_ratio": 0.694996261753278, "current_ratio": 1.991523052180945, "debt_to_equity_ratio": 0.623209398581821, "profit_margin": 0.2769055072192346, "quarter": 4, "return_on_assets": 0.19244829237626337, "return_on_equity": 0.2619684886324646 } ], "income_statement": [ { "depreciation": 548922, "expenses": 9797675, "income_tax": 1868286, "marketing_expense": 1267696, "net_income": 6470245, "net_profit": 4601959, "operational_expense": 6674380, "product_revenue": 4212263, "quarter": 1, "rd_expense": 1086532, "revenue": 16267920, "salaries_expense": 3317098, "service_revenue": 12055657 }, { "depreciation": 874088, "expenses": 10061024, "income_tax": 1373283, "marketing_expense": 1939660, "net_income": 6502853, "net_profit": 5129570, "operational_expense": 6425065, "product_revenue": 6147717, "quarter": 2, "rd_expense": 1421397, "revenue": 16563877, "salaries_expense": 3463213, "service_revenue": 10416160 }, { "depreciation": 531075, "expenses": 10331452, "income_tax": 1561529, "marketing_expense": 1803767, "net_income": 6533766, "net_profit": 4972237, "operational_expense": 5322444, "product_revenue": 4251611, "quarter": 3, "rd_expense": 1461510, "revenue": 16865218, "salaries_expense": 4751731, "service_revenue": 12613607 }, { "depreciation": 1011739, "expenses": 10609149, "income_tax": 1807860, "marketing_expense": 1635998, "net_income": 6562893, "net_profit": 4755033, "operational_expense": 7014918, "product_revenue": 5136386, "quarter": 4, "rd_expense": 1303608, "revenue": 17172042, "salaries_expense": 3793847, "service_revenue": 12035656 } ], "market_conditions": { "gdp_growth": [ 0.019642206422030448, 0.009629338031945735, 0.01820098550051205, 0.018013889202606617 ], "inflation_rate": [ 0.008754664148325313, 0.007083476250188462, 0.007038322641990563, 0.0097595802467082 ], "interest_rate": [ 0.03310823838595137, 0.030773983271997162, 0.02444030774806445, 0.027207692651361193 ], "year": 2000 }, "random_event": { "description": "Gomez Group Economic Slowdown Impact in 2000", "impact": -0.01, "type": "Economic Slowdown Impact" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 198445, "billable_hours_per_employee": 84, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 6292798, "net_revenue": 5126406, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 7756 }, { "average_project_size": 149461, "billable_hours_per_employee": 145, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.6, "gross_billings": 5910652, "net_revenue": 5186827, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 7847 }, { "average_project_size": 91442, "billable_hours_per_employee": 83, "client_concentration": 0.1, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 6431196, "net_revenue": 5247960, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 7939 }, { "average_project_size": 157600, "billable_hours_per_employee": 159, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 6026836, "net_revenue": 5309814, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 8033 } ], "balance_sheet": [ { "assets": 6183717, "current_assets": 2950502, "current_liabilities": 1379409, "equity": 4460505, "fixed_assets": 3233215, "liabilities": 3225960, "long_term_liabilities": 1846551, "quarter": 1 }, { "assets": 6337956, "current_assets": 2605019, "current_liabilities": 1427321, "equity": 4645312, "fixed_assets": 3732937, "liabilities": 3253092, "long_term_liabilities": 1825771, "quarter": 2 }, { "assets": 6496043, "current_assets": 2098802, "current_liabilities": 1637509, "equity": 4695333, "fixed_assets": 4397241, "liabilities": 3280453, "long_term_liabilities": 1642944, "quarter": 3 }, { "assets": 6658072, "current_assets": 2107769, "current_liabilities": 1433575, "equity": 4833352, "fixed_assets": 4550303, "liabilities": 3308043, "long_term_liabilities": 1874468, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64566, "financing_cash_flow": -60782, "investing_cash_flow": -334623, "net_cash_flow": 1312198, "operating_cash_flow": 1735659, "quarter": 1 }, { "change_in_working_capital": -37322, "financing_cash_flow": -160105, "investing_cash_flow": -386167, "net_cash_flow": 1549995, "operating_cash_flow": 1823795, "quarter": 2 }, { "change_in_working_capital": -83336, "financing_cash_flow": 151877, "investing_cash_flow": -497262, "net_cash_flow": 1817412, "operating_cash_flow": 1692954, "quarter": 3 }, { "change_in_working_capital": 64973, "financing_cash_flow": -165765, "investing_cash_flow": -316791, "net_cash_flow": 1211842, "operating_cash_flow": 1654320, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8290169165244787, "current_ratio": 2.1389609608172777, "debt_to_equity_ratio": 0.7232275269280047, "profit_margin": 0.2931387018507703, "quarter": 1, "return_on_assets": 0.2430169427223141, "return_on_equity": 0.33690086660591123 }, { "asset_turnover_ratio": 0.8183753563451687, "current_ratio": 1.8251108195003085, "debt_to_equity_ratio": 0.7002956959618644, "profit_margin": 0.30084828354599064, "quarter": 2, "return_on_assets": 0.24620682125278245, "return_on_equity": 0.33591887907636775 }, { "asset_turnover_ratio": 0.8078702681001342, "current_ratio": 1.2817041005576153, "debt_to_equity_ratio": 0.6986624803821156, "profit_margin": 0.2819653732116861, "quarter": 3, "return_on_assets": 0.22779144165147922, "return_on_equity": 0.3151518752770038 }, { "asset_turnover_ratio": 0.7975002373059348, "current_ratio": 1.4702886141290132, "debt_to_equity_ratio": 0.6844200463777519, "profit_margin": 0.27935498305590367, "quarter": 4, "return_on_assets": 0.22278566527967855, "return_on_equity": 0.3068932285502897 } ], "income_statement": [ { "depreciation": 232911, "expenses": 3099718, "income_tax": 523940, "marketing_expense": 543541, "net_income": 2026688, "net_profit": 1502748, "operational_expense": 2073062, "product_revenue": 1430834, "quarter": 1, "rd_expense": 405617, "revenue": 5126406, "salaries_expense": 1411324, "service_revenue": 3695572 }, { "depreciation": 263347, "expenses": 3137456, "income_tax": 488923, "marketing_expense": 494724, "net_income": 2049371, "net_profit": 1560448, "operational_expense": 2086861, "product_revenue": 1198261, "quarter": 2, "rd_expense": 591953, "revenue": 5186827, "salaries_expense": 1495368, "service_revenue": 3988566 }, { "depreciation": 213211, "expenses": 3175654, "income_tax": 592563, "marketing_expense": 500749, "net_income": 2072306, "net_profit": 1479743, "operational_expense": 1964292, "product_revenue": 1490755, "quarter": 3, "rd_expense": 559702, "revenue": 5247960, "salaries_expense": 1473510, "service_revenue": 3757205 }, { "depreciation": 170997, "expenses": 3214318, "income_tax": 612173, "marketing_expense": 322191, "net_income": 2095496, "net_profit": 1483323, "operational_expense": 2161726, "product_revenue": 1523554, "quarter": 4, "rd_expense": 562462, "revenue": 5309814, "salaries_expense": 1115389, "service_revenue": 3786260 } ], "market_conditions": { "gdp_growth": [ 0.027560102672113514, 0.020036469591076658, 0.03107136697618668, 0.03492263664217249 ], "inflation_rate": [ 0.015041151001310867, 0.013416007650824643, 0.01444654070949247, 0.015937851566937528 ], "interest_rate": [ 0.03662747712636117, 0.0332590696930426, 0.03136404600603136, 0.03610990570021332 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 126833, "billable_hours_per_employee": 111, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 12064287, "net_revenue": 9491238, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 14359 }, { "average_project_size": 86541, "billable_hours_per_employee": 96, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 11460970, "net_revenue": 9787069, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 14806 }, { "average_project_size": 78147, "billable_hours_per_employee": 118, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 12261234, "net_revenue": 10092120, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 15268 }, { "average_project_size": 169187, "billable_hours_per_employee": 149, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 12301048, "net_revenue": 10406680, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 15744 } ], "balance_sheet": [ { "assets": 10636450, "current_assets": 4065228, "current_liabilities": 2973571, "equity": 6938135, "fixed_assets": 6571222, "liabilities": 5866730, "long_term_liabilities": 2893159, "quarter": 1 }, { "assets": 10779930, "current_assets": 4093986, "current_liabilities": 3418453, "equity": 7105265, "fixed_assets": 6685944, "liabilities": 5919508, "long_term_liabilities": 2501055, "quarter": 2 }, { "assets": 10925346, "current_assets": 5423460, "current_liabilities": 3443111, "equity": 7179070, "fixed_assets": 5501886, "liabilities": 5972761, "long_term_liabilities": 2529650, "quarter": 3 }, { "assets": 11072724, "current_assets": 5039762, "current_liabilities": 3087156, "equity": 7386471, "fixed_assets": 6032962, "liabilities": 6026493, "long_term_liabilities": 2939337, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22876, "financing_cash_flow": -143854, "investing_cash_flow": -360668, "net_cash_flow": 2449951, "operating_cash_flow": 2632009, "quarter": 1 }, { "change_in_working_capital": 90968, "financing_cash_flow": 157240, "investing_cash_flow": -466812, "net_cash_flow": 2457163, "operating_cash_flow": 2754456, "quarter": 2 }, { "change_in_working_capital": 17868, "financing_cash_flow": 139798, "investing_cash_flow": -441709, "net_cash_flow": 2331850, "operating_cash_flow": 2639964, "quarter": 3 }, { "change_in_working_capital": -44220, "financing_cash_flow": -127407, "investing_cash_flow": -186766, "net_cash_flow": 2419954, "operating_cash_flow": 2977590, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8923313699589619, "current_ratio": 1.3671198703511704, "debt_to_equity_ratio": 0.845577377782358, "profit_margin": 0.22846492733613888, "quarter": 1, "return_on_assets": 0.20386642159743149, "return_on_equity": 0.3125357174514477 }, { "asset_turnover_ratio": 0.9078972683496089, "current_ratio": 1.19761365740585, "debt_to_equity_ratio": 0.8331157247477751, "profit_margin": 0.22936826132522414, "quarter": 2, "return_on_assets": 0.20824281790327023, "return_on_equity": 0.31594078475609283 }, { "asset_turnover_ratio": 0.9237345892752504, "current_ratio": 1.5751626944353523, "debt_to_equity_ratio": 0.8319686254626295, "profit_margin": 0.22061618371561179, "quarter": 3, "return_on_assets": 0.20379079985201384, "return_on_equity": 0.3101355746635706 }, { "asset_turnover_ratio": 0.9398482252424968, "current_ratio": 1.6324934664785324, "debt_to_equity_ratio": 0.8158825777560083, "profit_margin": 0.22487863564556612, "quarter": 4, "return_on_assets": 0.21135178660643938, "return_on_equity": 0.31682788709249654 } ], "income_statement": [ { "depreciation": 463594, "expenses": 6468865, "income_tax": 853958, "marketing_expense": 678020, "net_income": 3022373, "net_profit": 2168415, "operational_expense": 3719086, "product_revenue": 3538893, "quarter": 1, "rd_expense": 690877, "revenue": 9491238, "salaries_expense": 2602788, "service_revenue": 5952345 }, { "depreciation": 509613, "expenses": 6734099, "income_tax": 808127, "marketing_expense": 831143, "net_income": 3052970, "net_profit": 2244843, "operational_expense": 3716337, "product_revenue": 2240531, "quarter": 2, "rd_expense": 804011, "revenue": 9787069, "salaries_expense": 3241984, "service_revenue": 7546538 }, { "depreciation": 413479, "expenses": 7010208, "income_tax": 855427, "marketing_expense": 944121, "net_income": 3081912, "net_profit": 2226485, "operational_expense": 4750507, "product_revenue": 4032960, "quarter": 3, "rd_expense": 994858, "revenue": 10092120, "salaries_expense": 2418627, "service_revenue": 6059160 }, { "depreciation": 637350, "expenses": 7297638, "income_tax": 768802, "marketing_expense": 1001954, "net_income": 3109042, "net_profit": 2340240, "operational_expense": 4883199, "product_revenue": 2700598, "quarter": 4, "rd_expense": 809106, "revenue": 10406680, "salaries_expense": 2570275, "service_revenue": 7706082 } ], "market_conditions": { "gdp_growth": [ 0.020708368849212885, 0.0333993293972814, 0.026499846945669855, 0.02762424872916564 ], "inflation_rate": [ 0.019982670500395393, 0.023478355616717964, 0.02392706297568493, 0.02388580639033852 ], "interest_rate": [ 0.019470727331377818, 0.026292413075878575, 0.02098100088513702, 0.02441441477252526 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 179884, "billable_hours_per_employee": 111, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 14185690, "net_revenue": 11307933, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 17107 }, { "average_project_size": 169179, "billable_hours_per_employee": 148, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 13499559, "net_revenue": 11420429, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 17278 }, { "average_project_size": 65281, "billable_hours_per_employee": 95, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 13216443, "net_revenue": 11534045, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 17449 }, { "average_project_size": 146263, "billable_hours_per_employee": 92, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 13393035, "net_revenue": 11648792, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 17623 } ], "balance_sheet": [ { "assets": 16858754, "current_assets": 8109714, "current_liabilities": 3118626, "equity": 11206998, "fixed_assets": 8749040, "liabilities": 7610916, "long_term_liabilities": 4492290, "quarter": 1 }, { "assets": 17227381, "current_assets": 6775486, "current_liabilities": 4085872, "equity": 11494079, "fixed_assets": 10451895, "liabilities": 7817161, "long_term_liabilities": 3731289, "quarter": 2 }, { "assets": 17604069, "current_assets": 6440499, "current_liabilities": 3890880, "equity": 11584600, "fixed_assets": 11163570, "liabilities": 8028996, "long_term_liabilities": 4138116, "quarter": 3 }, { "assets": 17988994, "current_assets": 7420691, "current_liabilities": 3503344, "equity": 11674456, "fixed_assets": 10568303, "liabilities": 8246572, "long_term_liabilities": 4743228, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74015, "financing_cash_flow": 165879, "investing_cash_flow": -349657, "net_cash_flow": 2439240, "operating_cash_flow": 2401011, "quarter": 1 }, { "change_in_working_capital": 87358, "financing_cash_flow": 32174, "investing_cash_flow": -283373, "net_cash_flow": 2909422, "operating_cash_flow": 2873486, "quarter": 2 }, { "change_in_working_capital": 55598, "financing_cash_flow": -79209, "investing_cash_flow": -201575, "net_cash_flow": 2588909, "operating_cash_flow": 2665959, "quarter": 3 }, { "change_in_working_capital": 20843, "financing_cash_flow": 32436, "investing_cash_flow": -120742, "net_cash_flow": 2545263, "operating_cash_flow": 2752120, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6707454773941182, "current_ratio": 2.6004124893462697, "debt_to_equity_ratio": 0.6791217416118036, "profit_margin": 0.1732553597549614, "quarter": 1, "return_on_assets": 0.11621024898993128, "return_on_equity": 0.17481577136000204 }, { "asset_turnover_ratio": 0.6629231105993418, "current_ratio": 1.6582717226579786, "debt_to_equity_ratio": 0.6801032949225423, "profit_margin": 0.18246766386796853, "quarter": 2, "return_on_assets": 0.12096203131514884, "return_on_equity": 0.18129847550203892 }, { "asset_turnover_ratio": 0.6551919899882237, "current_ratio": 1.6552808105107328, "debt_to_equity_ratio": 0.6930749443226353, "profit_margin": 0.17422569445498087, "quarter": 3, "return_on_assets": 0.11415127945703916, "return_on_equity": 0.17346537644804308 }, { "asset_turnover_ratio": 0.6475510526047205, "current_ratio": 2.118173664932704, "debt_to_equity_ratio": 0.7063774106476567, "profit_margin": 0.16585702620494897, "quarter": 4, "return_on_assets": 0.1074008919009034, "return_on_equity": 0.16549242208801848 } ], "income_statement": [ { "depreciation": 441851, "expenses": 8650785, "income_tax": 697988, "marketing_expense": 1241562, "net_income": 2657148, "net_profit": 1959160, "operational_expense": 4509754, "product_revenue": 3206587, "quarter": 1, "rd_expense": 1258492, "revenue": 11307933, "salaries_expense": 3489815, "service_revenue": 8101346 }, { "depreciation": 789627, "expenses": 8804883, "income_tax": 531687, "marketing_expense": 1070850, "net_income": 2615546, "net_profit": 2083859, "operational_expense": 4701856, "product_revenue": 4314468, "quarter": 2, "rd_expense": 1573359, "revenue": 11420429, "salaries_expense": 3224277, "service_revenue": 7105961 }, { "depreciation": 656432, "expenses": 8961727, "income_tax": 562791, "marketing_expense": 1652199, "net_income": 2572318, "net_profit": 2009527, "operational_expense": 5488460, "product_revenue": 4373817, "quarter": 3, "rd_expense": 948952, "revenue": 11534045, "salaries_expense": 3555916, "service_revenue": 7160228 }, { "depreciation": 820086, "expenses": 9121365, "income_tax": 595393, "marketing_expense": 1222046, "net_income": 2527427, "net_profit": 1932034, "operational_expense": 4597708, "product_revenue": 3948383, "quarter": 4, "rd_expense": 1308142, "revenue": 11648792, "salaries_expense": 3104012, "service_revenue": 7700409 } ], "market_conditions": { "gdp_growth": [ 0.015818619602232596, 0.03235465145272323, 0.02580926435132465, 0.024087112998932306 ], "inflation_rate": [ 0.01739105389153416, 0.011074090738317513, 0.018472930710339754, 0.01951144758015017 ], "interest_rate": [ 0.030158574473041055, 0.03421643885342213, 0.031382385227822135, 0.029342753876027028 ], "year": 2003 }, "random_event": { "description": "Gomez Group Data Privacy Regulation Impact in 2003", "impact": -0.03, "type": "Data Privacy Regulation Impact" }, "year": 2003 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2000, "industry": "Advertising", "location": "Coryside", "name": "Meyers LLC", "num_employees": 510, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.meyersllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 51398, "billable_hours_per_employee": 117, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 17295615, "net_revenue": 14059846, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 27568 }, { "average_project_size": 57601, "billable_hours_per_employee": 86, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 17707474, "net_revenue": 13813209, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 27085 }, { "average_project_size": 112422, "billable_hours_per_employee": 114, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 16439178, "net_revenue": 13570898, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 26610 }, { "average_project_size": 166766, "billable_hours_per_employee": 145, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 16172288, "net_revenue": 13332839, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 26143 } ], "balance_sheet": [ { "assets": 14193620, "current_assets": 4954293, "current_liabilities": 3178696, "equity": 10521200, "fixed_assets": 9239327, "liabilities": 5797439, "long_term_liabilities": 2618743, "quarter": 1 }, { "assets": 14684173, "current_assets": 6891677, "current_liabilities": 3302090, "equity": 10960944, "fixed_assets": 7792496, "liabilities": 5922587, "long_term_liabilities": 2620497, "quarter": 2 }, { "assets": 15191680, "current_assets": 6563876, "current_liabilities": 2480591, "equity": 11186301, "fixed_assets": 8627804, "liabilities": 6050438, "long_term_liabilities": 3569847, "quarter": 3 }, { "assets": 15716727, "current_assets": 5987607, "current_liabilities": 3597611, "equity": 11621514, "fixed_assets": 9729120, "liabilities": 6181048, "long_term_liabilities": 2583437, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95912, "financing_cash_flow": -112967, "investing_cash_flow": -364886, "net_cash_flow": 2515385, "operating_cash_flow": 3097983, "quarter": 1 }, { "change_in_working_capital": 53686, "financing_cash_flow": -177213, "investing_cash_flow": -137183, "net_cash_flow": 2723909, "operating_cash_flow": 3047963, "quarter": 2 }, { "change_in_working_capital": -81864, "financing_cash_flow": -40843, "investing_cash_flow": -384911, "net_cash_flow": 2706544, "operating_cash_flow": 2975711, "quarter": 3 }, { "change_in_working_capital": 98443, "financing_cash_flow": 8992, "investing_cash_flow": -203070, "net_cash_flow": 2038573, "operating_cash_flow": 2709232, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.990575061189464, "current_ratio": 1.5585928946964416, "debt_to_equity_ratio": 0.5510245029084135, "profit_margin": 0.15114098689274405, "quarter": 1, "return_on_assets": 0.14971649233951592, "return_on_equity": 0.2019749648329088 }, { "asset_turnover_ratio": 0.94068688784857, "current_ratio": 2.0870651617611875, "debt_to_equity_ratio": 0.5403354857026913, "profit_margin": 0.1592213655784112, "quarter": 2, "return_on_assets": 0.1497774508649551, "return_on_equity": 0.20065406775182867 }, { "asset_turnover_ratio": 0.8933112071870919, "current_ratio": 2.646093612368988, "debt_to_equity_ratio": 0.5408792414936805, "profit_margin": 0.150694449254574, "quarter": 3, "return_on_assets": 0.13461704037999747, "return_on_equity": 0.1828181630370933 }, { "asset_turnover_ratio": 0.8483216002924782, "current_ratio": 1.6643286336404908, "debt_to_equity_ratio": 0.5318625438991856, "profit_margin": 0.15644342513998707, "quarter": 4, "return_on_assets": 0.13271433676999034, "return_on_equity": 0.17948048765419033 } ], "income_statement": [ { "depreciation": 972964, "expenses": 11180998, "income_tax": 753829, "marketing_expense": 2036173, "net_income": 2878848, "net_profit": 2125019, "operational_expense": 6255839, "product_revenue": 4253418, "quarter": 1, "rd_expense": 1274612, "revenue": 14059846, "salaries_expense": 4204271, "service_revenue": 9806428 }, { "depreciation": 848605, "expenses": 10966360, "income_tax": 647491, "marketing_expense": 1839205, "net_income": 2846849, "net_profit": 2199358, "operational_expense": 6804145, "product_revenue": 5011204, "quarter": 2, "rd_expense": 1097254, "revenue": 13813209, "salaries_expense": 3901434, "service_revenue": 8802005 }, { "depreciation": 930652, "expenses": 10755843, "income_tax": 769996, "marketing_expense": 1273713, "net_income": 2815055, "net_profit": 2045059, "operational_expense": 7199348, "product_revenue": 3356062, "quarter": 3, "rd_expense": 1493125, "revenue": 13570898, "salaries_expense": 5101194, "service_revenue": 10214836 }, { "depreciation": 623397, "expenses": 10549367, "income_tax": 697637, "marketing_expense": 1084518, "net_income": 2783472, "net_profit": 2085835, "operational_expense": 6794333, "product_revenue": 4387937, "quarter": 4, "rd_expense": 2063313, "revenue": 13332839, "salaries_expense": 4035515, "service_revenue": 8944902 } ], "market_conditions": { "gdp_growth": [ 0.025647178040685593, 0.03850975135320767, 0.03777576002378956, 0.036212251126006074 ], "inflation_rate": [ 0.0068732948450308355, 0.008880133311018062, 0.0038164534850999776, 0.010049905886987655 ], "interest_rate": [ 0.00983380779474851, 0.012623055595029822, 0.013597394683974705, 0.012625182336366546 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 152063, "billable_hours_per_employee": 87, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 6384091, "net_revenue": 5406917, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 10602 }, { "average_project_size": 87167, "billable_hours_per_employee": 128, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 6595781, "net_revenue": 5257509, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 10309 }, { "average_project_size": 106489, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 6089615, "net_revenue": 5112230, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 10024 }, { "average_project_size": 89486, "billable_hours_per_employee": 115, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.73, "gross_billings": 5614425, "net_revenue": 4970965, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 9747 } ], "balance_sheet": [ { "assets": 7412576, "current_assets": 2339348, "current_liabilities": 1437685, "equity": 5782771, "fixed_assets": 5073228, "liabilities": 3112101, "long_term_liabilities": 1674416, "quarter": 1 }, { "assets": 7592475, "current_assets": 3229129, "current_liabilities": 1554562, "equity": 5798336, "fixed_assets": 4363346, "liabilities": 3157174, "long_term_liabilities": 1602612, "quarter": 2 }, { "assets": 7776741, "current_assets": 2497189, "current_liabilities": 1515845, "equity": 5836788, "fixed_assets": 5279552, "liabilities": 3202899, "long_term_liabilities": 1687054, "quarter": 3 }, { "assets": 7965478, "current_assets": 3243186, "current_liabilities": 1720186, "equity": 5941655, "fixed_assets": 4722292, "liabilities": 3249286, "long_term_liabilities": 1529100, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83987, "financing_cash_flow": 31029, "investing_cash_flow": -350639, "net_cash_flow": 1357472, "operating_cash_flow": 1725665, "quarter": 1 }, { "change_in_working_capital": -25900, "financing_cash_flow": 114380, "investing_cash_flow": -291095, "net_cash_flow": 1016802, "operating_cash_flow": 1577278, "quarter": 2 }, { "change_in_working_capital": 25649, "financing_cash_flow": 59627, "investing_cash_flow": -405342, "net_cash_flow": 1196910, "operating_cash_flow": 1529642, "quarter": 3 }, { "change_in_working_capital": 70792, "financing_cash_flow": 180173, "investing_cash_flow": -493335, "net_cash_flow": 1029470, "operating_cash_flow": 1392316, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.729424831529552, "current_ratio": 1.6271631129211197, "debt_to_equity_ratio": 0.5381677745841915, "profit_margin": 0.2741480958557344, "quarter": 1, "return_on_assets": 0.19997042863371653, "return_on_equity": 0.2563297076782048 }, { "asset_turnover_ratio": 0.6924631296118855, "current_ratio": 2.0771953772187923, "debt_to_equity_ratio": 0.5444965590127926, "profit_margin": 0.25925490569773635, "quarter": 2, "return_on_assets": 0.17952446336668873, "return_on_equity": 0.23507347625249728 }, { "asset_turnover_ratio": 0.6573743422855409, "current_ratio": 1.6473907292632162, "debt_to_equity_ratio": 0.5487434184691992, "profit_margin": 0.2470440492700837, "quarter": 3, "return_on_assets": 0.16240041940447805, "return_on_equity": 0.21637688399852795 }, { "asset_turnover_ratio": 0.6240636155168591, "current_ratio": 1.8853693728468899, "debt_to_equity_ratio": 0.5468654777162255, "profit_margin": 0.2465241658309805, "quarter": 4, "return_on_assets": 0.15384676224075944, "return_on_equity": 0.20624943723592165 } ], "income_statement": [ { "depreciation": 243369, "expenses": 3505881, "income_tax": 418740, "marketing_expense": 397310, "net_income": 1901036, "net_profit": 1482296, "operational_expense": 1765351, "product_revenue": 2002197, "quarter": 1, "rd_expense": 663468, "revenue": 5406917, "salaries_expense": 1323417, "service_revenue": 3404720 }, { "depreciation": 214243, "expenses": 3447789, "income_tax": 446685, "marketing_expense": 634467, "net_income": 1809720, "net_profit": 1363035, "operational_expense": 1984247, "product_revenue": 1415893, "quarter": 2, "rd_expense": 574218, "revenue": 5257509, "salaries_expense": 1093801, "service_revenue": 3841616 }, { "depreciation": 266696, "expenses": 3390660, "income_tax": 458624, "marketing_expense": 399013, "net_income": 1721570, "net_profit": 1262946, "operational_expense": 1835433, "product_revenue": 1605212, "quarter": 3, "rd_expense": 587886, "revenue": 5112230, "salaries_expense": 1324513, "service_revenue": 3507018 }, { "depreciation": 166853, "expenses": 3334477, "income_tax": 411025, "marketing_expense": 535487, "net_income": 1636488, "net_profit": 1225463, "operational_expense": 2005958, "product_revenue": 1867150, "quarter": 4, "rd_expense": 360229, "revenue": 4970965, "salaries_expense": 1168248, "service_revenue": 3103815 } ], "market_conditions": { "gdp_growth": [ 0.0548445109746399, 0.05500858718973349, 0.06662255278586067, 0.058883537459119256 ], "inflation_rate": [ 0.013596855178203034, 0.00658434718092607, 0.007804081252975054, 0.008350951316684372 ], "interest_rate": [ 0.018255345038145854, 0.024053341341978222, 0.014415086542796354, 0.022916685929269265 ], "year": 2001 }, "random_event": { "description": "Meyers LLC Economic Slowdown Impact in 2001", "impact": -0.01, "type": "Economic Slowdown Impact" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 166864, "billable_hours_per_employee": 82, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 22711975, "net_revenue": 18227695, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 35741 }, { "average_project_size": 192700, "billable_hours_per_employee": 149, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 20673125, "net_revenue": 18339493, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 35960 }, { "average_project_size": 91162, "billable_hours_per_employee": 100, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 21308555, "net_revenue": 18451977, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 36180 }, { "average_project_size": 156725, "billable_hours_per_employee": 101, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 22063169, "net_revenue": 18565151, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 36402 } ], "balance_sheet": [ { "assets": 21036878, "current_assets": 7113700, "current_liabilities": 4842477, "equity": 16922392, "fixed_assets": 13923178, "liabilities": 8843541, "long_term_liabilities": 4001064, "quarter": 1 }, { "assets": 21424479, "current_assets": 7012490, "current_liabilities": 4328995, "equity": 16906477, "fixed_assets": 14411989, "liabilities": 9003923, "long_term_liabilities": 4674928, "quarter": 2 }, { "assets": 21819223, "current_assets": 8073382, "current_liabilities": 4275587, "equity": 17391486, "fixed_assets": 13745841, "liabilities": 9167214, "long_term_liabilities": 4891627, "quarter": 3 }, { "assets": 22221239, "current_assets": 6951474, "current_liabilities": 4079867, "equity": 17438142, "fixed_assets": 15269765, "liabilities": 9333466, "long_term_liabilities": 5253599, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59793, "financing_cash_flow": 129854, "investing_cash_flow": -147707, "net_cash_flow": 5486941, "operating_cash_flow": 5787432, "quarter": 1 }, { "change_in_working_capital": 86861, "financing_cash_flow": 165387, "investing_cash_flow": -157349, "net_cash_flow": 5316787, "operating_cash_flow": 5634789, "quarter": 2 }, { "change_in_working_capital": -8356, "financing_cash_flow": -61289, "investing_cash_flow": -189339, "net_cash_flow": 5057543, "operating_cash_flow": 5375245, "quarter": 3 }, { "change_in_working_capital": 36747, "financing_cash_flow": -183151, "investing_cash_flow": -271066, "net_cash_flow": 4825707, "operating_cash_flow": 5181025, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8664638830913979, "current_ratio": 1.469020916361606, "debt_to_equity_ratio": 0.5225940280783, "profit_margin": 0.2594433909498705, "quarter": 1, "return_on_assets": 0.22479832796482443, "return_on_equity": 0.27945546941590765 }, { "asset_turnover_ratio": 0.8560064867855129, "current_ratio": 1.6198886808601072, "debt_to_equity_ratio": 0.5325723981406653, "profit_margin": 0.24460441736311903, "quarter": 2, "return_on_assets": 0.20938296795922084, "return_on_equity": 0.2653374206820262 }, { "asset_turnover_ratio": 0.8456752561720461, "current_ratio": 1.8882511337039802, "debt_to_equity_ratio": 0.5271092993433684, "profit_margin": 0.25685469909267716, "quarter": 3, "return_on_assets": 0.21721566345419357, "return_on_equity": 0.27251708105908834 }, { "asset_turnover_ratio": 0.8354687603153002, "current_ratio": 1.7038481891689117, "debt_to_equity_ratio": 0.5352328246896946, "profit_margin": 0.24510271960621274, "quarter": 4, "return_on_assets": 0.20477566529931115, "return_on_equity": 0.2609434537234529 } ], "income_statement": [ { "depreciation": 1058377, "expenses": 12202600, "income_tax": 1296040, "marketing_expense": 2191945, "net_income": 6025095, "net_profit": 4729055, "operational_expense": 8443276, "product_revenue": 5748182, "quarter": 1, "rd_expense": 1766373, "revenue": 18227695, "salaries_expense": 4956781, "service_revenue": 12479513 }, { "depreciation": 1148868, "expenses": 12326150, "income_tax": 1527422, "marketing_expense": 2178098, "net_income": 6013343, "net_profit": 4485921, "operational_expense": 8292201, "product_revenue": 5872512, "quarter": 2, "rd_expense": 1321232, "revenue": 18339493, "salaries_expense": 4262308, "service_revenue": 12466981 }, { "depreciation": 635768, "expenses": 12450950, "income_tax": 1261550, "marketing_expense": 1473501, "net_income": 6001027, "net_profit": 4739477, "operational_expense": 7241435, "product_revenue": 4812964, "quarter": 3, "rd_expense": 1478530, "revenue": 18451977, "salaries_expense": 5754204, "service_revenue": 13639013 }, { "depreciation": 630656, "expenses": 12577015, "income_tax": 1437767, "marketing_expense": 1570127, "net_income": 5988136, "net_profit": 4550369, "operational_expense": 6836089, "product_revenue": 6781442, "quarter": 4, "rd_expense": 2447072, "revenue": 18565151, "salaries_expense": 5794869, "service_revenue": 11783709 } ], "market_conditions": { "gdp_growth": [ 0.042506934447671126, 0.028163825453237958, 0.02854282622580251, 0.03765574695393598 ], "inflation_rate": [ 0.008156681681984596, 0.005209104831542017, 0.0012842430671145158, 0.0011528702770462309 ], "interest_rate": [ 0.016550130444411688, 0.02391090051066332, 0.022993651116573744, 0.01498614446828946 ], "year": 2002 }, "random_event": { "description": "Meyers LLC Economic Slowdown Impact in 2002", "impact": 0.1, "type": "Economic Slowdown Impact" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 67339, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 9401844, "net_revenue": 7436912, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 14582 }, { "average_project_size": 184255, "billable_hours_per_employee": 113, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.6, "gross_billings": 8537583, "net_revenue": 7207119, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 14132 }, { "average_project_size": 60773, "billable_hours_per_employee": 96, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 8895368, "net_revenue": 6984428, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 13695 }, { "average_project_size": 121701, "billable_hours_per_employee": 118, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 8112232, "net_revenue": 6768617, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 13272 } ], "balance_sheet": [ { "assets": 10630622, "current_assets": 3322420, "current_liabilities": 2781118, "equity": 7866612, "fixed_assets": 7308202, "liabilities": 4811377, "long_term_liabilities": 2030259, "quarter": 1 }, { "assets": 10840207, "current_assets": 5250233, "current_liabilities": 2602816, "equity": 7748550, "fixed_assets": 5589974, "liabilities": 4928820, "long_term_liabilities": 2326004, "quarter": 2 }, { "assets": 11053924, "current_assets": 3974983, "current_liabilities": 2036110, "equity": 7812004, "fixed_assets": 7078941, "liabilities": 5049129, "long_term_liabilities": 3013019, "quarter": 3 }, { "assets": 11271855, "current_assets": 4754222, "current_liabilities": 2754524, "equity": 7847947, "fixed_assets": 6517633, "liabilities": 5172374, "long_term_liabilities": 2417850, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79216, "financing_cash_flow": -124315, "investing_cash_flow": -405083, "net_cash_flow": 2051491, "operating_cash_flow": 2402588, "quarter": 1 }, { "change_in_working_capital": 15152, "financing_cash_flow": 154587, "investing_cash_flow": -468459, "net_cash_flow": 1881849, "operating_cash_flow": 2227508, "quarter": 2 }, { "change_in_working_capital": -75841, "financing_cash_flow": -77644, "investing_cash_flow": -489050, "net_cash_flow": 1970260, "operating_cash_flow": 2049235, "quarter": 3 }, { "change_in_working_capital": 49053, "financing_cash_flow": 126425, "investing_cash_flow": -138608, "net_cash_flow": 1745898, "operating_cash_flow": 2049271, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6995744933833599, "current_ratio": 1.19463467569517, "debt_to_equity_ratio": 0.6116199705794566, "profit_margin": 0.27529800003012, "quarter": 1, "return_on_assets": 0.1925914589005234, "return_on_equity": 0.26026032553785544 }, { "asset_turnover_ratio": 0.6648506804344234, "current_ratio": 2.0171356715188473, "debt_to_equity_ratio": 0.6360957856631241, "profit_margin": 0.2549094860234721, "quarter": 2, "return_on_assets": 0.16947674523189454, "return_on_equity": 0.23709765052816334 }, { "asset_turnover_ratio": 0.631850553703825, "current_ratio": 1.95224373928717, "debt_to_equity_ratio": 0.6463295461702273, "profit_margin": 0.25874831840202234, "quarter": 3, "return_on_assets": 0.1634902682522514, "return_on_equity": 0.23133743915133684 }, { "asset_turnover_ratio": 0.6004882958483764, "current_ratio": 1.72596862470612, "debt_to_equity_ratio": 0.6590735131111359, "profit_margin": 0.2583195355860732, "quarter": 4, "return_on_assets": 0.1551178577084251, "return_on_equity": 0.2227927889930959 } ], "income_statement": [ { "depreciation": 355221, "expenses": 4803030, "income_tax": 586515, "marketing_expense": 652218, "net_income": 2633882, "net_profit": 2047367, "operational_expense": 2990385, "product_revenue": 2728122, "quarter": 1, "rd_expense": 490320, "revenue": 7436912, "salaries_expense": 2210226, "service_revenue": 4708790 }, { "depreciation": 390345, "expenses": 4696593, "income_tax": 673363, "marketing_expense": 566440, "net_income": 2510526, "net_profit": 1837163, "operational_expense": 2799026, "product_revenue": 2630004, "quarter": 2, "rd_expense": 485342, "revenue": 7207119, "salaries_expense": 2071181, "service_revenue": 4577115 }, { "depreciation": 242026, "expenses": 4592515, "income_tax": 584704, "marketing_expense": 554006, "net_income": 2391913, "net_profit": 1807209, "operational_expense": 3058210, "product_revenue": 1970397, "quarter": 3, "rd_expense": 498083, "revenue": 6984428, "salaries_expense": 1623875, "service_revenue": 5014031 }, { "depreciation": 300805, "expenses": 4490743, "income_tax": 529408, "marketing_expense": 775619, "net_income": 2277874, "net_profit": 1748466, "operational_expense": 2454823, "product_revenue": 2695437, "quarter": 4, "rd_expense": 602807, "revenue": 6768617, "salaries_expense": 1817031, "service_revenue": 4073180 } ], "market_conditions": { "gdp_growth": [ 0.042716888471250644, 0.04826849944116865, 0.041011364678974836, 0.05988637421418759 ], "inflation_rate": [ 0.0018882265180822262, 0.009719834073357286, 0.006511168900738024, 0.004007038476220437 ], "interest_rate": [ 0.013191399948806947, 0.014401368847141844, 0.014893340246141615, 0.009115987868849994 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 50320, "billable_hours_per_employee": 90, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 19496187, "net_revenue": 15719407, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 30822 }, { "average_project_size": 110943, "billable_hours_per_employee": 151, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 18703831, "net_revenue": 15664776, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 30715 }, { "average_project_size": 130132, "billable_hours_per_employee": 123, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 20152519, "net_revenue": 15610335, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 30608 }, { "average_project_size": 169235, "billable_hours_per_employee": 134, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 19723031, "net_revenue": 15556083, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 30502 } ], "balance_sheet": [ { "assets": 20367019, "current_assets": 8185005, "current_liabilities": 5373136, "equity": 14471969, "fixed_assets": 12182014, "liabilities": 10762802, "long_term_liabilities": 5389666, "quarter": 1 }, { "assets": 20772600, "current_assets": 10164149, "current_liabilities": 6081715, "equity": 14647471, "fixed_assets": 10608451, "liabilities": 10964880, "long_term_liabilities": 4883165, "quarter": 2 }, { "assets": 21186257, "current_assets": 6385071, "current_liabilities": 5112036, "equity": 14998691, "fixed_assets": 14801186, "liabilities": 11170752, "long_term_liabilities": 6058716, "quarter": 3 }, { "assets": 21608152, "current_assets": 7381492, "current_liabilities": 4908972, "equity": 14917241, "fixed_assets": 14226660, "liabilities": 11380490, "long_term_liabilities": 6471518, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31450, "financing_cash_flow": -11003, "investing_cash_flow": -272627, "net_cash_flow": 5529458, "operating_cash_flow": 5642154, "quarter": 1 }, { "change_in_working_capital": -94615, "financing_cash_flow": 162121, "investing_cash_flow": -389784, "net_cash_flow": 5221720, "operating_cash_flow": 5563338, "quarter": 2 }, { "change_in_working_capital": 86645, "financing_cash_flow": 196206, "investing_cash_flow": -218526, "net_cash_flow": 5008909, "operating_cash_flow": 5532712, "quarter": 3 }, { "change_in_working_capital": -23516, "financing_cash_flow": -198286, "investing_cash_flow": -322246, "net_cash_flow": 5037917, "operating_cash_flow": 5230841, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7718069590841939, "current_ratio": 1.523319901078253, "debt_to_equity_ratio": 0.7436999070409839, "profit_margin": 0.3096651165021683, "quarter": 1, "return_on_assets": 0.23900169190199116, "return_on_equity": 0.33635727108039 }, { "asset_turnover_ratio": 0.7541076225412322, "current_ratio": 1.6712636156084262, "debt_to_equity_ratio": 0.7485851994518371, "profit_margin": 0.3089575618572522, "quarter": 2, "return_on_assets": 0.23298725243830815, "return_on_equity": 0.3304154689911999 }, { "asset_turnover_ratio": 0.7368141998843873, "current_ratio": 1.2490270021572618, "debt_to_equity_ratio": 0.7447817946246109, "profit_margin": 0.3192235144216956, "quarter": 3, "return_on_assets": 0.23520841836290385, "return_on_equity": 0.33224139359894805 }, { "asset_turnover_ratio": 0.7199173256463579, "current_ratio": 1.5036736815773242, "debt_to_equity_ratio": 0.7629085029865778, "profit_margin": 0.30146271397497687, "quarter": 4, "return_on_assets": 0.21702823082695827, "return_on_equity": 0.3143730801158203 } ], "income_statement": [ { "depreciation": 774402, "expenses": 9509082, "income_tax": 1342573, "marketing_expense": 1845113, "net_income": 6210325, "net_profit": 4867752, "operational_expense": 5871418, "product_revenue": 3441955, "quarter": 1, "rd_expense": 983842, "revenue": 15719407, "salaries_expense": 4487510, "service_revenue": 12277452 }, { "depreciation": 723587, "expenses": 9425782, "income_tax": 1399243, "marketing_expense": 1184754, "net_income": 6238994, "net_profit": 4839751, "operational_expense": 5884976, "product_revenue": 5055375, "quarter": 2, "rd_expense": 1741282, "revenue": 15664776, "salaries_expense": 4675486, "service_revenue": 10609401 }, { "depreciation": 549526, "expenses": 9343212, "income_tax": 1283937, "marketing_expense": 1088135, "net_income": 6267123, "net_profit": 4983186, "operational_expense": 5102962, "product_revenue": 3404596, "quarter": 3, "rd_expense": 1281709, "revenue": 15610335, "salaries_expense": 4491901, "service_revenue": 12205739 }, { "depreciation": 541262, "expenses": 9261365, "income_tax": 1605139, "marketing_expense": 1780811, "net_income": 6294718, "net_profit": 4689579, "operational_expense": 5479612, "product_revenue": 5280213, "quarter": 4, "rd_expense": 1743614, "revenue": 15556083, "salaries_expense": 4203904, "service_revenue": 10275870 } ], "market_conditions": { "gdp_growth": [ 0.04451297958269826, 0.04237749617137374, 0.04173916432145505, 0.04837729733353491 ], "inflation_rate": [ 0.011395307730834386, 0.005095624368640467, 0.005462558192440211, 0.01142256788714199 ], "interest_rate": [ 0.009529037240616815, 0.008422673321688752, 0.012925871699758243, 0.010976792891436216 ], "year": 2004 }, "random_event": { "description": "Meyers LLC Technology Adoption in 2004", "impact": -0.01, "type": "Technology Adoption" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 70683, "billable_hours_per_employee": 82, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 10391216, "net_revenue": 8188538, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 16056 }, { "average_project_size": 151938, "billable_hours_per_employee": 94, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 10441489, "net_revenue": 8193278, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 16065 }, { "average_project_size": 151667, "billable_hours_per_employee": 129, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 9054138, "net_revenue": 8198022, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 16075 }, { "average_project_size": 128668, "billable_hours_per_employee": 157, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 10144397, "net_revenue": 8202768, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 16084 } ], "balance_sheet": [ { "assets": 8742292, "current_assets": 3905344, "current_liabilities": 1967565, "equity": 6412124, "fixed_assets": 4836948, "liabilities": 4359393, "long_term_liabilities": 2391828, "quarter": 1 }, { "assets": 9025249, "current_assets": 3762864, "current_liabilities": 1828401, "equity": 6808215, "fixed_assets": 5262385, "liabilities": 4412066, "long_term_liabilities": 2583665, "quarter": 2 }, { "assets": 9317364, "current_assets": 4603203, "current_liabilities": 1835744, "equity": 7022769, "fixed_assets": 4714161, "liabilities": 4465375, "long_term_liabilities": 2629631, "quarter": 3 }, { "assets": 9618934, "current_assets": 2939960, "current_liabilities": 2701013, "equity": 7357416, "fixed_assets": 6678974, "liabilities": 4519328, "long_term_liabilities": 1818315, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95464, "financing_cash_flow": -123814, "investing_cash_flow": -280657, "net_cash_flow": 2234365, "operating_cash_flow": 2512386, "quarter": 1 }, { "change_in_working_capital": -27137, "financing_cash_flow": 116558, "investing_cash_flow": -185077, "net_cash_flow": 2394655, "operating_cash_flow": 2521640, "quarter": 2 }, { "change_in_working_capital": -68517, "financing_cash_flow": 189386, "investing_cash_flow": -133670, "net_cash_flow": 1996602, "operating_cash_flow": 2479969, "quarter": 3 }, { "change_in_working_capital": -22768, "financing_cash_flow": 141426, "investing_cash_flow": -329826, "net_cash_flow": 2496798, "operating_cash_flow": 2586427, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.936658029724928, "current_ratio": 1.9848614912340887, "debt_to_equity_ratio": 0.6798672327609385, "profit_margin": 0.24781285743560083, "quarter": 1, "return_on_assets": 0.23211590278613434, "return_on_equity": 0.3164668992676998 }, { "asset_turnover_ratio": 0.9078173909661661, "current_ratio": 2.0580080627827266, "debt_to_equity_ratio": 0.6480503333105667, "profit_margin": 0.2679064472119706, "quarter": 2, "return_on_assets": 0.24321013193098606, "return_on_equity": 0.32240932461739236 }, { "asset_turnover_ratio": 0.8798649489276151, "current_ratio": 2.5075408117907507, "debt_to_equity_ratio": 0.6358425003015192, "profit_margin": 0.2647931415651239, "quarter": 3, "return_on_assets": 0.2329822039795805, "return_on_equity": 0.3091059950854143 }, { "asset_turnover_ratio": 0.852773082755324, "current_ratio": 1.0884656978696512, "debt_to_equity_ratio": 0.6142547872785772, "profit_margin": 0.2752497693461524, "quarter": 4, "return_on_assets": 0.2347255943330103, "return_on_equity": 0.3068754029947471 } ], "income_statement": [ { "depreciation": 483161, "expenses": 5321746, "income_tax": 837567, "marketing_expense": 539348, "net_income": 2866792, "net_profit": 2029225, "operational_expense": 2722698, "product_revenue": 2984391, "quarter": 1, "rd_expense": 959895, "revenue": 8188538, "salaries_expense": 2525073, "service_revenue": 5204147 }, { "depreciation": 326608, "expenses": 5334469, "income_tax": 663777, "marketing_expense": 848890, "net_income": 2858809, "net_profit": 2195032, "operational_expense": 3020414, "product_revenue": 3148615, "quarter": 2, "rd_expense": 561086, "revenue": 8193278, "salaries_expense": 1713175, "service_revenue": 5044663 }, { "depreciation": 309189, "expenses": 5347224, "income_tax": 680018, "marketing_expense": 959127, "net_income": 2850798, "net_profit": 2170780, "operational_expense": 2807121, "product_revenue": 2059360, "quarter": 3, "rd_expense": 562436, "revenue": 8198022, "salaries_expense": 2447212, "service_revenue": 6138662 }, { "depreciation": 328617, "expenses": 5360008, "income_tax": 584950, "marketing_expense": 657970, "net_income": 2842760, "net_profit": 2257810, "operational_expense": 3253449, "product_revenue": 1753556, "quarter": 4, "rd_expense": 593206, "revenue": 8202768, "salaries_expense": 2229828, "service_revenue": 6449212 } ], "market_conditions": { "gdp_growth": [ 0.05029202895517559, 0.05530815573902265, 0.051947332784390954, 0.061133588214008036 ], "inflation_rate": [ 0.01301528086475175, 0.008947054189583442, 0.009664532733058392, 0.008729353765773298 ], "interest_rate": [ 0.020915301749487615, 0.01578711721851538, 0.020885474719718442, 0.018681860398573127 ], "year": 2005 }, "random_event": { "description": "Meyers LLC Expansion to New Market in 2005", "impact": 0.08, "type": "Expansion to New Market" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 114470, "billable_hours_per_employee": 98, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 6801268, "net_revenue": 5288291, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 10369 }, { "average_project_size": 53177, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 6104275, "net_revenue": 5324734, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 10441 }, { "average_project_size": 134610, "billable_hours_per_employee": 85, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 6337113, "net_revenue": 5361428, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 10513 }, { "average_project_size": 147341, "billable_hours_per_employee": 132, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 6681722, "net_revenue": 5398375, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 10585 } ], "balance_sheet": [ { "assets": 7087456, "current_assets": 3364214, "current_liabilities": 1274212, "equity": 5440161, "fixed_assets": 3723242, "liabilities": 2936240, "long_term_liabilities": 1662028, "quarter": 1 }, { "assets": 7286577, "current_assets": 2775057, "current_liabilities": 1463355, "equity": 5526633, "fixed_assets": 4511520, "liabilities": 2977731, "long_term_liabilities": 1514376, "quarter": 2 }, { "assets": 7491291, "current_assets": 2501917, "current_liabilities": 1753722, "equity": 5746849, "fixed_assets": 4989374, "liabilities": 3019808, "long_term_liabilities": 1266086, "quarter": 3 }, { "assets": 7701757, "current_assets": 2342003, "current_liabilities": 1651088, "equity": 5916287, "fixed_assets": 5359754, "liabilities": 3062480, "long_term_liabilities": 1411392, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34579, "financing_cash_flow": 84816, "investing_cash_flow": -357031, "net_cash_flow": 1270148, "operating_cash_flow": 1613444, "quarter": 1 }, { "change_in_working_capital": 33393, "financing_cash_flow": -182254, "investing_cash_flow": -119817, "net_cash_flow": 1336236, "operating_cash_flow": 1453981, "quarter": 2 }, { "change_in_working_capital": 54385, "financing_cash_flow": 74767, "investing_cash_flow": -408320, "net_cash_flow": 1479285, "operating_cash_flow": 1595784, "quarter": 3 }, { "change_in_working_capital": -91836, "financing_cash_flow": 34141, "investing_cash_flow": -451620, "net_cash_flow": 1085790, "operating_cash_flow": 1471956, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7461479831409182, "current_ratio": 2.640230981971603, "debt_to_equity_ratio": 0.5397340262540025, "profit_margin": 0.24373564162789074, "quarter": 1, "return_on_assets": 0.18186285742020833, "return_on_equity": 0.2369314069932857 }, { "asset_turnover_ratio": 0.7307593126374703, "current_ratio": 1.8963662269237471, "debt_to_equity_ratio": 0.5387965873615997, "profit_margin": 0.22870381881986968, "quarter": 2, "return_on_assets": 0.1671274454383725, "return_on_equity": 0.22034880912121357 }, { "asset_turnover_ratio": 0.7156881237159256, "current_ratio": 1.4266326133788594, "debt_to_equity_ratio": 0.5254719586333311, "profit_margin": 0.23787804293930648, "quarter": 3, "return_on_assets": 0.17024649022444863, "return_on_equity": 0.2219243971783494 }, { "asset_turnover_ratio": 0.7009277233753285, "current_ratio": 1.4184604333627282, "debt_to_equity_ratio": 0.5176354696788712, "profit_margin": 0.23655451872091138, "quarter": 4, "return_on_assets": 0.16580762026119494, "return_on_equity": 0.2158465267151509 } ], "income_statement": [ { "depreciation": 324499, "expenses": 3622383, "income_tax": 376963, "marketing_expense": 568495, "net_income": 1665908, "net_profit": 1288945, "operational_expense": 2081423, "product_revenue": 1708173, "quarter": 1, "rd_expense": 654960, "revenue": 5288291, "salaries_expense": 1690285, "service_revenue": 3580118 }, { "depreciation": 236194, "expenses": 3670310, "income_tax": 436637, "marketing_expense": 626680, "net_income": 1654424, "net_profit": 1217787, "operational_expense": 1988283, "product_revenue": 1929745, "quarter": 2, "rd_expense": 697152, "revenue": 5324734, "salaries_expense": 1822397, "service_revenue": 3394989 }, { "depreciation": 320418, "expenses": 3718871, "income_tax": 367191, "marketing_expense": 600530, "net_income": 1642557, "net_profit": 1275366, "operational_expense": 2554842, "product_revenue": 1782449, "quarter": 3, "rd_expense": 433266, "revenue": 5361428, "salaries_expense": 1567845, "service_revenue": 3578979 }, { "depreciation": 194946, "expenses": 3768075, "income_tax": 353290, "marketing_expense": 388695, "net_income": 1630300, "net_profit": 1277010, "operational_expense": 2204405, "product_revenue": 1233405, "quarter": 4, "rd_expense": 452287, "revenue": 5398375, "salaries_expense": 1416994, "service_revenue": 4164970 } ], "market_conditions": { "gdp_growth": [ 0.036834464867370534, 0.02872863243428791, 0.03622451390325134, 0.045762012309252684 ], "inflation_rate": [ 0.012606000978854406, 0.012236047469413893, 0.005273188847726248, 0.009743970947196656 ], "interest_rate": [ 0.023410495794969254, 0.017951479648931394, 0.020553045432223048, 0.022684859190242466 ], "year": 2006 }, "random_event": { "description": "Meyers LLC Expansion to New Market in 2006", "impact": -0.02, "type": "Expansion to New Market" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 64937, "billable_hours_per_employee": 109, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 7118453, "net_revenue": 6274467, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 12303 }, { "average_project_size": 70361, "billable_hours_per_employee": 93, "client_concentration": 0.1, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 7555653, "net_revenue": 6162612, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 12084 }, { "average_project_size": 152842, "billable_hours_per_employee": 96, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 7784071, "net_revenue": 6052751, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 11868 }, { "average_project_size": 133524, "billable_hours_per_employee": 141, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 7691614, "net_revenue": 5944848, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 11657 } ], "balance_sheet": [ { "assets": 9384687, "current_assets": 4691741, "current_liabilities": 2514198, "equity": 6453717, "fixed_assets": 4692946, "liabilities": 4196955, "long_term_liabilities": 1682757, "quarter": 1 }, { "assets": 9703880, "current_assets": 3655326, "current_liabilities": 1872997, "equity": 6653944, "fixed_assets": 6048554, "liabilities": 4297897, "long_term_liabilities": 2424900, "quarter": 2 }, { "assets": 10033930, "current_assets": 4775162, "current_liabilities": 2584601, "equity": 6917639, "fixed_assets": 5258768, "liabilities": 4401267, "long_term_liabilities": 1816666, "quarter": 3 }, { "assets": 10375206, "current_assets": 4208185, "current_liabilities": 2459214, "equity": 7117406, "fixed_assets": 6167021, "liabilities": 4507123, "long_term_liabilities": 2047909, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14903, "financing_cash_flow": -78934, "investing_cash_flow": -465601, "net_cash_flow": 1064655, "operating_cash_flow": 1602744, "quarter": 1 }, { "change_in_working_capital": 53233, "financing_cash_flow": -196045, "investing_cash_flow": -496038, "net_cash_flow": 1115868, "operating_cash_flow": 1550008, "quarter": 2 }, { "change_in_working_capital": 66337, "financing_cash_flow": -64744, "investing_cash_flow": -187173, "net_cash_flow": 1351063, "operating_cash_flow": 1590908, "quarter": 3 }, { "change_in_working_capital": -75087, "financing_cash_flow": -119120, "investing_cash_flow": -277048, "net_cash_flow": 1061042, "operating_cash_flow": 1472776, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6685856438259475, "current_ratio": 1.866098453661963, "debt_to_equity_ratio": 0.6503159342127955, "profit_margin": 0.20176773580927274, "quarter": 1, "return_on_assets": 0.1348990115493463, "return_on_equity": 0.19616369915197707 }, { "asset_turnover_ratio": 0.6350667980230588, "current_ratio": 1.9515920207026494, "debt_to_equity_ratio": 0.645917218419632, "profit_margin": 0.20250520396221602, "quarter": 2, "return_on_assets": 0.12860433146329098, "return_on_equity": 0.18755207437874438 }, { "asset_turnover_ratio": 0.6032283462212712, "current_ratio": 1.8475431991243523, "debt_to_equity_ratio": 0.6362383177266117, "profit_margin": 0.21229619391248705, "quarter": 3, "return_on_assets": 0.1280630819628999, "return_on_equity": 0.18575354972990063 }, { "asset_turnover_ratio": 0.5729860207112996, "current_ratio": 1.7111910553534584, "debt_to_equity_ratio": 0.6332536039113126, "profit_margin": 0.21015221919887606, "quarter": 4, "return_on_assets": 0.12041428382241277, "return_on_equity": 0.17553066384016874 } ], "income_statement": [ { "depreciation": 336759, "expenses": 4605836, "income_tax": 402646, "marketing_expense": 833427, "net_income": 1668631, "net_profit": 1265985, "operational_expense": 2506719, "product_revenue": 1634657, "quarter": 1, "rd_expense": 721234, "revenue": 6274467, "salaries_expense": 1907556, "service_revenue": 4639810 }, { "depreciation": 302047, "expenses": 4486783, "income_tax": 427868, "marketing_expense": 893783, "net_income": 1675829, "net_profit": 1247961, "operational_expense": 3034691, "product_revenue": 1261646, "quarter": 2, "rd_expense": 733797, "revenue": 6162612, "salaries_expense": 2073592, "service_revenue": 4900966 }, { "depreciation": 305932, "expenses": 4370809, "income_tax": 396966, "marketing_expense": 557239, "net_income": 1681942, "net_profit": 1284976, "operational_expense": 2690206, "product_revenue": 1431181, "quarter": 3, "rd_expense": 692607, "revenue": 6052751, "salaries_expense": 2181866, "service_revenue": 4621570 }, { "depreciation": 223453, "expenses": 4257832, "income_tax": 437693, "marketing_expense": 511306, "net_income": 1687016, "net_profit": 1249323, "operational_expense": 2758768, "product_revenue": 1749889, "quarter": 4, "rd_expense": 556361, "revenue": 5944848, "salaries_expense": 1372328, "service_revenue": 4194959 } ], "market_conditions": { "gdp_growth": [ 0.04864350508995565, 0.058129391355439285, 0.04054468426909265, 0.054922798723332236 ], "inflation_rate": [ 0.007662818254906653, 0.0027357061331498792, 0.0025237806381318414, 0.007893886080784843 ], "interest_rate": [ 0.018294751862668754, 0.0123117007001328, 0.01688086518891107, 0.010978893814086486 ], "year": 2007 }, "random_event": { "description": "Meyers LLC Award Nomination in 2007", "impact": 0.04, "type": "Award Nomination" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 130849, "billable_hours_per_employee": 101, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 24175484, "net_revenue": 19574166, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 38381 }, { "average_project_size": 53664, "billable_hours_per_employee": 112, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 24315818, "net_revenue": 19729479, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 38685 }, { "average_project_size": 142252, "billable_hours_per_employee": 139, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 25413472, "net_revenue": 19886026, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 38992 }, { "average_project_size": 148820, "billable_hours_per_employee": 108, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 25309041, "net_revenue": 20043814, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 39302 } ], "balance_sheet": [ { "assets": 29353819, "current_assets": 11247760, "current_liabilities": 5102462, "equity": 22709755, "fixed_assets": 18106059, "liabilities": 12174407, "long_term_liabilities": 7071945, "quarter": 1 }, { "assets": 30377176, "current_assets": 12818501, "current_liabilities": 6892205, "equity": 23802802, "fixed_assets": 17558675, "liabilities": 12413105, "long_term_liabilities": 5520900, "quarter": 2 }, { "assets": 31436210, "current_assets": 10066806, "current_liabilities": 5485030, "equity": 24405315, "fixed_assets": 21369404, "liabilities": 12656483, "long_term_liabilities": 7171453, "quarter": 3 }, { "assets": 32532165, "current_assets": 11290149, "current_liabilities": 7295645, "equity": 25598821, "fixed_assets": 21242016, "liabilities": 12904632, "long_term_liabilities": 5608987, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61231, "financing_cash_flow": -146763, "investing_cash_flow": -135636, "net_cash_flow": 6272086, "operating_cash_flow": 6165676, "quarter": 1 }, { "change_in_working_capital": -20481, "financing_cash_flow": 191047, "investing_cash_flow": -165621, "net_cash_flow": 6495653, "operating_cash_flow": 6698903, "quarter": 2 }, { "change_in_working_capital": 82475, "financing_cash_flow": -98057, "investing_cash_flow": -245718, "net_cash_flow": 6361360, "operating_cash_flow": 6728035, "quarter": 3 }, { "change_in_working_capital": -39178, "financing_cash_flow": -113896, "investing_cash_flow": -349931, "net_cash_flow": 6939520, "operating_cash_flow": 7037810, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6668354124551903, "current_ratio": 2.204378984106104, "debt_to_equity_ratio": 0.5360871132251317, "profit_margin": 0.2825327526087191, "quarter": 1, "return_on_assets": 0.1884028446179354, "return_on_equity": 0.24352279449954436 }, { "asset_turnover_ratio": 0.6494836452210041, "current_ratio": 1.8598548650250537, "debt_to_equity_ratio": 0.5214976371269231, "profit_margin": 0.2959394416852062, "quarter": 2, "return_on_assets": 0.19220782735037648, "return_on_equity": 0.2452959529722593 }, { "asset_turnover_ratio": 0.632583444378314, "current_ratio": 1.835323781273758, "debt_to_equity_ratio": 0.5185953551511218, "profit_margin": 0.2828915138700915, "quarter": 3, "return_on_assets": 0.17895248822933807, "return_on_equity": 0.23050667446824596 }, { "asset_turnover_ratio": 0.6161229663011976, "current_ratio": 1.547518965081223, "debt_to_equity_ratio": 0.5041104041471285, "profit_margin": 0.2979117646970781, "quarter": 4, "return_on_assets": 0.18355028016118816, "return_on_equity": 0.23326418040893368 } ], "income_statement": [ { "depreciation": 635333, "expenses": 12016476, "income_tax": 2027347, "marketing_expense": 1754171, "net_income": 7557690, "net_profit": 5530343, "operational_expense": 6936152, "product_revenue": 5579915, "quarter": 1, "rd_expense": 1583429, "revenue": 19574166, "salaries_expense": 5579269, "service_revenue": 13994251 }, { "depreciation": 860172, "expenses": 12148853, "income_tax": 1741895, "marketing_expense": 2362140, "net_income": 7580626, "net_profit": 5838731, "operational_expense": 7740125, "product_revenue": 6402512, "quarter": 2, "rd_expense": 1879240, "revenue": 19729479, "salaries_expense": 4521537, "service_revenue": 13326967 }, { "depreciation": 1102447, "expenses": 12282690, "income_tax": 1977748, "marketing_expense": 2013728, "net_income": 7603336, "net_profit": 5625588, "operational_expense": 7803480, "product_revenue": 5920892, "quarter": 3, "rd_expense": 1601881, "revenue": 19886026, "salaries_expense": 5302970, "service_revenue": 13965134 }, { "depreciation": 1066522, "expenses": 12418000, "income_tax": 1654526, "marketing_expense": 2006218, "net_income": 7625814, "net_profit": 5971288, "operational_expense": 7244939, "product_revenue": 7131896, "quarter": 4, "rd_expense": 1490823, "revenue": 20043814, "salaries_expense": 4208418, "service_revenue": 12911918 } ], "market_conditions": { "gdp_growth": [ 0.03479711341840379, 0.045876382691813315, 0.03488705242762867, 0.02857190169736778 ], "inflation_rate": [ 0.010393317057270049, 0.008459211937195617, 0.0026048131566421013, 0.009007864204424124 ], "interest_rate": [ 0.012576122400746733, 0.012911711449219165, 0.014204367825820328, 0.018409481586894066 ], "year": 2008 }, "random_event": { "description": "Meyers LLC Economic Slowdown Impact in 2008", "impact": -0.01, "type": "Economic Slowdown Impact" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 103731, "billable_hours_per_employee": 150, "client_concentration": 0.3, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 7322923, "net_revenue": 6440661, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 12629 }, { "average_project_size": 82463, "billable_hours_per_employee": 152, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 7352213, "net_revenue": 6413479, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 12575 }, { "average_project_size": 96894, "billable_hours_per_employee": 137, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 7965726, "net_revenue": 6386411, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 12522 }, { "average_project_size": 115536, "billable_hours_per_employee": 85, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 7904335, "net_revenue": 6359458, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 12470 } ], "balance_sheet": [ { "assets": 8758058, "current_assets": 4094937, "current_liabilities": 2006801, "equity": 5296398, "fixed_assets": 4663121, "liabilities": 4583779, "long_term_liabilities": 2576978, "quarter": 1 }, { "assets": 8949357, "current_assets": 3937074, "current_liabilities": 2538450, "equity": 5359268, "fixed_assets": 5012283, "liabilities": 4678189, "long_term_liabilities": 2139739, "quarter": 2 }, { "assets": 9144835, "current_assets": 3368790, "current_liabilities": 2171858, "equity": 5461916, "fixed_assets": 5776045, "liabilities": 4774544, "long_term_liabilities": 2602686, "quarter": 3 }, { "assets": 9344582, "current_assets": 3484725, "current_liabilities": 2161510, "equity": 5621378, "fixed_assets": 5859857, "liabilities": 4872884, "long_term_liabilities": 2711374, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45083, "financing_cash_flow": -97921, "investing_cash_flow": -299125, "net_cash_flow": 1137831, "operating_cash_flow": 1515565, "quarter": 1 }, { "change_in_working_capital": 26751, "financing_cash_flow": 133222, "investing_cash_flow": -318539, "net_cash_flow": 1179662, "operating_cash_flow": 1398348, "quarter": 2 }, { "change_in_working_capital": -19132, "financing_cash_flow": -57601, "investing_cash_flow": -167514, "net_cash_flow": 1091725, "operating_cash_flow": 1535914, "quarter": 3 }, { "change_in_working_capital": 83212, "financing_cash_flow": -60107, "investing_cash_flow": -152440, "net_cash_flow": 1411691, "operating_cash_flow": 1629861, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7353983040532501, "current_ratio": 2.040529678827148, "debt_to_equity_ratio": 0.8654521431357689, "profit_margin": 0.17422419841690162, "quarter": 1, "return_on_assets": 0.1281241800408264, "return_on_equity": 0.21186455398555773 }, { "asset_turnover_ratio": 0.716641318476847, "current_ratio": 1.5509755953436153, "debt_to_equity_ratio": 0.8729156668410686, "profit_margin": 0.1696583086964189, "quarter": 2, "return_on_assets": 0.12158415403475356, "return_on_equity": 0.20303145877384748 }, { "asset_turnover_ratio": 0.698362627647191, "current_ratio": 1.5511096950168934, "debt_to_equity_ratio": 0.8741518544042054, "profit_margin": 0.17092933730697885, "quarter": 3, "return_on_assets": 0.11937066114369477, "return_on_equity": 0.19986118424377086 }, { "asset_turnover_ratio": 0.680550291067059, "current_ratio": 1.6121715837539499, "debt_to_equity_ratio": 0.8668486623742435, "profit_margin": 0.18078270192208204, "quarter": 4, "return_on_assets": 0.12303172041296229, "return_on_equity": 0.2045192477716318 } ], "income_statement": [ { "depreciation": 393446, "expenses": 5001603, "income_tax": 316939, "marketing_expense": 866279, "net_income": 1439058, "net_profit": 1122119, "operational_expense": 3389519, "product_revenue": 2068931, "quarter": 1, "rd_expense": 650893, "revenue": 6440661, "salaries_expense": 2396845, "service_revenue": 4371730 }, { "depreciation": 310248, "expenses": 4955611, "income_tax": 369768, "marketing_expense": 608178, "net_income": 1457868, "net_profit": 1088100, "operational_expense": 2787012, "product_revenue": 1920717, "quarter": 2, "rd_expense": 710650, "revenue": 6413479, "salaries_expense": 2337933, "service_revenue": 4492762 }, { "depreciation": 444289, "expenses": 4910042, "income_tax": 384744, "marketing_expense": 709168, "net_income": 1476369, "net_profit": 1091625, "operational_expense": 2647741, "product_revenue": 1526736, "quarter": 3, "rd_expense": 720511, "revenue": 6386411, "salaries_expense": 1569381, "service_revenue": 4859675 }, { "depreciation": 480181, "expenses": 4864893, "income_tax": 344885, "marketing_expense": 889693, "net_income": 1494565, "net_profit": 1149680, "operational_expense": 3035936, "product_revenue": 1545306, "quarter": 4, "rd_expense": 543421, "revenue": 6359458, "salaries_expense": 2420766, "service_revenue": 4814152 } ], "market_conditions": { "gdp_growth": [ 0.051437869393231674, 0.05274108569697858, 0.048387062968106694, 0.05422098260267428 ], "inflation_rate": [ 0.0035379555555664966, 0.0016315309644235792, 0.0019203538848461292, 0.006106491428353628 ], "interest_rate": [ 0.013104025461126132, 0.0195354656112871, 0.015409929283243742, 0.018907984329568077 ], "year": 2009 }, "random_event": { "description": "Meyers LLC Senior Leadership Change in 2009", "impact": -0.06, "type": "Senior Leadership Change" }, "year": 2009 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2009, "industry": "Advertising", "location": "Jacksontown", "name": "Taylor LLC", "num_employees": 680, "region": "North America", "revenue_size": "Large", "website": "www.taylorllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 199681, "billable_hours_per_employee": 118, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 87353880, "net_revenue": 77953255, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 114637 }, { "average_project_size": 70768, "billable_hours_per_employee": 149, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 104278315, "net_revenue": 80692912, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 118666 }, { "average_project_size": 162437, "billable_hours_per_employee": 108, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 97441310, "net_revenue": 83528855, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 122837 }, { "average_project_size": 163732, "billable_hours_per_employee": 151, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 97107243, "net_revenue": 86464467, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 127154 } ], "balance_sheet": [ { "assets": 84748493, "current_assets": 38247894, "current_liabilities": 27308748, "equity": 53355811, "fixed_assets": 46500599, "liabilities": 49461440, "long_term_liabilities": 22152692, "quarter": 1 }, { "assets": 86013402, "current_assets": 30052346, "current_liabilities": 28763656, "equity": 54899952, "fixed_assets": 55961056, "liabilities": 50530001, "long_term_liabilities": 21766345, "quarter": 2 }, { "assets": 87297190, "current_assets": 32553372, "current_liabilities": 22989159, "equity": 54125784, "fixed_assets": 54743818, "liabilities": 51621648, "long_term_liabilities": 28632489, "quarter": 3 }, { "assets": 88600140, "current_assets": 37093129, "current_liabilities": 29579594, "equity": 55906775, "fixed_assets": 51507011, "liabilities": 52736878, "long_term_liabilities": 23157284, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86065, "financing_cash_flow": 186616, "investing_cash_flow": -318158, "net_cash_flow": 20724642, "operating_cash_flow": 20886561, "quarter": 1 }, { "change_in_working_capital": -56494, "financing_cash_flow": -135856, "investing_cash_flow": -115162, "net_cash_flow": 23053260, "operating_cash_flow": 23318000, "quarter": 2 }, { "change_in_working_capital": -36149, "financing_cash_flow": 172913, "investing_cash_flow": -273287, "net_cash_flow": 23394768, "operating_cash_flow": 23707064, "quarter": 3 }, { "change_in_working_capital": 38211, "financing_cash_flow": 121676, "investing_cash_flow": -250486, "net_cash_flow": 24188717, "operating_cash_flow": 24542522, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9198187748306038, "current_ratio": 1.40057295925833, "debt_to_equity_ratio": 0.9270113052915642, "profit_margin": 0.23178965394068535, "quarter": 1, "return_on_assets": 0.21320447550613084, "return_on_equity": 0.33864648782116724 }, { "asset_turnover_ratio": 0.9381434767572616, "current_ratio": 1.0448027190980174, "debt_to_equity_ratio": 0.9204015515350542, "profit_margin": 0.2406227575477757, "quarter": 2, "return_on_assets": 0.2257386703527899, "return_on_equity": 0.3536715478366903 }, { "asset_turnover_ratio": 0.9568332611851539, "current_ratio": 1.4160314433424903, "debt_to_equity_ratio": 0.9537348780019519, "profit_margin": 0.22088465117832634, "quarter": 3, "return_on_assets": 0.2113497811327031, "return_on_equity": 0.34087713168274847 }, { "asset_turnover_ratio": 0.975895376689021, "current_ratio": 1.2540107548467365, "debt_to_equity_ratio": 0.9433003066265224, "profit_margin": 0.23181213850540477, "quarter": 4, "return_on_assets": 0.2262243942278195, "return_on_equity": 0.35851670928970597 } ], "income_statement": [ { "depreciation": 2817803, "expenses": 53494784, "income_tax": 6389713, "marketing_expense": 7931532, "net_income": 24458471, "net_profit": 18068758, "operational_expense": 32303149, "product_revenue": 24226407, "quarter": 1, "rd_expense": 10453527, "revenue": 77953255, "salaries_expense": 17840868, "service_revenue": 53726848 }, { "depreciation": 3901449, "expenses": 55791807, "income_tax": 5484554, "marketing_expense": 7526017, "net_income": 24901105, "net_profit": 19416551, "operational_expense": 38756014, "product_revenue": 31157795, "quarter": 2, "rd_expense": 9183725, "revenue": 80692912, "salaries_expense": 20818108, "service_revenue": 49535117 }, { "depreciation": 5256822, "expenses": 58187463, "income_tax": 6891150, "marketing_expense": 10824235, "net_income": 25341392, "net_profit": 18450242, "operational_expense": 40200338, "product_revenue": 19951194, "quarter": 3, "rd_expense": 8174002, "revenue": 83528855, "salaries_expense": 26991142, "service_revenue": 63577661 }, { "depreciation": 4499009, "expenses": 60685986, "income_tax": 5734968, "marketing_expense": 8956641, "net_income": 25778481, "net_profit": 20043513, "operational_expense": 30928187, "product_revenue": 23195834, "quarter": 4, "rd_expense": 10443920, "revenue": 86464467, "salaries_expense": 24140698, "service_revenue": 63268633 } ], "market_conditions": { "gdp_growth": [ 0.010300684934917375, 0.007526219773825392, -0.0008679386423121509, 0.0019650649476625325 ], "inflation_rate": [ 0.03266149577808666, 0.034494335267829405, 0.026772259268064775, 0.034190940891602795 ], "interest_rate": [ 0.041087605291270014, 0.04193274183277959, 0.04340060899847856, 0.04686996966024425 ], "year": 2009 }, "random_event": { "description": "Taylor LLC Senior Leadership Change in 2009", "impact": 0.01, "type": "Senior Leadership Change" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 189878, "billable_hours_per_employee": 105, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 52369455, "net_revenue": 44267025, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 65099 }, { "average_project_size": 62190, "billable_hours_per_employee": 99, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 51935925, "net_revenue": 46529550, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 68426 }, { "average_project_size": 147344, "billable_hours_per_employee": 148, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 59015143, "net_revenue": 48907715, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 71923 }, { "average_project_size": 146212, "billable_hours_per_employee": 111, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 62596843, "net_revenue": 51407431, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 75599 } ], "balance_sheet": [ { "assets": 56068142, "current_assets": 24228445, "current_liabilities": 14181236, "equity": 40371250, "fixed_assets": 31839697, "liabilities": 27989231, "long_term_liabilities": 13807995, "quarter": 1 }, { "assets": 57859958, "current_assets": 20885448, "current_liabilities": 11467604, "equity": 43779420, "fixed_assets": 36974510, "liabilities": 28251825, "long_term_liabilities": 16784221, "quarter": 2 }, { "assets": 59709036, "current_assets": 22935775, "current_liabilities": 16172274, "equity": 45862239, "fixed_assets": 36773261, "liabilities": 28516884, "long_term_liabilities": 12344610, "quarter": 3 }, { "assets": 61617206, "current_assets": 23979219, "current_liabilities": 15160873, "equity": 47655260, "fixed_assets": 37637987, "liabilities": 28784428, "long_term_liabilities": 13623555, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66191, "financing_cash_flow": 146233, "investing_cash_flow": -399608, "net_cash_flow": 14330556, "operating_cash_flow": 14596621, "quarter": 1 }, { "change_in_working_capital": 88699, "financing_cash_flow": 72504, "investing_cash_flow": -267741, "net_cash_flow": 16611595, "operating_cash_flow": 16673527, "quarter": 2 }, { "change_in_working_capital": -42026, "financing_cash_flow": 131810, "investing_cash_flow": -138832, "net_cash_flow": 16373393, "operating_cash_flow": 16389934, "quarter": 3 }, { "change_in_working_capital": -91034, "financing_cash_flow": -100431, "investing_cash_flow": -281052, "net_cash_flow": 16095194, "operating_cash_flow": 16589412, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7895218821411988, "current_ratio": 1.7084861291357114, "debt_to_equity_ratio": 0.6932961203826981, "profit_margin": 0.2776861331883044, "quarter": 1, "return_on_assets": 0.2192392785193417, "return_on_equity": 0.3044824968263306 }, { "asset_turnover_ratio": 0.8041753158548784, "current_ratio": 1.8212564717093476, "debt_to_equity_ratio": 0.6453220485789899, "profit_margin": 0.3045653138704329, "quarter": 2, "return_on_assets": 0.24492390748019555, "return_on_equity": 0.32369745876030337 }, { "asset_turnover_ratio": 0.8191007304154099, "current_ratio": 1.4182158303773482, "debt_to_equity_ratio": 0.6217944134825166, "profit_margin": 0.2999544550384331, "quarter": 3, "return_on_assets": 0.24569291321333675, "return_on_equity": 0.3198728915088511 }, { "asset_turnover_ratio": 0.83430318148473, "current_ratio": 1.581651597503653, "debt_to_equity_ratio": 0.6040136597722896, "profit_margin": 0.28833345124754434, "quarter": 4, "return_on_assets": 0.24055751570429856, "return_on_equity": 0.31103559187380364 } ], "income_statement": [ { "depreciation": 2304282, "expenses": 27003064, "income_tax": 4971622, "marketing_expense": 3711817, "net_income": 17263961, "net_profit": 12292339, "operational_expense": 17667927, "product_revenue": 10999638, "quarter": 1, "rd_expense": 5276044, "revenue": 44267025, "salaries_expense": 10269636, "service_revenue": 33267387 }, { "depreciation": 2502240, "expenses": 28285454, "income_tax": 4072809, "marketing_expense": 2947015, "net_income": 18244096, "net_profit": 14171287, "operational_expense": 16853462, "product_revenue": 14264495, "quarter": 2, "rd_expense": 5551446, "revenue": 46529550, "salaries_expense": 9683829, "service_revenue": 32265055 }, { "depreciation": 1719847, "expenses": 29628745, "income_tax": 4608883, "marketing_expense": 5525782, "net_income": 19278970, "net_profit": 14670087, "operational_expense": 18853918, "product_revenue": 17509086, "quarter": 3, "rd_expense": 4400782, "revenue": 48907715, "salaries_expense": 10117347, "service_revenue": 31398629 }, { "depreciation": 1766930, "expenses": 31035830, "income_tax": 5549119, "marketing_expense": 5903573, "net_income": 20371601, "net_profit": 14822482, "operational_expense": 18053434, "product_revenue": 18668970, "quarter": 4, "rd_expense": 5338572, "revenue": 51407431, "salaries_expense": 9588147, "service_revenue": 32738461 } ], "market_conditions": { "gdp_growth": [ -0.019390234635282458, -0.004984163938915842, -0.018943896288789425, -0.009058420119073034 ], "inflation_rate": [ 0.03441844919653867, 0.029467475605846075, 0.030372121189329186, 0.03683161680388666 ], "interest_rate": [ 0.04336456739525855, 0.046481958594835726, 0.04679390592947924, 0.039164607462797374 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 193921, "billable_hours_per_employee": 131, "client_concentration": 0.4, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 77375896, "net_revenue": 61217978, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 90026 }, { "average_project_size": 154661, "billable_hours_per_employee": 156, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 71080124, "net_revenue": 62451552, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 91841 }, { "average_project_size": 108292, "billable_hours_per_employee": 106, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 73215288, "net_revenue": 63709984, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 93691 }, { "average_project_size": 56794, "billable_hours_per_employee": 137, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 81245785, "net_revenue": 64993773, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 95579 } ], "balance_sheet": [ { "assets": 66501969, "current_assets": 26725185, "current_liabilities": 18368502, "equity": 51576090, "fixed_assets": 39776784, "liabilities": 30961618, "long_term_liabilities": 12593116, "quarter": 1 }, { "assets": 67477869, "current_assets": 20945859, "current_liabilities": 15770380, "equity": 51494998, "fixed_assets": 46532010, "liabilities": 31817979, "long_term_liabilities": 16047599, "quarter": 2 }, { "assets": 68468089, "current_assets": 26475562, "current_liabilities": 13520495, "equity": 52542569, "fixed_assets": 41992527, "liabilities": 32698026, "long_term_liabilities": 19177531, "quarter": 3 }, { "assets": 69472841, "current_assets": 28415504, "current_liabilities": 17540448, "equity": 54164400, "fixed_assets": 41057337, "liabilities": 33602414, "long_term_liabilities": 16061966, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87079, "financing_cash_flow": -27439, "investing_cash_flow": -265979, "net_cash_flow": 18494952, "operating_cash_flow": 18764686, "quarter": 1 }, { "change_in_working_capital": -82868, "financing_cash_flow": -33889, "investing_cash_flow": -149652, "net_cash_flow": 18535184, "operating_cash_flow": 18559208, "quarter": 2 }, { "change_in_working_capital": -6646, "financing_cash_flow": 169386, "investing_cash_flow": -466201, "net_cash_flow": 19796096, "operating_cash_flow": 20091673, "quarter": 3 }, { "change_in_working_capital": -33158, "financing_cash_flow": 176612, "investing_cash_flow": -461282, "net_cash_flow": 21922469, "operating_cash_flow": 22319300, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9205438413409985, "current_ratio": 1.4549463532736637, "debt_to_equity_ratio": 0.6003095232694065, "profit_margin": 0.2619449306215243, "quarter": 1, "return_on_assets": 0.2411317926541393, "return_on_equity": 0.3109142046246623 }, { "asset_turnover_ratio": 0.925511622188306, "current_ratio": 1.3281771904037822, "debt_to_equity_ratio": 0.6178848477671559, "profit_margin": 0.2535582782634449, "quarter": 2, "return_on_assets": 0.23467113343487478, "return_on_equity": 0.3075076923005221 }, { "asset_turnover_ratio": 0.9305062391912238, "current_ratio": 1.9581799335009553, "debt_to_equity_ratio": 0.6223149461915347, "profit_margin": 0.263263384275846, "quarter": 3, "return_on_assets": 0.24496822161927143, "return_on_equity": 0.31921747107569104 }, { "asset_turnover_ratio": 0.9355277841595682, "current_ratio": 1.6199987594387555, "debt_to_equity_ratio": 0.6203782189039295, "profit_margin": 0.2814727035465382, "quarter": 4, "return_on_assets": 0.26332553465029596, "return_on_equity": 0.33774901965128384 } ], "income_statement": [ { "depreciation": 2728947, "expenses": 40167153, "income_tax": 5015086, "marketing_expense": 6502694, "net_income": 21050825, "net_profit": 16035739, "operational_expense": 26557225, "product_revenue": 17100926, "quarter": 1, "rd_expense": 7962510, "revenue": 61217978, "salaries_expense": 18974564, "service_revenue": 44117052 }, { "depreciation": 2724100, "expenses": 40600106, "income_tax": 6016338, "marketing_expense": 5531058, "net_income": 21851446, "net_profit": 15835108, "operational_expense": 26331557, "product_revenue": 14509596, "quarter": 2, "rd_expense": 6998090, "revenue": 62451552, "salaries_expense": 13181799, "service_revenue": 47941956 }, { "depreciation": 3319167, "expenses": 41037726, "income_tax": 5899752, "marketing_expense": 4221272, "net_income": 22672258, "net_profit": 16772506, "operational_expense": 25683326, "product_revenue": 18653093, "quarter": 3, "rd_expense": 8011082, "revenue": 63709984, "salaries_expense": 17243378, "service_revenue": 45056891 }, { "depreciation": 4025327, "expenses": 41480063, "income_tax": 5219737, "marketing_expense": 8292250, "net_income": 23513710, "net_profit": 18293973, "operational_expense": 22184159, "product_revenue": 20184564, "quarter": 4, "rd_expense": 5037866, "revenue": 64993773, "salaries_expense": 19669134, "service_revenue": 44809209 } ], "market_conditions": { "gdp_growth": [ -0.007196543337275792, 0.0012161750932417545, -0.0020175433971692004, -0.01035915838843203 ], "inflation_rate": [ 0.020597622271163567, 0.016661622740128855, 0.02116931741250146, 0.0251700548085516 ], "interest_rate": [ 0.04826928709360987, 0.04751634539760198, 0.0435037147701395, 0.044636951036254584 ], "year": 2011 }, "random_event": { "description": "Taylor LLC Data Privacy Regulation Impact in 2011", "impact": 0.01, "type": "Data Privacy Regulation Impact" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 188218, "billable_hours_per_employee": 134, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 34702584, "net_revenue": 30764603, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 45242 }, { "average_project_size": 179133, "billable_hours_per_employee": 82, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 38303187, "net_revenue": 31269263, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 45984 }, { "average_project_size": 84118, "billable_hours_per_employee": 88, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 36896182, "net_revenue": 31782201, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 46739 }, { "average_project_size": 180679, "billable_hours_per_employee": 129, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 40974341, "net_revenue": 32303554, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 47505 } ], "balance_sheet": [ { "assets": 41544898, "current_assets": 17238398, "current_liabilities": 13348327, "equity": 24711675, "fixed_assets": 24306500, "liabilities": 22711529, "long_term_liabilities": 9363202, "quarter": 1 }, { "assets": 42540394, "current_assets": 16573514, "current_liabilities": 11447498, "equity": 25616358, "fixed_assets": 25966880, "liabilities": 22908207, "long_term_liabilities": 11460709, "quarter": 2 }, { "assets": 43559744, "current_assets": 19365241, "current_liabilities": 10708137, "equity": 26506087, "fixed_assets": 24194503, "liabilities": 23106587, "long_term_liabilities": 12398450, "quarter": 3 }, { "assets": 44603520, "current_assets": 14016474, "current_liabilities": 10723778, "equity": 27285495, "fixed_assets": 30587046, "liabilities": 23306685, "long_term_liabilities": 12582907, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33867, "financing_cash_flow": -6049, "investing_cash_flow": -293167, "net_cash_flow": 7940592, "operating_cash_flow": 8108542, "quarter": 1 }, { "change_in_working_capital": -16568, "financing_cash_flow": -120852, "investing_cash_flow": -154320, "net_cash_flow": 8032500, "operating_cash_flow": 8208970, "quarter": 2 }, { "change_in_working_capital": 93874, "financing_cash_flow": 4542, "investing_cash_flow": -375366, "net_cash_flow": 7775005, "operating_cash_flow": 7833851, "quarter": 3 }, { "change_in_working_capital": 96471, "financing_cash_flow": 23558, "investing_cash_flow": -335866, "net_cash_flow": 7557493, "operating_cash_flow": 7634972, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7405145873748444, "current_ratio": 1.2914276073698225, "debt_to_equity_ratio": 0.9190606869020412, "profit_margin": 0.19107368295960134, "quarter": 1, "return_on_assets": 0.14149284949502103, "return_on_equity": 0.23787565998662574 }, { "asset_turnover_ratio": 0.7350487397930541, "current_ratio": 1.4477848347298248, "debt_to_equity_ratio": 0.8942804047320075, "profit_margin": 0.19137550507666268, "quarter": 2, "return_on_assets": 0.1406703238338601, "return_on_equity": 0.23360740820377354 }, { "asset_turnover_ratio": 0.7296232273541369, "current_ratio": 1.8084603325489765, "debt_to_equity_ratio": 0.8717464407326513, "profit_margin": 0.1904503089638128, "quarter": 3, "return_on_assets": 0.1389569690767696, "return_on_equity": 0.22835999896929335 }, { "asset_turnover_ratio": 0.7242377731622975, "current_ratio": 1.3070462667168232, "debt_to_equity_ratio": 0.8541785663041846, "profit_margin": 0.18538703202749765, "quarter": 4, "return_on_assets": 0.13426429124876244, "return_on_equity": 0.21948144975929518 } ], "income_statement": [ { "depreciation": 2230236, "expenses": 22633917, "income_tax": 2252380, "marketing_expense": 4325678, "net_income": 8130686, "net_profit": 5878306, "operational_expense": 13990411, "product_revenue": 6978016, "quarter": 1, "rd_expense": 2281481, "revenue": 30764603, "salaries_expense": 10066274, "service_revenue": 23786587 }, { "depreciation": 2224799, "expenses": 23025697, "income_tax": 2259395, "marketing_expense": 2427175, "net_income": 8243566, "net_profit": 5984171, "operational_expense": 12356326, "product_revenue": 8670679, "quarter": 2, "rd_expense": 4223214, "revenue": 31269263, "salaries_expense": 7998779, "service_revenue": 22598584 }, { "depreciation": 1780921, "expenses": 23424259, "income_tax": 2305012, "marketing_expense": 3707219, "net_income": 8357942, "net_profit": 6052930, "operational_expense": 16027167, "product_revenue": 9618692, "quarter": 3, "rd_expense": 2723177, "revenue": 31782201, "salaries_expense": 7882162, "service_revenue": 22163509 }, { "depreciation": 1646312, "expenses": 23829720, "income_tax": 2485174, "marketing_expense": 3481297, "net_income": 8473834, "net_profit": 5988660, "operational_expense": 15202184, "product_revenue": 6764085, "quarter": 4, "rd_expense": 4508704, "revenue": 32303554, "salaries_expense": 7754622, "service_revenue": 25539469 } ], "market_conditions": { "gdp_growth": [ 0.009748030510842554, -0.0027857643006408512, -0.00012340406831129642, -0.000991927349033612 ], "inflation_rate": [ 0.036967051690379546, 0.03126944642812016, 0.029373624223065734, 0.03756782974374824 ], "interest_rate": [ 0.060210359612176134, 0.06149718960852898, 0.0547068797522445, 0.060152345681891276 ], "year": 2012 }, "random_event": { "description": "Taylor LLC Economic Slowdown Impact in 2012", "impact": 0.04, "type": "Economic Slowdown Impact" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 122704, "billable_hours_per_employee": 89, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 41890237, "net_revenue": 35440098, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 52118 }, { "average_project_size": 193773, "billable_hours_per_employee": 160, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 46976207, "net_revenue": 36683740, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 53947 }, { "average_project_size": 159694, "billable_hours_per_employee": 126, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 45424584, "net_revenue": 37971025, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 55840 }, { "average_project_size": 68657, "billable_hours_per_employee": 103, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 46015614, "net_revenue": 39303481, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 57799 } ], "balance_sheet": [ { "assets": 47190244, "current_assets": 21753452, "current_liabilities": 9003459, "equity": 36642952, "fixed_assets": 25436792, "liabilities": 20069467, "long_term_liabilities": 11066008, "quarter": 1 }, { "assets": 47947034, "current_assets": 15288368, "current_liabilities": 8185290, "equity": 37624678, "fixed_assets": 32658666, "liabilities": 20365694, "long_term_liabilities": 12180404, "quarter": 2 }, { "assets": 48715962, "current_assets": 14671081, "current_liabilities": 9231129, "equity": 38252691, "fixed_assets": 34044881, "liabilities": 20666293, "long_term_liabilities": 11435164, "quarter": 3 }, { "assets": 49497220, "current_assets": 15124406, "current_liabilities": 10178065, "equity": 39117586, "fixed_assets": 34372814, "liabilities": 20971329, "long_term_liabilities": 10793264, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94901, "financing_cash_flow": 160490, "investing_cash_flow": -220225, "net_cash_flow": 10553052, "operating_cash_flow": 10812613, "quarter": 1 }, { "change_in_working_capital": 75584, "financing_cash_flow": -92864, "investing_cash_flow": -193871, "net_cash_flow": 10718789, "operating_cash_flow": 11337539, "quarter": 2 }, { "change_in_working_capital": 50984, "financing_cash_flow": 158060, "investing_cash_flow": -317411, "net_cash_flow": 11357947, "operating_cash_flow": 11755701, "quarter": 3 }, { "change_in_working_capital": -80517, "financing_cash_flow": 188147, "investing_cash_flow": -367968, "net_cash_flow": 12208172, "operating_cash_flow": 12683168, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7510047627641001, "current_ratio": 2.416121626143908, "debt_to_equity_ratio": 0.5477033346003346, "profit_margin": 0.26868365318854365, "quarter": 1, "return_on_assets": 0.201782703221454, "return_on_equity": 0.25986375224354197 }, { "asset_turnover_ratio": 0.7650888269751993, "current_ratio": 1.8677857473589818, "debt_to_equity_ratio": 0.5412855360516308, "profit_margin": 0.27378173545009316, "quarter": 2, "return_on_assets": 0.20946734682274612, "return_on_equity": 0.26693485589431487 }, { "asset_turnover_ratio": 0.7794370354423054, "current_ratio": 1.5893051651645211, "debt_to_equity_ratio": 0.5402572331447217, "profit_margin": 0.2687054668658536, "quarter": 3, "return_on_assets": 0.20943899250106157, "return_on_equity": 0.266726908180133 }, { "asset_turnover_ratio": 0.7940543125452298, "current_ratio": 1.4859804884327228, "debt_to_equity_ratio": 0.5361099992213221, "profit_margin": 0.2694849089829982, "quarter": 4, "return_on_assets": 0.2139856541438085, "return_on_equity": 0.27076555797691604 } ], "income_statement": [ { "depreciation": 1290438, "expenses": 23260696, "income_tax": 2657227, "marketing_expense": 3972331, "net_income": 12179402, "net_profit": 9522175, "operational_expense": 12466366, "product_revenue": 8939081, "quarter": 1, "rd_expense": 2835484, "revenue": 35440098, "salaries_expense": 11055273, "service_revenue": 26501017 }, { "depreciation": 1294201, "expenses": 24034817, "income_tax": 2605585, "marketing_expense": 3016519, "net_income": 12648923, "net_profit": 10043338, "operational_expense": 14401724, "product_revenue": 12736757, "quarter": 2, "rd_expense": 4450930, "revenue": 36683740, "salaries_expense": 7553565, "service_revenue": 23946983 }, { "depreciation": 1552679, "expenses": 24834701, "income_tax": 2933302, "marketing_expense": 4333876, "net_income": 13136324, "net_profit": 10203022, "operational_expense": 15043316, "product_revenue": 8911782, "quarter": 3, "rd_expense": 3165207, "revenue": 37971025, "salaries_expense": 7841305, "service_revenue": 29059243 }, { "depreciation": 2091473, "expenses": 25661206, "income_tax": 3050580, "marketing_expense": 2634299, "net_income": 13642275, "net_profit": 10591695, "operational_expense": 16699803, "product_revenue": 12004476, "quarter": 4, "rd_expense": 3804486, "revenue": 39303481, "salaries_expense": 12661149, "service_revenue": 27299005 } ], "market_conditions": { "gdp_growth": [ -0.003839020947913937, 0.002239353708222612, 0.0016750859410917564, -0.01320605797368206 ], "inflation_rate": [ 0.030742225836255327, 0.026349215861695193, 0.03221072722402066, 0.02721651417217803 ], "interest_rate": [ 0.05955726745109694, 0.05525069691478479, 0.055078914543485055, 0.057705806313468555 ], "year": 2013 }, "random_event": { "description": "Taylor LLC Economic Slowdown Impact in 2013", "impact": -0.03, "type": "Economic Slowdown Impact" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 159194, "billable_hours_per_employee": 89, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 108149435, "net_revenue": 86146135, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 126685 }, { "average_project_size": 166921, "billable_hours_per_employee": 147, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 101479532, "net_revenue": 88282478, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 129827 }, { "average_project_size": 126379, "billable_hours_per_employee": 148, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 109063333, "net_revenue": 90471801, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 133047 }, { "average_project_size": 166363, "billable_hours_per_employee": 80, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 105234265, "net_revenue": 92715416, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 136346 } ], "balance_sheet": [ { "assets": 110855776, "current_assets": 36122614, "current_liabilities": 23372367, "equity": 75870690, "fixed_assets": 74733162, "liabilities": 53491400, "long_term_liabilities": 30119033, "quarter": 1 }, { "assets": 112499701, "current_assets": 41872707, "current_liabilities": 31390036, "equity": 78719932, "fixed_assets": 70626994, "liabilities": 53998969, "long_term_liabilities": 22608933, "quarter": 2 }, { "assets": 114168004, "current_assets": 46319952, "current_liabilities": 22504041, "equity": 80527011, "fixed_assets": 67848052, "liabilities": 54511355, "long_term_liabilities": 32007314, "quarter": 3 }, { "assets": 115861048, "current_assets": 37939905, "current_liabilities": 32570823, "equity": 84221002, "fixed_assets": 77921143, "liabilities": 55028603, "long_term_liabilities": 22457780, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33913, "financing_cash_flow": -81063, "investing_cash_flow": -291219, "net_cash_flow": 21227649, "operating_cash_flow": 21586190, "quarter": 1 }, { "change_in_working_capital": 91241, "financing_cash_flow": -126555, "investing_cash_flow": -101248, "net_cash_flow": 23095247, "operating_cash_flow": 23303454, "quarter": 2 }, { "change_in_working_capital": -21039, "financing_cash_flow": -139333, "investing_cash_flow": -496756, "net_cash_flow": 25807430, "operating_cash_flow": 26335365, "quarter": 3 }, { "change_in_working_capital": 66480, "financing_cash_flow": -24463, "investing_cash_flow": -148699, "net_cash_flow": 26324660, "operating_cash_flow": 26596955, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.777101005544357, "current_ratio": 1.5455265613448566, "debt_to_equity_ratio": 0.7050337884102543, "profit_margin": 0.21482465812308352, "quarter": 1, "return_on_assets": 0.16694045784317094, "return_on_equity": 0.2439191471700073 }, { "asset_turnover_ratio": 0.7847352234296161, "current_ratio": 1.3339489957896193, "debt_to_equity_ratio": 0.6859631052526823, "profit_margin": 0.22902846021154957, "quarter": 2, "return_on_assets": 0.17972669989585127, "return_on_equity": 0.2568498153682348 }, { "asset_turnover_ratio": 0.792444448796705, "current_ratio": 2.058294863575835, "debt_to_equity_ratio": 0.6769325512404776, "profit_margin": 0.230683613781492, "quarter": 3, "return_on_assets": 0.18280394916950637, "return_on_equity": 0.2591721925454305 }, { "asset_turnover_ratio": 0.8002293920213807, "current_ratio": 1.164843301626121, "debt_to_equity_ratio": 0.6533833805491889, "profit_margin": 0.25226179214899924, "quarter": 4, "return_on_assets": 0.20186730056161756, "return_on_equity": 0.27770456827383744 } ], "income_statement": [ { "depreciation": 3079876, "expenses": 59759376, "income_tax": 7880445, "marketing_expense": 6327600, "net_income": 26386759, "net_profit": 18506314, "operational_expense": 37312019, "product_revenue": 20965434, "quarter": 1, "rd_expense": 7191432, "revenue": 86146135, "salaries_expense": 19587843, "service_revenue": 65180701 }, { "depreciation": 3084254, "expenses": 60849820, "income_tax": 7213458, "marketing_expense": 7439582, "net_income": 27432658, "net_profit": 20219200, "operational_expense": 34362201, "product_revenue": 25822356, "quarter": 2, "rd_expense": 6663889, "revenue": 88282478, "salaries_expense": 25478984, "service_revenue": 62460122 }, { "depreciation": 5465003, "expenses": 61960162, "income_tax": 7641277, "marketing_expense": 7274555, "net_income": 28511639, "net_profit": 20870362, "operational_expense": 36672014, "product_revenue": 34434959, "quarter": 3, "rd_expense": 6235924, "revenue": 90471801, "salaries_expense": 26306216, "service_revenue": 56036842 }, { "depreciation": 3208398, "expenses": 63090765, "income_tax": 6236094, "marketing_expense": 6367801, "net_income": 29624651, "net_profit": 23388557, "operational_expense": 34926479, "product_revenue": 19137735, "quarter": 4, "rd_expense": 7908905, "revenue": 92715416, "salaries_expense": 27391992, "service_revenue": 73577681 } ], "market_conditions": { "gdp_growth": [ -0.002789211073793074, -0.0011724197572609563, -0.005051098122048571, -0.0160775323552133 ], "inflation_rate": [ 0.023702131645594787, 0.0260506078139817, 0.029972643020392067, 0.029991655108159883 ], "interest_rate": [ 0.047801408191023506, 0.051514496728574714, 0.057076570895913344, 0.05256340237227492 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 116182, "billable_hours_per_employee": 84, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 114215002, "net_revenue": 98004717, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 144125 }, { "average_project_size": 184721, "billable_hours_per_employee": 99, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 123787820, "net_revenue": 100169786, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 147309 }, { "average_project_size": 181285, "billable_hours_per_employee": 134, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 120142082, "net_revenue": 102382685, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 150563 }, { "average_project_size": 59592, "billable_hours_per_employee": 97, "client_concentration": 0.27, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 122297514, "net_revenue": 104644470, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 153889 } ], "balance_sheet": [ { "assets": 108873546, "current_assets": 53432879, "current_liabilities": 29109225, "equity": 73638127, "fixed_assets": 55440667, "liabilities": 62132507, "long_term_liabilities": 33023282, "quarter": 1 }, { "assets": 110369188, "current_assets": 47253622, "current_liabilities": 33645415, "equity": 76814537, "fixed_assets": 63115566, "liabilities": 62996188, "long_term_liabilities": 29350773, "quarter": 2 }, { "assets": 111885377, "current_assets": 38632209, "current_liabilities": 34347326, "equity": 76533222, "fixed_assets": 73253168, "liabilities": 63871875, "long_term_liabilities": 29524549, "quarter": 3 }, { "assets": 113422395, "current_assets": 55312758, "current_liabilities": 37873941, "equity": 78606910, "fixed_assets": 58109637, "liabilities": 64759735, "long_term_liabilities": 26885794, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9809, "financing_cash_flow": -72474, "investing_cash_flow": -175529, "net_cash_flow": 30692429, "operating_cash_flow": 30932251, "quarter": 1 }, { "change_in_working_capital": 51803, "financing_cash_flow": 82467, "investing_cash_flow": -417618, "net_cash_flow": 33603428, "operating_cash_flow": 33884480, "quarter": 2 }, { "change_in_working_capital": -77096, "financing_cash_flow": 160845, "investing_cash_flow": -117001, "net_cash_flow": 34742649, "operating_cash_flow": 34974352, "quarter": 3 }, { "change_in_working_capital": 71610, "financing_cash_flow": -1657, "investing_cash_flow": -176149, "net_cash_flow": 35017620, "operating_cash_flow": 35707163, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9001701570370455, "current_ratio": 1.8355995049679268, "debt_to_equity_ratio": 0.8437545811017165, "profit_margin": 0.2744468717765901, "quarter": 1, "return_on_assets": 0.24704888366545902, "return_on_equity": 0.365260349438274 }, { "asset_turnover_ratio": 0.9075883207548832, "current_ratio": 1.4044594783568578, "debt_to_equity_ratio": 0.820107631450021, "profit_margin": 0.2939163412009286, "quarter": 2, "return_on_assets": 0.26675503855297006, "return_on_equity": 0.38328079748759014 }, { "asset_turnover_ratio": 0.9150676142423867, "current_ratio": 1.1247515745476082, "debt_to_equity_ratio": 0.8345640406985609, "profit_margin": 0.27855999283472593, "quarter": 3, "return_on_assets": 0.25490122806664894, "return_on_equity": 0.37264496717517004 }, { "asset_turnover_ratio": 0.9226085377583501, "current_ratio": 1.4604436860690047, "debt_to_equity_ratio": 0.8238427766719236, "profit_margin": 0.28615224483434243, "quarter": 4, "return_on_assets": 0.2640065041828821, "return_on_equity": 0.38093661231563486 } ], "income_statement": [ { "depreciation": 4035163, "expenses": 61409440, "income_tax": 9698189, "marketing_expense": 10885226, "net_income": 36595277, "net_profit": 26897088, "operational_expense": 37166221, "product_revenue": 30784796, "quarter": 1, "rd_expense": 10288824, "revenue": 98004717, "salaries_expense": 19073694, "service_revenue": 67219921 }, { "depreciation": 4442943, "expenses": 63196707, "income_tax": 7531542, "marketing_expense": 10387067, "net_income": 36973079, "net_profit": 29441537, "operational_expense": 36752936, "product_revenue": 38227095, "quarter": 2, "rd_expense": 6889863, "revenue": 100169786, "salaries_expense": 19679541, "service_revenue": 61942691 }, { "depreciation": 6454632, "expenses": 65035992, "income_tax": 8826973, "marketing_expense": 9339952, "net_income": 37346693, "net_profit": 28519720, "operational_expense": 35660750, "product_revenue": 32745483, "quarter": 3, "rd_expense": 11230936, "revenue": 102382685, "salaries_expense": 27096841, "service_revenue": 69637202 }, { "depreciation": 5762913, "expenses": 66928807, "income_tax": 7771413, "marketing_expense": 10925136, "net_income": 37715663, "net_profit": 29944250, "operational_expense": 38129262, "product_revenue": 28459001, "quarter": 4, "rd_expense": 11469011, "revenue": 104644470, "salaries_expense": 27208251, "service_revenue": 76185469 } ], "market_conditions": { "gdp_growth": [ -0.016978285595123137, -0.011301827877959835, -0.013907814344698094, -0.013639121112435749 ], "inflation_rate": [ 0.02942093985867474, 0.035353919770924565, 0.03277771913827655, 0.03210015341398881 ], "interest_rate": [ 0.05160946437654058, 0.0558255119968558, 0.049717325499089776, 0.0567681560747421 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 67621, "billable_hours_per_employee": 123, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 40951126, "net_revenue": 31961848, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 47003 }, { "average_project_size": 173207, "billable_hours_per_employee": 135, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 41453421, "net_revenue": 32784881, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 48213 }, { "average_project_size": 157914, "billable_hours_per_employee": 134, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 40395454, "net_revenue": 33629107, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 49455 }, { "average_project_size": 73165, "billable_hours_per_employee": 112, "client_concentration": 0.33, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 43889347, "net_revenue": 34495073, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 50728 } ], "balance_sheet": [ { "assets": 39961912, "current_assets": 19364953, "current_liabilities": 7318896, "equity": 28724671, "fixed_assets": 20596959, "liabilities": 17767992, "long_term_liabilities": 10449096, "quarter": 1 }, { "assets": 40923357, "current_assets": 15619311, "current_liabilities": 10447128, "equity": 29395621, "fixed_assets": 25304046, "liabilities": 18050657, "long_term_liabilities": 7603529, "quarter": 2 }, { "assets": 41907934, "current_assets": 17133719, "current_liabilities": 10523587, "equity": 30704646, "fixed_assets": 24774215, "liabilities": 18337818, "long_term_liabilities": 7814231, "quarter": 3 }, { "assets": 42916199, "current_assets": 15547436, "current_liabilities": 10625222, "equity": 31785468, "fixed_assets": 27368763, "liabilities": 18629548, "long_term_liabilities": 8004326, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31983, "financing_cash_flow": 62708, "investing_cash_flow": -266800, "net_cash_flow": 7841132, "operating_cash_flow": 8275990, "quarter": 1 }, { "change_in_working_capital": -70749, "financing_cash_flow": -107872, "investing_cash_flow": -440775, "net_cash_flow": 7843037, "operating_cash_flow": 8230219, "quarter": 2 }, { "change_in_working_capital": -59327, "financing_cash_flow": -132688, "investing_cash_flow": -176213, "net_cash_flow": 8974904, "operating_cash_flow": 9378344, "quarter": 3 }, { "change_in_working_capital": -19073, "financing_cash_flow": -143207, "investing_cash_flow": -407913, "net_cash_flow": 8597480, "operating_cash_flow": 9125813, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7998077769652263, "current_ratio": 2.645884433936484, "debt_to_equity_ratio": 0.618562071607365, "profit_margin": 0.20432958069258073, "quarter": 1, "return_on_assets": 0.16342438770196982, "return_on_equity": 0.22735685989232043 }, { "asset_turnover_ratio": 0.8011288272367294, "current_ratio": 1.495081806215067, "debt_to_equity_ratio": 0.6140593866004735, "profit_margin": 0.19896125290190927, "quarter": 2, "return_on_assets": 0.1593935952028569, "return_on_equity": 0.22190111241398847 }, { "asset_turnover_ratio": 0.8024520368863806, "current_ratio": 1.6281253720808313, "debt_to_equity_ratio": 0.5972326793801824, "profit_margin": 0.2121534181683742, "quarter": 3, "return_on_assets": 0.17024294254161992, "return_on_equity": 0.2323599496962121 }, { "asset_turnover_ratio": 0.8037774500952426, "current_ratio": 1.4632575206428629, "debt_to_equity_ratio": 0.5861026806338041, "profit_margin": 0.2173880600281669, "quarter": 4, "return_on_assets": 0.17473162057059155, "return_on_equity": 0.2359196661820427 } ], "income_statement": [ { "depreciation": 1745239, "expenses": 23602825, "income_tax": 1828272, "marketing_expense": 3395909, "net_income": 8359023, "net_profit": 6530751, "operational_expense": 12862474, "product_revenue": 7994507, "quarter": 1, "rd_expense": 2586217, "revenue": 31961848, "salaries_expense": 7337017, "service_revenue": 23967341 }, { "depreciation": 1707298, "expenses": 24068557, "income_tax": 2193403, "marketing_expense": 4572671, "net_income": 8716324, "net_profit": 6522921, "operational_expense": 12273945, "product_revenue": 10801164, "quarter": 2, "rd_expense": 4782317, "revenue": 32784881, "salaries_expense": 10269496, "service_revenue": 21983717 }, { "depreciation": 2243814, "expenses": 24543479, "income_tax": 1951098, "marketing_expense": 2653221, "net_income": 9085628, "net_profit": 7134530, "operational_expense": 13606672, "product_revenue": 8835158, "quarter": 3, "rd_expense": 2906426, "revenue": 33629107, "salaries_expense": 11238748, "service_revenue": 24793949 }, { "depreciation": 1626996, "expenses": 25027773, "income_tax": 1968483, "marketing_expense": 4156079, "net_income": 9467300, "net_profit": 7498817, "operational_expense": 12865139, "product_revenue": 8305002, "quarter": 4, "rd_expense": 4415806, "revenue": 34495073, "salaries_expense": 12147350, "service_revenue": 26190071 } ], "market_conditions": { "gdp_growth": [ -0.004563760704336185, -0.013046567959364869, -0.022249512489989506, -0.0047046038782714485 ], "inflation_rate": [ 0.03938112737080695, 0.03630873555392692, 0.038901073095588656, 0.03440482459725548 ], "interest_rate": [ 0.04260581998499263, 0.04904663643721939, 0.04190980397703014, 0.043421784827408876 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 53340, "billable_hours_per_employee": 133, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 37319295, "net_revenue": 33884347, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 49830 }, { "average_project_size": 98995, "billable_hours_per_employee": 158, "client_concentration": 0.29, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 40804500, "net_revenue": 34538964, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 50793 }, { "average_project_size": 163921, "billable_hours_per_employee": 106, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 45243543, "net_revenue": 35206228, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 51774 }, { "average_project_size": 102136, "billable_hours_per_employee": 115, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 45269035, "net_revenue": 35886383, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 52774 } ], "balance_sheet": [ { "assets": 44777847, "current_assets": 20166681, "current_liabilities": 10457762, "equity": 30724813, "fixed_assets": 24611166, "liabilities": 21945516, "long_term_liabilities": 11487754, "quarter": 1 }, { "assets": 45440113, "current_assets": 21688600, "current_liabilities": 12333740, "equity": 31532737, "fixed_assets": 23751513, "liabilities": 22178628, "long_term_liabilities": 9844888, "quarter": 2 }, { "assets": 46112175, "current_assets": 16680356, "current_liabilities": 11577158, "equity": 32476979, "fixed_assets": 29431819, "liabilities": 22414217, "long_term_liabilities": 10837059, "quarter": 3 }, { "assets": 46794176, "current_assets": 14334705, "current_liabilities": 12039210, "equity": 33235125, "fixed_assets": 32459471, "liabilities": 22652308, "long_term_liabilities": 10613098, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43480, "financing_cash_flow": -182406, "investing_cash_flow": -367808, "net_cash_flow": 9327638, "operating_cash_flow": 9269730, "quarter": 1 }, { "change_in_working_capital": 14262, "financing_cash_flow": 72864, "investing_cash_flow": -181029, "net_cash_flow": 9431628, "operating_cash_flow": 9577285, "quarter": 2 }, { "change_in_working_capital": 16020, "financing_cash_flow": 129589, "investing_cash_flow": -374237, "net_cash_flow": 10395672, "operating_cash_flow": 10791700, "quarter": 3 }, { "change_in_working_capital": -91452, "financing_cash_flow": 165965, "investing_cash_flow": -162150, "net_cash_flow": 10762928, "operating_cash_flow": 11235587, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7567212197585114, "current_ratio": 1.928393570249543, "debt_to_equity_ratio": 0.7142603601851051, "profit_margin": 0.2329241286544492, "quarter": 1, "return_on_assets": 0.17625863074658324, "return_on_equity": 0.25687648611563557 }, { "asset_turnover_ratio": 0.7600985499309828, "current_ratio": 1.7584771529154986, "debt_to_equity_ratio": 0.7033524555765648, "profit_margin": 0.23947597270143944, "quarter": 2, "return_on_assets": 0.18202533959367576, "return_on_equity": 0.2623068210032006 }, { "asset_turnover_ratio": 0.7634909435523265, "current_ratio": 1.4407988558159093, "debt_to_equity_ratio": 0.6901570801890163, "profit_margin": 0.24935988598380945, "quarter": 3, "return_on_assets": 0.19038401463387922, "return_on_equity": 0.27031519772821233 }, { "asset_turnover_ratio": 0.7668984918123144, "current_ratio": 1.1906682415208307, "debt_to_equity_ratio": 0.6815773372298133, "profit_margin": 0.2533901786647041, "quarter": 4, "return_on_assets": 0.19432454585801448, "return_on_equity": 0.27360381524065275 } ], "income_statement": [ { "depreciation": 1377248, "expenses": 22731738, "income_tax": 3260127, "marketing_expense": 2812996, "net_income": 11152609, "net_profit": 7892482, "operational_expense": 13703675, "product_revenue": 11712801, "quarter": 1, "rd_expense": 2488462, "revenue": 33884347, "salaries_expense": 8658941, "service_revenue": 22171546 }, { "depreciation": 1306033, "expenses": 23266283, "income_tax": 3001429, "marketing_expense": 2745082, "net_income": 11272681, "net_profit": 8271252, "operational_expense": 15604253, "product_revenue": 11369625, "quarter": 2, "rd_expense": 2954178, "revenue": 34538964, "salaries_expense": 8129124, "service_revenue": 23169339 }, { "depreciation": 2012679, "expenses": 23813399, "income_tax": 2613808, "marketing_expense": 2429808, "net_income": 11392829, "net_profit": 8779021, "operational_expense": 12937487, "product_revenue": 9582548, "quarter": 3, "rd_expense": 3229138, "revenue": 35206228, "salaries_expense": 7936778, "service_revenue": 25623680 }, { "depreciation": 2142330, "expenses": 24373380, "income_tax": 2419746, "marketing_expense": 3425272, "net_income": 11513003, "net_profit": 9093257, "operational_expense": 15902314, "product_revenue": 10214328, "quarter": 4, "rd_expense": 4547701, "revenue": 35886383, "salaries_expense": 8195171, "service_revenue": 25672055 } ], "market_conditions": { "gdp_growth": [ -0.0017037121796121442, -0.013010663286595855, 0.003078751067823746, -0.012231919583377528 ], "inflation_rate": [ 0.030417788097400384, 0.03200957074021186, 0.02696340339035856, 0.030531648920850064 ], "interest_rate": [ 0.05466202145928915, 0.04961707531011424, 0.05473912160387786, 0.05360603141010286 ], "year": 2017 }, "random_event": { "description": "Taylor LLC Economic Slowdown Impact in 2017", "impact": 0.03, "type": "Economic Slowdown Impact" }, "year": 2017 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1997, "industry": "Advertising", "location": "Barkertown", "name": "James Inc", "num_employees": 794, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.jamesinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 147124, "billable_hours_per_employee": 110, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 49189552, "net_revenue": 43704872, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 55044 }, { "average_project_size": 93944, "billable_hours_per_employee": 92, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 55232098, "net_revenue": 44320126, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 55819 }, { "average_project_size": 152013, "billable_hours_per_employee": 111, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 51647388, "net_revenue": 44944042, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 56605 }, { "average_project_size": 174109, "billable_hours_per_employee": 153, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 55499201, "net_revenue": 45576742, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 57401 } ], "balance_sheet": [ { "assets": 53766743, "current_assets": 18192306, "current_liabilities": 14717008, "equity": 37892665, "fixed_assets": 35574437, "liabilities": 26720846, "long_term_liabilities": 12003838, "quarter": 1 }, { "assets": 54629739, "current_assets": 25067544, "current_liabilities": 15751688, "equity": 39350870, "fixed_assets": 29562195, "liabilities": 27449709, "long_term_liabilities": 11698021, "quarter": 2 }, { "assets": 55506586, "current_assets": 24067458, "current_liabilities": 16586358, "equity": 39367689, "fixed_assets": 31439128, "liabilities": 28198453, "long_term_liabilities": 11612095, "quarter": 3 }, { "assets": 56397507, "current_assets": 22394141, "current_liabilities": 16508791, "equity": 39818892, "fixed_assets": 34003366, "liabilities": 28967620, "long_term_liabilities": 12458829, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25509, "financing_cash_flow": 3804, "investing_cash_flow": -244050, "net_cash_flow": 12120952, "operating_cash_flow": 12691661, "quarter": 1 }, { "change_in_working_capital": -20027, "financing_cash_flow": 191538, "investing_cash_flow": -261137, "net_cash_flow": 14044990, "operating_cash_flow": 14349705, "quarter": 2 }, { "change_in_working_capital": -73878, "financing_cash_flow": -160706, "investing_cash_flow": -183462, "net_cash_flow": 13394400, "operating_cash_flow": 13860342, "quarter": 3 }, { "change_in_working_capital": -92559, "financing_cash_flow": -198025, "investing_cash_flow": -110495, "net_cash_flow": 14031832, "operating_cash_flow": 14093095, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8128606934587799, "current_ratio": 1.236141612479928, "debt_to_equity_ratio": 0.7051719904102812, "profit_margin": 0.24818212486699423, "quarter": 1, "return_on_assets": 0.20173749412345843, "return_on_equity": 0.2862498058661221 }, { "asset_turnover_ratio": 0.8112820381587399, "current_ratio": 1.5914195354808958, "debt_to_equity_ratio": 0.6975629509588988, "profit_margin": 0.2746120351733657, "quarter": 2, "return_on_assets": 0.2227878115983677, "return_on_equity": 0.3092902393263478 }, { "asset_turnover_ratio": 0.8097064733903829, "current_ratio": 1.4510393420906507, "debt_to_equity_ratio": 0.7162841842202117, "profit_margin": 0.26832379695622394, "quarter": 3, "return_on_assets": 0.21726351536014124, "return_on_equity": 0.30633131652711443 }, { "asset_turnover_ratio": 0.8081339836528589, "current_ratio": 1.356497941006098, "debt_to_equity_ratio": 0.727484330804584, "profit_margin": 0.27182735001110875, "quarter": 4, "return_on_assets": 0.21967291923027732, "return_on_equity": 0.3111338457132358 } ], "income_statement": [ { "depreciation": 1844893, "expenses": 28657918, "income_tax": 4200186, "marketing_expense": 5669873, "net_income": 15046954, "net_profit": 10846768, "operational_expense": 19196044, "product_revenue": 15429682, "quarter": 1, "rd_expense": 5493477, "revenue": 43704872, "salaries_expense": 10071896, "service_revenue": 28275190 }, { "depreciation": 2178865, "expenses": 28787664, "income_tax": 3361622, "marketing_expense": 3573093, "net_income": 15532462, "net_profit": 12170840, "operational_expense": 19451721, "product_revenue": 9096153, "quarter": 2, "rd_expense": 4470454, "revenue": 44320126, "salaries_expense": 14129815, "service_revenue": 35223973 }, { "depreciation": 1800786, "expenses": 28917999, "income_tax": 3966487, "marketing_expense": 4393055, "net_income": 16026043, "net_profit": 12059556, "operational_expense": 14473119, "product_revenue": 15846204, "quarter": 3, "rd_expense": 5372290, "revenue": 44944042, "salaries_expense": 9619146, "service_revenue": 29097838 }, { "depreciation": 1704090, "expenses": 29048923, "income_tax": 4138814, "marketing_expense": 3262290, "net_income": 16527819, "net_profit": 12389005, "operational_expense": 20171657, "product_revenue": 12456657, "quarter": 4, "rd_expense": 5045302, "revenue": 45576742, "salaries_expense": 11239876, "service_revenue": 33120085 } ], "market_conditions": { "gdp_growth": [ -0.008999575490636253, 0.00042716794644031414, 0.008370120563184659, 0.0015551624792890083 ], "inflation_rate": [ 0.041929929563035, 0.036798614888104306, 0.0401678237885152, 0.042659629597530065 ], "interest_rate": [ 0.044629857900063644, 0.045724770946381464, 0.04805986589101293, 0.044245531446177544 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 87775, "billable_hours_per_employee": 134, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 37379351, "net_revenue": 31328873, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 39457 }, { "average_project_size": 124193, "billable_hours_per_employee": 114, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 35337705, "net_revenue": 30301111, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 38163 }, { "average_project_size": 138596, "billable_hours_per_employee": 127, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 34878830, "net_revenue": 29307065, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 36911 }, { "average_project_size": 78698, "billable_hours_per_employee": 105, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 32907311, "net_revenue": 28345630, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 35700 } ], "balance_sheet": [ { "assets": 37187959, "current_assets": 18574013, "current_liabilities": 8312535, "equity": 25368292, "fixed_assets": 18613946, "liabilities": 18867943, "long_term_liabilities": 10555408, "quarter": 1 }, { "assets": 38130142, "current_assets": 12193002, "current_liabilities": 11314799, "equity": 25539155, "fixed_assets": 25937140, "liabilities": 19240506, "long_term_liabilities": 7925707, "quarter": 2 }, { "assets": 39096196, "current_assets": 13245300, "current_liabilities": 10435634, "equity": 25717066, "fixed_assets": 25850896, "liabilities": 19620425, "long_term_liabilities": 9184791, "quarter": 3 }, { "assets": 40086725, "current_assets": 12097459, "current_liabilities": 9428860, "equity": 25710643, "fixed_assets": 27989266, "liabilities": 20007846, "long_term_liabilities": 10578986, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5140, "financing_cash_flow": 96779, "investing_cash_flow": -138349, "net_cash_flow": 8303551, "operating_cash_flow": 8701432, "quarter": 1 }, { "change_in_working_capital": 52859, "financing_cash_flow": 104583, "investing_cash_flow": -288573, "net_cash_flow": 7953121, "operating_cash_flow": 8199647, "quarter": 2 }, { "change_in_working_capital": -55888, "financing_cash_flow": -165177, "investing_cash_flow": -228435, "net_cash_flow": 7925402, "operating_cash_flow": 8299287, "quarter": 3 }, { "change_in_working_capital": -19071, "financing_cash_flow": -183630, "investing_cash_flow": -182721, "net_cash_flow": 7019424, "operating_cash_flow": 7530025, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8424466908764743, "current_ratio": 2.234458321077746, "debt_to_equity_ratio": 0.7437608728250211, "profit_margin": 0.22497700443932342, "quarter": 1, "return_on_assets": 0.1895311329132099, "return_on_equity": 0.27783801920917656 }, { "asset_turnover_ratio": 0.7946760596905199, "current_ratio": 1.0776154309060195, "debt_to_equity_ratio": 0.753372850432992, "profit_margin": 0.21944802617963413, "quarter": 2, "return_on_assets": 0.17439009275129372, "return_on_equity": 0.2603656620589052 }, { "asset_turnover_ratio": 0.749614233568913, "current_ratio": 1.269237690781413, "debt_to_equity_ratio": 0.7629340376542176, "profit_margin": 0.21296213046239873, "quarter": 3, "return_on_assets": 0.1596394442057739, "return_on_equity": 0.24269078751051928 }, { "asset_turnover_ratio": 0.7071076522215272, "current_ratio": 1.2830245650057377, "debt_to_equity_ratio": 0.7781931397048296, "profit_margin": 0.19868191322613044, "quarter": 4, "return_on_assets": 0.14048950120021028, "return_on_equity": 0.21904407447141638 } ], "income_statement": [ { "depreciation": 1653156, "expenses": 21702411, "income_tax": 2578186, "marketing_expense": 3362543, "net_income": 9626462, "net_profit": 7048276, "operational_expense": 10878497, "product_revenue": 11960318, "quarter": 1, "rd_expense": 4178990, "revenue": 31328873, "salaries_expense": 6738419, "service_revenue": 19368555 }, { "depreciation": 1550128, "expenses": 21235300, "income_tax": 2416292, "marketing_expense": 3975365, "net_income": 9065811, "net_profit": 6649519, "operational_expense": 13138079, "product_revenue": 11357800, "quarter": 2, "rd_expense": 2200717, "revenue": 30301111, "salaries_expense": 7738355, "service_revenue": 18943311 }, { "depreciation": 2057992, "expenses": 20778244, "income_tax": 2287526, "marketing_expense": 2175424, "net_income": 8528821, "net_profit": 6241295, "operational_expense": 11099478, "product_revenue": 8088265, "quarter": 3, "rd_expense": 3015582, "revenue": 29307065, "salaries_expense": 8168395, "service_revenue": 21218800 }, { "depreciation": 1898261, "expenses": 20331025, "income_tax": 2382841, "marketing_expense": 2683046, "net_income": 8014605, "net_profit": 5631764, "operational_expense": 13855281, "product_revenue": 8630527, "quarter": 4, "rd_expense": 4013547, "revenue": 28345630, "salaries_expense": 7431246, "service_revenue": 19715103 } ], "market_conditions": { "gdp_growth": [ -0.0056833491045784066, -0.011940759435270924, -0.00015691454757680266, -0.0014063985058893405 ], "inflation_rate": [ 0.018816452437207223, 0.01918327670847058, 0.01719663881516415, 0.022143898028204316 ], "interest_rate": [ 0.05929586087729275, 0.05546871673539512, 0.05457669546533841, 0.061214708179018 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 137046, "billable_hours_per_employee": 121, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 26630261, "net_revenue": 23330935, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 29384 }, { "average_project_size": 59221, "billable_hours_per_employee": 159, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 30590670, "net_revenue": 23668753, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 29810 }, { "average_project_size": 143495, "billable_hours_per_employee": 153, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 29987199, "net_revenue": 24011463, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 30241 }, { "average_project_size": 104075, "billable_hours_per_employee": 133, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 27036227, "net_revenue": 24359135, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 30679 } ], "balance_sheet": [ { "assets": 28233699, "current_assets": 12519173, "current_liabilities": 7868645, "equity": 21508653, "fixed_assets": 15714526, "liabilities": 13496547, "long_term_liabilities": 5627902, "quarter": 1 }, { "assets": 29179840, "current_assets": 13555550, "current_liabilities": 6078396, "equity": 22061207, "fixed_assets": 15624290, "liabilities": 13815787, "long_term_liabilities": 7737391, "quarter": 2 }, { "assets": 30157687, "current_assets": 14959493, "current_liabilities": 5866802, "equity": 22728734, "fixed_assets": 15198194, "liabilities": 14142578, "long_term_liabilities": 8275776, "quarter": 3 }, { "assets": 31168303, "current_assets": 11534297, "current_liabilities": 8505508, "equity": 23943563, "fixed_assets": 19634006, "liabilities": 14477098, "long_term_liabilities": 5971590, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6170, "financing_cash_flow": 138702, "investing_cash_flow": -125589, "net_cash_flow": 7539109, "operating_cash_flow": 7661552, "quarter": 1 }, { "change_in_working_capital": -11590, "financing_cash_flow": 150501, "investing_cash_flow": -104257, "net_cash_flow": 7472909, "operating_cash_flow": 7942621, "quarter": 2 }, { "change_in_working_capital": -11245, "financing_cash_flow": -21754, "investing_cash_flow": -249457, "net_cash_flow": 7697962, "operating_cash_flow": 7958288, "quarter": 3 }, { "change_in_working_capital": 14568, "financing_cash_flow": -44681, "investing_cash_flow": -263938, "net_cash_flow": 8106083, "operating_cash_flow": 8231737, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8263506315626585, "current_ratio": 1.59102018200084, "debt_to_equity_ratio": 0.6274938277166868, "profit_margin": 0.29023701793348616, "quarter": 1, "return_on_assets": 0.23983754307219893, "return_on_equity": 0.31482682806775486 }, { "asset_turnover_ratio": 0.8111337485058178, "current_ratio": 2.230119590760457, "debt_to_equity_ratio": 0.6262480108182658, "profit_margin": 0.28295339429162153, "quarter": 2, "return_on_assets": 0.2295130473642076, "return_on_equity": 0.30357151356224527 }, { "asset_turnover_ratio": 0.7961971022512436, "current_ratio": 2.549854759032263, "debt_to_equity_ratio": 0.6222334248797139, "profit_margin": 0.27960083065325925, "quarter": 3, "return_on_assets": 0.22261737115316568, "return_on_equity": 0.2953805082148438 }, { "asset_turnover_ratio": 0.7815354913612076, "current_ratio": 1.356097366553532, "debt_to_equity_ratio": 0.6046342392734114, "profit_margin": 0.2977264176252564, "quarter": 4, "return_on_assets": 0.23268376208996686, "return_on_equity": 0.30289385084417053 } ], "income_statement": [ { "depreciation": 890051, "expenses": 14614194, "income_tax": 1945240, "marketing_expense": 1835895, "net_income": 8716741, "net_profit": 6771501, "operational_expense": 7492170, "product_revenue": 8566116, "quarter": 1, "rd_expense": 1680900, "revenue": 23330935, "salaries_expense": 4756513, "service_revenue": 14764819 }, { "depreciation": 1245467, "expenses": 14747864, "income_tax": 2223735, "marketing_expense": 2072715, "net_income": 8920889, "net_profit": 6697154, "operational_expense": 7988453, "product_revenue": 9321815, "quarter": 2, "rd_expense": 2461064, "revenue": 23668753, "salaries_expense": 5017416, "service_revenue": 14346938 }, { "depreciation": 1244663, "expenses": 14882758, "income_tax": 2415080, "marketing_expense": 1946835, "net_income": 9128705, "net_profit": 6713625, "operational_expense": 9737914, "product_revenue": 5800268, "quarter": 3, "rd_expense": 2175068, "revenue": 24011463, "salaries_expense": 5172112, "service_revenue": 18211195 }, { "depreciation": 979379, "expenses": 15018885, "income_tax": 2087892, "marketing_expense": 2093591, "net_income": 9340250, "net_profit": 7252358, "operational_expense": 10183944, "product_revenue": 8658942, "quarter": 4, "rd_expense": 2768044, "revenue": 24359135, "salaries_expense": 7235081, "service_revenue": 15700193 } ], "market_conditions": { "gdp_growth": [ 0.0029387843703891914, -0.00013040442249698941, 0.0007622322106037391, -0.00027447190240216177 ], "inflation_rate": [ 0.03694411919998669, 0.04051600109958617, 0.03821405523127916, 0.03542833220311134 ], "interest_rate": [ 0.04712319407570583, 0.04655280603611235, 0.04911097574031712, 0.04680017788068633 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 90458, "billable_hours_per_employee": 95, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 81838943, "net_revenue": 70742683, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 89097 }, { "average_project_size": 161657, "billable_hours_per_employee": 113, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 89808574, "net_revenue": 71719522, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 90327 }, { "average_project_size": 102104, "billable_hours_per_employee": 115, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 90463342, "net_revenue": 72709849, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 91574 }, { "average_project_size": 115984, "billable_hours_per_employee": 133, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 89510426, "net_revenue": 73713852, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 92839 } ], "balance_sheet": [ { "assets": 104609064, "current_assets": 40299603, "current_liabilities": 25709616, "equity": 70578642, "fixed_assets": 64309461, "liabilities": 52587120, "long_term_liabilities": 26877504, "quarter": 1 }, { "assets": 108063850, "current_assets": 51140069, "current_liabilities": 26895557, "equity": 73421593, "fixed_assets": 56923781, "liabilities": 53206911, "long_term_liabilities": 26311354, "quarter": 2 }, { "assets": 111632733, "current_assets": 42447088, "current_liabilities": 27716254, "equity": 75390415, "fixed_assets": 69185645, "liabilities": 53834008, "long_term_liabilities": 26117754, "quarter": 3 }, { "assets": 115319480, "current_assets": 39061716, "current_liabilities": 32220548, "equity": 78615553, "fixed_assets": 76257764, "liabilities": 54468496, "long_term_liabilities": 22247948, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95747, "financing_cash_flow": -156409, "investing_cash_flow": -428332, "net_cash_flow": 22705185, "operating_cash_flow": 22852948, "quarter": 1 }, { "change_in_working_capital": 93523, "financing_cash_flow": 13449, "investing_cash_flow": -272753, "net_cash_flow": 20771754, "operating_cash_flow": 21042057, "quarter": 2 }, { "change_in_working_capital": -15291, "financing_cash_flow": -170571, "investing_cash_flow": -158750, "net_cash_flow": 21848797, "operating_cash_flow": 21953587, "quarter": 3 }, { "change_in_working_capital": 93095, "financing_cash_flow": -64154, "investing_cash_flow": -412343, "net_cash_flow": 21587447, "operating_cash_flow": 21631742, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6762576806919905, "current_ratio": 1.5674914397787971, "debt_to_equity_ratio": 0.7450854608395554, "profit_margin": 0.2623126125991009, "quarter": 1, "return_on_assets": 0.17739091901252457, "return_on_equity": 0.26292228745347634 }, { "asset_turnover_ratio": 0.6636772796823359, "current_ratio": 1.901431861031917, "debt_to_equity_ratio": 0.7246766084195422, "profit_margin": 0.25885077705899934, "quarter": 2, "return_on_assets": 0.1717933795621755, "return_on_equity": 0.2528500573393988 }, { "asset_turnover_ratio": 0.6513309048879059, "current_ratio": 1.531487191595228, "debt_to_equity_ratio": 0.714069659916317, "profit_margin": 0.24194370146470803, "quarter": 3, "return_on_assets": 0.15758541000693765, "return_on_equity": 0.2333412012654394 }, { "asset_turnover_ratio": 0.6392142246912664, "current_ratio": 1.2123231423624452, "debt_to_equity_ratio": 0.6928463124847574, "profit_margin": 0.24099363305556193, "quarter": 4, "return_on_assets": 0.15404655830914257, "return_on_equity": 0.22596761483061756 } ], "income_statement": [ { "depreciation": 4296250, "expenses": 46622401, "income_tax": 5563584, "marketing_expense": 5780443, "net_income": 24120282, "net_profit": 18556698, "operational_expense": 24327918, "product_revenue": 21660583, "quarter": 1, "rd_expense": 5900478, "revenue": 70742683, "salaries_expense": 18089931, "service_revenue": 49082100 }, { "depreciation": 2477403, "expenses": 47223218, "income_tax": 5931650, "marketing_expense": 5594249, "net_income": 24496304, "net_profit": 18564654, "operational_expense": 27465541, "product_revenue": 16478380, "quarter": 2, "rd_expense": 5932439, "revenue": 71719522, "salaries_expense": 18365557, "service_revenue": 55241142 }, { "depreciation": 4361897, "expenses": 47831777, "income_tax": 7286382, "marketing_expense": 7746856, "net_income": 24878072, "net_profit": 17591690, "operational_expense": 29996994, "product_revenue": 20102250, "quarter": 3, "rd_expense": 9282030, "revenue": 72709849, "salaries_expense": 20655148, "service_revenue": 52607599 }, { "depreciation": 3867173, "expenses": 48448180, "income_tax": 7501103, "marketing_expense": 6457166, "net_income": 25265672, "net_profit": 17764569, "operational_expense": 30341327, "product_revenue": 15155153, "quarter": 4, "rd_expense": 9653532, "revenue": 73713852, "salaries_expense": 20588246, "service_revenue": 58558699 } ], "market_conditions": { "gdp_growth": [ -0.013652993013612199, -0.013856255972878309, -0.007726237352687888, -0.0027162433266520666 ], "inflation_rate": [ 0.0384634604480451, 0.028991188124334835, 0.03468414180660427, 0.03362790218162763 ], "interest_rate": [ 0.05040881028526421, 0.0530659375195577, 0.05373292590211956, 0.05383434715436976 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 193897, "billable_hours_per_employee": 125, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 117081143, "net_revenue": 95907587, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 120790 }, { "average_project_size": 134792, "billable_hours_per_employee": 108, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 120118547, "net_revenue": 95289406, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 120012 }, { "average_project_size": 169961, "billable_hours_per_employee": 82, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 109863774, "net_revenue": 94675211, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 119238 }, { "average_project_size": 125485, "billable_hours_per_employee": 156, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 118651895, "net_revenue": 94064974, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 118470 } ], "balance_sheet": [ { "assets": 127021277, "current_assets": 49775151, "current_liabilities": 28731866, "equity": 77553610, "fixed_assets": 77246126, "liabilities": 66775127, "long_term_liabilities": 38043261, "quarter": 1 }, { "assets": 131009319, "current_assets": 57660936, "current_liabilities": 40517310, "equity": 81620926, "fixed_assets": 73348383, "liabilities": 68466974, "long_term_liabilities": 27949664, "quarter": 2 }, { "assets": 135122571, "current_assets": 57019127, "current_liabilities": 37747799, "equity": 82562108, "fixed_assets": 78103444, "liabilities": 70201687, "long_term_liabilities": 32453888, "quarter": 3 }, { "assets": 139364965, "current_assets": 68271078, "current_liabilities": 39573544, "equity": 85666987, "fixed_assets": 71093887, "liabilities": 71980352, "long_term_liabilities": 32406808, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2983, "financing_cash_flow": -24031, "investing_cash_flow": -235034, "net_cash_flow": 23089965, "operating_cash_flow": 23278360, "quarter": 1 }, { "change_in_working_capital": 89705, "financing_cash_flow": -49084, "investing_cash_flow": -180589, "net_cash_flow": 23254247, "operating_cash_flow": 23784615, "quarter": 2 }, { "change_in_working_capital": 50540, "financing_cash_flow": -100610, "investing_cash_flow": -178211, "net_cash_flow": 21044473, "operating_cash_flow": 21629943, "quarter": 3 }, { "change_in_working_capital": 89275, "financing_cash_flow": 153989, "investing_cash_flow": -277828, "net_cash_flow": 22331557, "operating_cash_flow": 22530925, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7550513525383625, "current_ratio": 1.7324023089903036, "debt_to_equity_ratio": 0.8610189390281123, "profit_margin": 0.18045975862159894, "quarter": 1, "return_on_assets": 0.1362563848259847, "return_on_equity": 0.22316769006626513 }, { "asset_turnover_ratio": 0.7273483041309451, "current_ratio": 1.423118563399199, "debt_to_equity_ratio": 0.8388409364529875, "profit_margin": 0.200217230864048, "quarter": 2, "return_on_assets": 0.14562766332675922, "return_on_equity": 0.23374619641046465 }, { "asset_turnover_ratio": 0.7006617051417708, "current_ratio": 1.5105285211463588, "debt_to_equity_ratio": 0.8502894209048054, "profit_margin": 0.18633413977815164, "quarter": 3, "return_on_assets": 0.1305571961030848, "return_on_equity": 0.2136721605993878 }, { "asset_turnover_ratio": 0.6749542397545897, "current_ratio": 1.7251696739619782, "debt_to_equity_ratio": 0.8402344300961583, "profit_margin": 0.19435899700562295, "quarter": 4, "return_on_assets": 0.1311834290633948, "return_on_equity": 0.2134121280581515 } ], "income_statement": [ { "depreciation": 5970900, "expenses": 71320842, "income_tax": 7279285, "marketing_expense": 7568463, "net_income": 24586745, "net_profit": 17307460, "operational_expense": 46726770, "product_revenue": 27072111, "quarter": 1, "rd_expense": 11842403, "revenue": 95907587, "salaries_expense": 26793092, "service_revenue": 68835476 }, { "depreciation": 4706034, "expenses": 71001533, "income_tax": 5209292, "marketing_expense": 12909557, "net_income": 24287873, "net_profit": 19078581, "operational_expense": 38901852, "product_revenue": 26110084, "quarter": 2, "rd_expense": 8630643, "revenue": 95289406, "salaries_expense": 34090728, "service_revenue": 69179322 }, { "depreciation": 3988719, "expenses": 70683654, "income_tax": 6350333, "marketing_expense": 8086764, "net_income": 23991557, "net_profit": 17641224, "operational_expense": 38684602, "product_revenue": 19760663, "quarter": 3, "rd_expense": 11621151, "revenue": 94675211, "salaries_expense": 31428789, "service_revenue": 74914548 }, { "depreciation": 4248551, "expenses": 70367198, "income_tax": 5415402, "marketing_expense": 12397053, "net_income": 23697776, "net_profit": 18282374, "operational_expense": 48240518, "product_revenue": 25192084, "quarter": 4, "rd_expense": 10769169, "revenue": 94064974, "salaries_expense": 22578679, "service_revenue": 68872890 } ], "market_conditions": { "gdp_growth": [ 0.0028902507309403903, -0.006294421152733326, -0.004715426010443634, -0.002381195506634015 ], "inflation_rate": [ 0.027583999066953302, 0.024358378508079065, 0.022615780041216567, 0.025630963064671622 ], "interest_rate": [ 0.04360111661677822, 0.040735971982876096, 0.04283602467874341, 0.04900208657198277 ], "year": 2001 }, "random_event": { "description": "James Inc Industry Recognition in 2001", "impact": 0.02, "type": "Industry Recognition" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 142005, "billable_hours_per_employee": 124, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 36501663, "net_revenue": 30073989, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 37877 }, { "average_project_size": 108212, "billable_hours_per_employee": 118, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 36832464, "net_revenue": 30353774, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 38229 }, { "average_project_size": 174715, "billable_hours_per_employee": 128, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 33750476, "net_revenue": 30636163, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 38585 }, { "average_project_size": 115928, "billable_hours_per_employee": 113, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 35643051, "net_revenue": 30921178, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 38944 } ], "balance_sheet": [ { "assets": 37994980, "current_assets": 16062762, "current_liabilities": 12525613, "equity": 23343818, "fixed_assets": 21932218, "liabilities": 21968656, "long_term_liabilities": 9443043, "quarter": 1 }, { "assets": 38932453, "current_assets": 13635084, "current_liabilities": 9418915, "equity": 23505522, "fixed_assets": 25297369, "liabilities": 22425082, "long_term_liabilities": 13006167, "quarter": 2 }, { "assets": 39893056, "current_assets": 17860326, "current_liabilities": 9230238, "equity": 24886209, "fixed_assets": 22032730, "liabilities": 22890992, "long_term_liabilities": 13660754, "quarter": 3 }, { "assets": 40877361, "current_assets": 19639735, "current_liabilities": 10993462, "equity": 25435921, "fixed_assets": 21237626, "liabilities": 23366581, "long_term_liabilities": 12373119, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97980, "financing_cash_flow": -158673, "investing_cash_flow": -249171, "net_cash_flow": 8952574, "operating_cash_flow": 9055589, "quarter": 1 }, { "change_in_working_capital": -16986, "financing_cash_flow": 99576, "investing_cash_flow": -323310, "net_cash_flow": 8407162, "operating_cash_flow": 8641138, "quarter": 2 }, { "change_in_working_capital": -61885, "financing_cash_flow": 195713, "investing_cash_flow": -283644, "net_cash_flow": 9509003, "operating_cash_flow": 9716896, "quarter": 3 }, { "change_in_working_capital": 409, "financing_cash_flow": 111990, "investing_cash_flow": -379275, "net_cash_flow": 8802069, "operating_cash_flow": 9115122, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7915253278196225, "current_ratio": 1.282393284863583, "debt_to_equity_ratio": 0.9410909560723957, "profit_margin": 0.24331637548979618, "quarter": 1, "return_on_assets": 0.1925910738734433, "return_on_equity": 0.31346603199185324 }, { "asset_turnover_ratio": 0.7796522351160354, "current_ratio": 1.4476278849527786, "debt_to_equity_ratio": 0.9540346306710398, "profit_margin": 0.23055291246485526, "quarter": 2, "return_on_assets": 0.1797510935157361, "return_on_equity": 0.29772370083931765 }, { "asset_turnover_ratio": 0.7679572855987769, "current_ratio": 1.9349800080994661, "debt_to_equity_ratio": 0.9198263986290559, "profit_margin": 0.2573476645884147, "quarter": 3, "return_on_assets": 0.1976320139525034, "return_on_equity": 0.31680779503218026 }, { "asset_turnover_ratio": 0.7564377260068232, "current_ratio": 1.7864922805936838, "debt_to_equity_ratio": 0.9186449745617625, "profit_margin": 0.25630139317460676, "quarter": 4, "return_on_assets": 0.19387604302538022, "return_on_equity": 0.3115727950247998 } ], "income_statement": [ { "depreciation": 1738095, "expenses": 20404250, "income_tax": 2352245, "marketing_expense": 3830230, "net_income": 9669739, "net_profit": 7317494, "operational_expense": 14224856, "product_revenue": 11961543, "quarter": 1, "rd_expense": 2989314, "revenue": 30073989, "salaries_expense": 8850465, "service_revenue": 18112446 }, { "depreciation": 1642987, "expenses": 20404894, "income_tax": 2950729, "marketing_expense": 2256848, "net_income": 9948880, "net_profit": 6998151, "operational_expense": 13948970, "product_revenue": 6113396, "quarter": 2, "rd_expense": 4002428, "revenue": 30353774, "salaries_expense": 8362651, "service_revenue": 24240378 }, { "depreciation": 1832751, "expenses": 20405539, "income_tax": 2346479, "marketing_expense": 2572812, "net_income": 10230624, "net_profit": 7884145, "operational_expense": 10227698, "product_revenue": 8086127, "quarter": 3, "rd_expense": 2475977, "revenue": 30636163, "salaries_expense": 9814097, "service_revenue": 22550036 }, { "depreciation": 1189981, "expenses": 20406183, "income_tax": 2589854, "marketing_expense": 2065894, "net_income": 10514995, "net_profit": 7925141, "operational_expense": 11725670, "product_revenue": 11715641, "quarter": 4, "rd_expense": 2708300, "revenue": 30921178, "salaries_expense": 8001896, "service_revenue": 19205537 } ], "market_conditions": { "gdp_growth": [ 0.012551702567737901, 0.006768350755080435, 0.0019587028748946425, -0.000320072805616977 ], "inflation_rate": [ 0.021545876956634617, 0.02016209491370631, 0.017447233315622417, 0.024389819921666625 ], "interest_rate": [ 0.061601090258621274, 0.05798143001865015, 0.05351435493482735, 0.05614565327104408 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 144154, "billable_hours_per_employee": 129, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 96921574, "net_revenue": 79690783, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 100366 }, { "average_project_size": 85024, "billable_hours_per_employee": 94, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 98391183, "net_revenue": 79640184, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 100302 }, { "average_project_size": 166036, "billable_hours_per_employee": 81, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 101650517, "net_revenue": 79589618, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 100239 }, { "average_project_size": 140159, "billable_hours_per_employee": 80, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 97158497, "net_revenue": 79539085, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 100175 } ], "balance_sheet": [ { "assets": 107927935, "current_assets": 49314011, "current_liabilities": 35121538, "equity": 64589958, "fixed_assets": 58613924, "liabilities": 62671036, "long_term_liabilities": 27549498, "quarter": 1 }, { "assets": 111194944, "current_assets": 54362928, "current_liabilities": 29105297, "equity": 68457373, "fixed_assets": 56832016, "liabilities": 63763570, "long_term_liabilities": 34658273, "quarter": 2 }, { "assets": 114560847, "current_assets": 39304943, "current_liabilities": 36205684, "equity": 70263853, "fixed_assets": 75255904, "liabilities": 64875150, "long_term_liabilities": 28669466, "quarter": 3 }, { "assets": 118028636, "current_assets": 55521223, "current_liabilities": 37370632, "equity": 71873769, "fixed_assets": 62507413, "liabilities": 66006109, "long_term_liabilities": 28635477, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46451, "financing_cash_flow": -83505, "investing_cash_flow": -289112, "net_cash_flow": 23812127, "operating_cash_flow": 24141762, "quarter": 1 }, { "change_in_working_capital": -89945, "financing_cash_flow": -109775, "investing_cash_flow": -156454, "net_cash_flow": 25861379, "operating_cash_flow": 26121802, "quarter": 2 }, { "change_in_working_capital": 98531, "financing_cash_flow": -198216, "investing_cash_flow": -123283, "net_cash_flow": 23360495, "operating_cash_flow": 23541130, "quarter": 3 }, { "change_in_working_capital": 64215, "financing_cash_flow": -50007, "investing_cash_flow": -289953, "net_cash_flow": 23872108, "operating_cash_flow": 24372155, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7383703116343326, "current_ratio": 1.4040959994405713, "debt_to_equity_ratio": 0.9702907067999642, "profit_margin": 0.242600941692341, "quarter": 1, "return_on_assets": 0.1791293329201564, "return_on_equity": 0.2993198880853894 }, { "asset_turnover_ratio": 0.7162212699167329, "current_ratio": 1.8678018643822807, "debt_to_equity_ratio": 0.9314346608070981, "profit_margin": 0.2640124362344517, "quarter": 2, "return_on_assets": 0.18909132235364945, "return_on_equity": 0.30714002128010376 }, { "asset_turnover_ratio": 0.6947366406954026, "current_ratio": 1.0856014486565149, "debt_to_equity_ratio": 0.9233076073980743, "profit_margin": 0.25855327010113305, "quarter": 3, "return_on_assets": 0.17962643031087228, "return_on_equity": 0.29286973488345425 }, { "asset_turnover_ratio": 0.6738965025402819, "current_ratio": 1.485691304337588, "debt_to_equity_ratio": 0.9183615930869021, "profit_margin": 0.2495784556737106, "quarter": 4, "return_on_assets": 0.16819004838791834, "return_on_equity": 0.2761959234390505 } ], "income_statement": [ { "depreciation": 4808703, "expenses": 52404739, "income_tax": 7952985, "marketing_expense": 10183765, "net_income": 27286044, "net_profit": 19333059, "operational_expense": 30674721, "product_revenue": 20513005, "quarter": 1, "rd_expense": 7658179, "revenue": 79690783, "salaries_expense": 17033358, "service_revenue": 59177778 }, { "depreciation": 5095803, "expenses": 52401805, "income_tax": 6212380, "marketing_expense": 7480947, "net_income": 27238379, "net_profit": 21025999, "operational_expense": 31681577, "product_revenue": 23776589, "quarter": 2, "rd_expense": 9546157, "revenue": 79640184, "salaries_expense": 20547649, "service_revenue": 55863595 }, { "depreciation": 2962974, "expenses": 52398871, "income_tax": 6612591, "marketing_expense": 7530106, "net_income": 27190747, "net_profit": 20578156, "operational_expense": 35792710, "product_revenue": 17173561, "quarter": 3, "rd_expense": 8992967, "revenue": 79589618, "salaries_expense": 22131454, "service_revenue": 62416057 }, { "depreciation": 4520913, "expenses": 52395938, "income_tax": 7291905, "marketing_expense": 8326880, "net_income": 27143147, "net_profit": 19851242, "operational_expense": 27831770, "product_revenue": 24112630, "quarter": 4, "rd_expense": 5593786, "revenue": 79539085, "salaries_expense": 16104335, "service_revenue": 55426455 } ], "market_conditions": { "gdp_growth": [ -0.016277217294054333, -0.015481816845083003, -0.01698880646507251, -0.009186027668261739 ], "inflation_rate": [ 0.03319734635140482, 0.03572215161963631, 0.03324495162374648, 0.029774423186212637 ], "interest_rate": [ 0.052402203356965056, 0.04968754567279684, 0.04843814542705216, 0.04751454920046878 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 114610, "billable_hours_per_employee": 105, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 94978373, "net_revenue": 75430801, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 95001 }, { "average_project_size": 147786, "billable_hours_per_employee": 140, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 90109382, "net_revenue": 74569067, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 93916 }, { "average_project_size": 152787, "billable_hours_per_employee": 142, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 94606962, "net_revenue": 73717178, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 92843 }, { "average_project_size": 184839, "billable_hours_per_employee": 147, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 92388254, "net_revenue": 72875021, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 91782 } ], "balance_sheet": [ { "assets": 91269005, "current_assets": 31698344, "current_liabilities": 28360552, "equity": 52923798, "fixed_assets": 59570661, "liabilities": 51584774, "long_term_liabilities": 23224222, "quarter": 1 }, { "assets": 93715036, "current_assets": 42863465, "current_liabilities": 28923053, "equity": 55898604, "fixed_assets": 50851571, "liabilities": 52152734, "long_term_liabilities": 23229681, "quarter": 2 }, { "assets": 96226621, "current_assets": 36120710, "current_liabilities": 31422534, "equity": 56117218, "fixed_assets": 60105911, "liabilities": 52726947, "long_term_liabilities": 21304413, "quarter": 3 }, { "assets": 98805518, "current_assets": 33653488, "current_liabilities": 22137404, "equity": 58696216, "fixed_assets": 65152030, "liabilities": 53307482, "long_term_liabilities": 31170078, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90151, "financing_cash_flow": 142915, "investing_cash_flow": -274095, "net_cash_flow": 15880472, "operating_cash_flow": 16289438, "quarter": 1 }, { "change_in_working_capital": -81238, "financing_cash_flow": 84143, "investing_cash_flow": -116405, "net_cash_flow": 19544283, "operating_cash_flow": 19924158, "quarter": 2 }, { "change_in_working_capital": 22284, "financing_cash_flow": 143299, "investing_cash_flow": -331325, "net_cash_flow": 17561440, "operating_cash_flow": 17724173, "quarter": 3 }, { "change_in_working_capital": 80393, "financing_cash_flow": -135296, "investing_cash_flow": -244713, "net_cash_flow": 17274703, "operating_cash_flow": 17709188, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8264667835482593, "current_ratio": 1.1176913622837807, "debt_to_equity_ratio": 0.9746990191444688, "profit_margin": 0.1755193743733412, "quarter": 1, "return_on_assets": 0.14506093278873808, "return_on_equity": 0.25016282845006704 }, { "asset_turnover_ratio": 0.7957001371690238, "current_ratio": 1.4819827284484801, "debt_to_equity_ratio": 0.9329881297214506, "profit_margin": 0.1922553489907551, "quarter": 2, "return_on_assets": 0.15297760756342238, "return_on_equity": 0.25646976801066446 }, { "asset_turnover_ratio": 0.7660788379964002, "current_ratio": 1.1495161402323568, "debt_to_equity_ratio": 0.9395859039198985, "profit_margin": 0.17116151679056407, "quarter": 3, "return_on_assets": 0.13112321589261666, "return_on_equity": 0.22484264989757688 }, { "asset_turnover_ratio": 0.7375602342371202, "current_ratio": 1.52020932535721, "debt_to_equity_ratio": 0.9081928211522188, "profit_margin": 0.1811070490120339, "quarter": 4, "return_on_assets": 0.13357735749130933, "return_on_equity": 0.2248557215340764 } ], "income_statement": [ { "depreciation": 3049871, "expenses": 57105541, "income_tax": 5085693, "marketing_expense": 10123175, "net_income": 18325260, "net_profit": 13239567, "operational_expense": 29280413, "product_revenue": 20344233, "quarter": 1, "rd_expense": 10154334, "revenue": 75430801, "salaries_expense": 24399348, "service_revenue": 55086568 }, { "depreciation": 5587856, "expenses": 56458396, "income_tax": 3774369, "marketing_expense": 7688640, "net_income": 18110671, "net_profit": 14336302, "operational_expense": 30950053, "product_revenue": 20746609, "quarter": 2, "rd_expense": 5710859, "revenue": 74569067, "salaries_expense": 25300272, "service_revenue": 53822458 }, { "depreciation": 5106629, "expenses": 55818585, "income_tax": 5281049, "marketing_expense": 6588541, "net_income": 17898593, "net_profit": 12617544, "operational_expense": 36064104, "product_revenue": 16818506, "quarter": 3, "rd_expense": 8884421, "revenue": 73717178, "salaries_expense": 19441504, "service_revenue": 56898672 }, { "depreciation": 4511008, "expenses": 55186024, "income_tax": 4490817, "marketing_expense": 10099424, "net_income": 17688997, "net_profit": 13198180, "operational_expense": 38340323, "product_revenue": 28131222, "quarter": 4, "rd_expense": 9347770, "revenue": 72875021, "salaries_expense": 17509499, "service_revenue": 44743799 } ], "market_conditions": { "gdp_growth": [ 0.0037126676433797932, -0.003332583153326454, -0.0034595382646551865, -0.005493891652938178 ], "inflation_rate": [ 0.031126861339729195, 0.02776382394488227, 0.027596354556900002, 0.029630354356893755 ], "interest_rate": [ 0.05851706415705148, 0.056670529396428866, 0.0548947356170433, 0.05213824995872819 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 103363, "billable_hours_per_employee": 131, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 72440834, "net_revenue": 56842072, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 71590 }, { "average_project_size": 144659, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 67903627, "net_revenue": 56992385, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 71779 }, { "average_project_size": 111283, "billable_hours_per_employee": 85, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 72164227, "net_revenue": 57143097, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 71969 }, { "average_project_size": 192398, "billable_hours_per_employee": 139, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 67660764, "net_revenue": 57294206, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 72159 } ], "balance_sheet": [ { "assets": 60166277, "current_assets": 25212743, "current_liabilities": 11271599, "equity": 44505987, "fixed_assets": 34953534, "liabilities": 27032891, "long_term_liabilities": 15761292, "quarter": 1 }, { "assets": 61264231, "current_assets": 25469998, "current_liabilities": 16070316, "equity": 44759953, "fixed_assets": 35794233, "liabilities": 27785970, "long_term_liabilities": 11715654, "quarter": 2 }, { "assets": 62382221, "current_assets": 18885337, "current_liabilities": 15471184, "equity": 45638073, "fixed_assets": 43496884, "liabilities": 28560028, "long_term_liabilities": 13088844, "quarter": 3 }, { "assets": 63520614, "current_assets": 21921659, "current_liabilities": 16675803, "equity": 45356488, "fixed_assets": 41598955, "liabilities": 29355649, "long_term_liabilities": 12679846, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71699, "financing_cash_flow": 126918, "investing_cash_flow": -477563, "net_cash_flow": 14644390, "operating_cash_flow": 15039272, "quarter": 1 }, { "change_in_working_capital": -25225, "financing_cash_flow": 145973, "investing_cash_flow": -361291, "net_cash_flow": 14532717, "operating_cash_flow": 14866414, "quarter": 2 }, { "change_in_working_capital": -32236, "financing_cash_flow": -155050, "investing_cash_flow": -133052, "net_cash_flow": 14920632, "operating_cash_flow": 15129270, "quarter": 3 }, { "change_in_working_capital": -75670, "financing_cash_flow": -117761, "investing_cash_flow": -151011, "net_cash_flow": 12578996, "operating_cash_flow": 13348135, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9447496975756037, "current_ratio": 2.236838180634354, "debt_to_equity_ratio": 0.6073989775802523, "profit_margin": 0.2000736531912489, "quarter": 1, "return_on_assets": 0.1890195233452786, "return_on_equity": 0.25552968862369013 }, { "asset_turnover_ratio": 0.930271776364907, "current_ratio": 1.5849095935636859, "debt_to_equity_ratio": 0.6207774614955471, "profit_margin": 0.19795086659384406, "quarter": 2, "return_on_assets": 0.18414810429922804, "return_on_equity": 0.25204879013166076 }, { "asset_turnover_ratio": 0.9160157507056378, "current_ratio": 1.220678197609181, "debt_to_equity_ratio": 0.625793906767273, "profit_margin": 0.20677703205340794, "quarter": 3, "return_on_assets": 0.18941101824508622, "return_on_equity": 0.2589040076253877 }, { "asset_turnover_ratio": 0.9019781515336108, "current_ratio": 1.3145789141308517, "debt_to_equity_ratio": 0.6472205034922457, "profit_margin": 0.1953342891251517, "quarter": 4, "return_on_assets": 0.1761872610362362, "return_on_equity": 0.24674580183545075 } ], "income_statement": [ { "depreciation": 3666671, "expenses": 42102255, "income_tax": 3367216, "marketing_expense": 4340921, "net_income": 14739817, "net_profit": 11372601, "operational_expense": 21619082, "product_revenue": 22380325, "quarter": 1, "rd_expense": 7446513, "revenue": 56842072, "salaries_expense": 16467501, "service_revenue": 34461747 }, { "depreciation": 3584722, "expenses": 42169615, "income_tax": 3541078, "marketing_expense": 5213490, "net_income": 14822770, "net_profit": 11281692, "operational_expense": 24642077, "product_revenue": 14148967, "quarter": 2, "rd_expense": 5341476, "revenue": 56992385, "salaries_expense": 13566755, "service_revenue": 42843418 }, { "depreciation": 3313390, "expenses": 42237083, "income_tax": 3090134, "marketing_expense": 7949510, "net_income": 14906014, "net_profit": 11815880, "operational_expense": 23315119, "product_revenue": 14995276, "quarter": 3, "rd_expense": 7276861, "revenue": 57143097, "salaries_expense": 20207409, "service_revenue": 42147821 }, { "depreciation": 2156612, "expenses": 42304659, "income_tax": 3798024, "marketing_expense": 6102478, "net_income": 14989547, "net_profit": 11191523, "operational_expense": 24237136, "product_revenue": 21776764, "quarter": 4, "rd_expense": 5055907, "revenue": 57294206, "salaries_expense": 17017649, "service_revenue": 35517442 } ], "market_conditions": { "gdp_growth": [ -0.014882994188664924, -0.02300020889393585, -0.02754978232418588, -0.028743579131120193 ], "inflation_rate": [ 0.03507836805927354, 0.03572213340555968, 0.041085929920474044, 0.043595787118724465 ], "interest_rate": [ 0.056736798860313305, 0.06113493364055478, 0.05719414395099671, 0.060612076998547544 ], "year": 2005 }, "random_event": { "description": "James Inc Partnership with Major Brand in 2005", "impact": -0.08, "type": "Partnership with Major Brand" }, "year": 2005 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1993, "industry": "Advertising", "location": "Wesleyshire", "name": "Cooper-Gibson", "num_employees": 388, "region": "North America", "revenue_size": "Small", "website": "www.cooper-gibson.com" }

[ { "advertising_kpis": [ { "average_project_size": 183776, "billable_hours_per_employee": 126, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 3124988, "net_revenue": 2814958, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7255 }, { "average_project_size": 113409, "billable_hours_per_employee": 115, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 3733585, "net_revenue": 2872533, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 7403 }, { "average_project_size": 130762, "billable_hours_per_employee": 95, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 3755321, "net_revenue": 2931286, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 7555 }, { "average_project_size": 102071, "billable_hours_per_employee": 118, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 3464359, "net_revenue": 2991241, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 7709 } ], "balance_sheet": [ { "assets": 2915027, "current_assets": 1433028, "current_liabilities": 655355, "equity": 2208662, "fixed_assets": 1481999, "liabilities": 1341038, "long_term_liabilities": 685683, "quarter": 1 }, { "assets": 2980844, "current_assets": 1179089, "current_liabilities": 789115, "equity": 2294011, "fixed_assets": 1801755, "liabilities": 1372650, "long_term_liabilities": 583535, "quarter": 2 }, { "assets": 3048148, "current_assets": 942160, "current_liabilities": 755431, "equity": 2317807, "fixed_assets": 2105988, "liabilities": 1405006, "long_term_liabilities": 649575, "quarter": 3 }, { "assets": 3116971, "current_assets": 1356620, "current_liabilities": 751067, "equity": 2396966, "fixed_assets": 1760351, "liabilities": 1438126, "long_term_liabilities": 687059, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14974, "financing_cash_flow": -86803, "investing_cash_flow": -168443, "net_cash_flow": 318435, "operating_cash_flow": 761199, "quarter": 1 }, { "change_in_working_capital": 16043, "financing_cash_flow": -40225, "investing_cash_flow": -380817, "net_cash_flow": 462127, "operating_cash_flow": 853326, "quarter": 2 }, { "change_in_working_capital": 84463, "financing_cash_flow": -25418, "investing_cash_flow": -426815, "net_cash_flow": 517494, "operating_cash_flow": 813515, "quarter": 3 }, { "change_in_working_capital": -97315, "financing_cash_flow": -24597, "investing_cash_flow": -158653, "net_cash_flow": 263037, "operating_cash_flow": 820817, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9656713299739591, "current_ratio": 2.186643880034485, "debt_to_equity_ratio": 0.6071721250241097, "profit_margin": 0.22546446518917868, "quarter": 1, "return_on_assets": 0.21772456996110157, "return_on_equity": 0.2873563270432506 }, { "asset_turnover_ratio": 0.9636643178911745, "current_ratio": 1.494191594381047, "debt_to_equity_ratio": 0.59836243156637, "profit_margin": 0.2387499116633299, "quarter": 2, "return_on_assets": 0.23007477076962096, "return_on_equity": 0.29895976959134024 }, { "asset_turnover_ratio": 0.9616613104088122, "current_ratio": 1.2471820722210234, "debt_to_equity_ratio": 0.6061790304369604, "profit_margin": 0.2301600730873753, "quarter": 3, "return_on_assets": 0.2213360374889933, "return_on_equity": 0.29107902426733545 }, { "asset_turnover_ratio": 0.9596627623420302, "current_ratio": 1.8062569650909972, "debt_to_equity_ratio": 0.5999776383978747, "profit_margin": 0.24007460448690024, "quarter": 4, "return_on_assets": 0.23039065811006904, "return_on_equity": 0.2995958223854656 } ], "income_statement": [ { "depreciation": 126526, "expenses": 1914937, "income_tax": 265348, "marketing_expense": 194464, "net_income": 900021, "net_profit": 634673, "operational_expense": 1234229, "product_revenue": 690796, "quarter": 1, "rd_expense": 313536, "revenue": 2814958, "salaries_expense": 658511, "service_revenue": 2124162 }, { "depreciation": 167509, "expenses": 1956790, "income_tax": 229926, "marketing_expense": 308094, "net_income": 915743, "net_profit": 685817, "operational_expense": 1324097, "product_revenue": 921309, "quarter": 2, "rd_expense": 281037, "revenue": 2872533, "salaries_expense": 611419, "service_revenue": 1951224 }, { "depreciation": 138850, "expenses": 1999557, "income_tax": 257064, "marketing_expense": 260227, "net_income": 931729, "net_profit": 674665, "operational_expense": 1160571, "product_revenue": 859730, "quarter": 3, "rd_expense": 235755, "revenue": 2931286, "salaries_expense": 706698, "service_revenue": 2071556 }, { "depreciation": 102696, "expenses": 2043260, "income_tax": 229860, "marketing_expense": 256632, "net_income": 947981, "net_profit": 718121, "operational_expense": 1111762, "product_revenue": 855728, "quarter": 4, "rd_expense": 239076, "revenue": 2991241, "salaries_expense": 762968, "service_revenue": 2135513 } ], "market_conditions": { "gdp_growth": [ 0.012597065313376014, 0.017414569995515092, 0.025651351899597927, 0.01930879164639123 ], "inflation_rate": [ 0.011788223323693607, 0.012820407525132447, 0.015284347710801418, 0.013474511262481101 ], "interest_rate": [ 0.030808968302074927, 0.0342519077357136, 0.03144815245048858, 0.029304795214475193 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 110713, "billable_hours_per_employee": 117, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 1470291, "net_revenue": 1169385, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 3014 }, { "average_project_size": 178440, "billable_hours_per_employee": 90, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 1398740, "net_revenue": 1184379, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 3053 }, { "average_project_size": 190644, "billable_hours_per_employee": 116, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 1395742, "net_revenue": 1199566, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3092 }, { "average_project_size": 161315, "billable_hours_per_employee": 137, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 1373387, "net_revenue": 1214947, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3131 } ], "balance_sheet": [ { "assets": 1576871, "current_assets": 522869, "current_liabilities": 511763, "equity": 942392, "fixed_assets": 1054002, "liabilities": 913096, "long_term_liabilities": 401333, "quarter": 1 }, { "assets": 1608626, "current_assets": 508029, "current_liabilities": 524840, "equity": 992217, "fixed_assets": 1100597, "liabilities": 922668, "long_term_liabilities": 397828, "quarter": 2 }, { "assets": 1641021, "current_assets": 632527, "current_liabilities": 426203, "equity": 1007278, "fixed_assets": 1008494, "liabilities": 932341, "long_term_liabilities": 506138, "quarter": 3 }, { "assets": 1674068, "current_assets": 686469, "current_liabilities": 493176, "equity": 1010045, "fixed_assets": 987599, "liabilities": 942115, "long_term_liabilities": 448939, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66679, "financing_cash_flow": -100711, "investing_cash_flow": -407032, "net_cash_flow": -36844, "operating_cash_flow": 335648, "quarter": 1 }, { "change_in_working_capital": -80129, "financing_cash_flow": 36745, "investing_cash_flow": -401197, "net_cash_flow": 285386, "operating_cash_flow": 362896, "quarter": 2 }, { "change_in_working_capital": 21664, "financing_cash_flow": 3095, "investing_cash_flow": -367056, "net_cash_flow": 137360, "operating_cash_flow": 368803, "quarter": 3 }, { "change_in_working_capital": -33456, "financing_cash_flow": -160326, "investing_cash_flow": -151122, "net_cash_flow": -355041, "operating_cash_flow": 320924, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.741585709928079, "current_ratio": 1.021701451648517, "debt_to_equity_ratio": 0.9689131486684947, "profit_margin": 0.2382594269637459, "quarter": 1, "return_on_assets": 0.1766897862919668, "return_on_equity": 0.2956487321624122 }, { "asset_turnover_ratio": 0.7362674729862628, "current_ratio": 0.9679692858776008, "debt_to_equity_ratio": 0.9299054541496466, "profit_margin": 0.25858192352279125, "quarter": 2, "return_on_assets": 0.1903854593920526, "return_on_equity": 0.3086613109833837 }, { "asset_turnover_ratio": 0.7309875985743022, "current_ratio": 1.4840979533227123, "debt_to_equity_ratio": 0.9256044508070265, "profit_margin": 0.24892169334576006, "quarter": 3, "return_on_assets": 0.181958670851866, "return_on_equity": 0.2964405059973513 }, { "asset_turnover_ratio": 0.7257453102263468, "current_ratio": 1.3919351306632926, "debt_to_equity_ratio": 0.9327455707418977, "profit_margin": 0.22889228912866158, "quarter": 4, "return_on_assets": 0.16611750538209918, "return_on_equity": 0.2753263468459326 } ], "income_statement": [ { "depreciation": 57031, "expenses": 782248, "income_tax": 108520, "marketing_expense": 127200, "net_income": 387137, "net_profit": 278617, "operational_expense": 515398, "product_revenue": 409247, "quarter": 1, "rd_expense": 124275, "revenue": 1169385, "salaries_expense": 303534, "service_revenue": 760138 }, { "depreciation": 56637, "expenses": 794083, "income_tax": 84037, "marketing_expense": 83739, "net_income": 390296, "net_profit": 306259, "operational_expense": 499964, "product_revenue": 347424, "quarter": 2, "rd_expense": 148201, "revenue": 1184379, "salaries_expense": 381108, "service_revenue": 836955 }, { "depreciation": 70205, "expenses": 806098, "income_tax": 94870, "marketing_expense": 119316, "net_income": 393468, "net_profit": 298598, "operational_expense": 418668, "product_revenue": 374225, "quarter": 3, "rd_expense": 159864, "revenue": 1199566, "salaries_expense": 370937, "service_revenue": 825341 }, { "depreciation": 42832, "expenses": 818294, "income_tax": 118561, "marketing_expense": 93998, "net_income": 396653, "net_profit": 278092, "operational_expense": 425356, "product_revenue": 458212, "quarter": 4, "rd_expense": 134196, "revenue": 1214947, "salaries_expense": 372775, "service_revenue": 756735 } ], "market_conditions": { "gdp_growth": [ 0.023173503749942134, 0.011952432451617026, 0.010034245158283408, 0.012192206411810562 ], "inflation_rate": [ 0.01763143412723184, 0.012983456740937597, 0.015483803874374919, 0.019176232529952947 ], "interest_rate": [ 0.03340082199688539, 0.03967066049723268, 0.04050303957777234, 0.038092324234817385 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 132054, "billable_hours_per_employee": 155, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 1381700, "net_revenue": 1099480, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 2834 }, { "average_project_size": 100734, "billable_hours_per_employee": 131, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 1385456, "net_revenue": 1140340, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2939 }, { "average_project_size": 140062, "billable_hours_per_employee": 130, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 1505658, "net_revenue": 1182718, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3048 }, { "average_project_size": 178633, "billable_hours_per_employee": 86, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 1441421, "net_revenue": 1226672, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 3162 } ], "balance_sheet": [ { "assets": 1107446, "current_assets": 399031, "current_liabilities": 297331, "equity": 871101, "fixed_assets": 708415, "liabilities": 557666, "long_term_liabilities": 260335, "quarter": 1 }, { "assets": 1124270, "current_assets": 435102, "current_liabilities": 317871, "equity": 870367, "fixed_assets": 689168, "liabilities": 572511, "long_term_liabilities": 254640, "quarter": 2 }, { "assets": 1141350, "current_assets": 483595, "current_liabilities": 317844, "equity": 892624, "fixed_assets": 657755, "liabilities": 587751, "long_term_liabilities": 269907, "quarter": 3 }, { "assets": 1158690, "current_assets": 529917, "current_liabilities": 252481, "equity": 933540, "fixed_assets": 628773, "liabilities": 603396, "long_term_liabilities": 350915, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62540, "financing_cash_flow": -13357, "investing_cash_flow": -238434, "net_cash_flow": -176948, "operating_cash_flow": 369626, "quarter": 1 }, { "change_in_working_capital": 99019, "financing_cash_flow": 103235, "investing_cash_flow": -332961, "net_cash_flow": 59632, "operating_cash_flow": 370358, "quarter": 2 }, { "change_in_working_capital": 71931, "financing_cash_flow": 13033, "investing_cash_flow": -309508, "net_cash_flow": 86126, "operating_cash_flow": 376267, "quarter": 3 }, { "change_in_working_capital": 46253, "financing_cash_flow": -113845, "investing_cash_flow": -129980, "net_cash_flow": 73199, "operating_cash_flow": 428456, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9928068727504546, "current_ratio": 1.3420430429386778, "debt_to_equity_ratio": 0.640185236843948, "profit_margin": 0.29224815367264523, "quarter": 1, "return_on_assets": 0.29014597551483323, "return_on_equity": 0.3688676743569345 }, { "asset_turnover_ratio": 1.014293719480196, "current_ratio": 1.3688005511669827, "debt_to_equity_ratio": 0.6577811428971917, "profit_margin": 0.27939737271340126, "quarter": 2, "return_on_assets": 0.2833910003824704, "return_on_equity": 0.36606167283456287 }, { "asset_turnover_ratio": 1.0362447978271345, "current_ratio": 1.5214853827663886, "debt_to_equity_ratio": 0.65845305526179, "profit_margin": 0.28664905750990516, "quarter": 3, "return_on_assets": 0.2970385946466903, "return_on_equity": 0.37980717524960117 }, { "asset_turnover_ratio": 1.0586714306673917, "current_ratio": 2.0988391205674883, "debt_to_equity_ratio": 0.6463525933543287, "profit_margin": 0.3083513767331446, "quarter": 4, "return_on_assets": 0.3264427931543381, "return_on_equity": 0.4051738543608201 } ], "income_statement": [ { "depreciation": 48305, "expenses": 689498, "income_tax": 88661, "marketing_expense": 122083, "net_income": 409982, "net_profit": 321321, "operational_expense": 464507, "product_revenue": 374483, "quarter": 1, "rd_expense": 114300, "revenue": 1099480, "salaries_expense": 251486, "service_revenue": 724997 }, { "depreciation": 51750, "expenses": 707837, "income_tax": 113895, "marketing_expense": 124376, "net_income": 432503, "net_profit": 318608, "operational_expense": 386217, "product_revenue": 254547, "quarter": 2, "rd_expense": 126568, "revenue": 1140340, "salaries_expense": 298461, "service_revenue": 885793 }, { "depreciation": 37242, "expenses": 726664, "income_tax": 117029, "marketing_expense": 84563, "net_income": 456054, "net_profit": 339025, "operational_expense": 449204, "product_revenue": 254894, "quarter": 3, "rd_expense": 81986, "revenue": 1182718, "salaries_expense": 243114, "service_revenue": 927824 }, { "depreciation": 50210, "expenses": 745992, "income_tax": 102434, "marketing_expense": 134820, "net_income": 480680, "net_profit": 378246, "operational_expense": 502364, "product_revenue": 402265, "quarter": 4, "rd_expense": 99255, "revenue": 1226672, "salaries_expense": 223798, "service_revenue": 824407 } ], "market_conditions": { "gdp_growth": [ 0.029731085715418583, 0.020435216314516228, 0.02712292103728647, 0.013533236759543823 ], "inflation_rate": [ 0.010992220818837235, 0.008265399090842063, 0.00934750862378816, 0.010220008325812314 ], "interest_rate": [ 0.023906707142232995, 0.025428190496171517, 0.030182795387546642, 0.026546659935639202 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 108135, "billable_hours_per_employee": 84, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 3480218, "net_revenue": 3061980, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 7892 }, { "average_project_size": 164750, "billable_hours_per_employee": 102, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 3554097, "net_revenue": 3189997, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 8222 }, { "average_project_size": 60256, "billable_hours_per_employee": 141, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 4167100, "net_revenue": 3323367, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 8565 }, { "average_project_size": 150076, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 4190186, "net_revenue": 3462312, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 8923 } ], "balance_sheet": [ { "assets": 4261350, "current_assets": 1383772, "current_liabilities": 943097, "equity": 2606051, "fixed_assets": 2877578, "liabilities": 2224896, "long_term_liabilities": 1281799, "quarter": 1 }, { "assets": 4322217, "current_assets": 1577863, "current_liabilities": 1247466, "equity": 2676920, "fixed_assets": 2744354, "liabilities": 2258277, "long_term_liabilities": 1010811, "quarter": 2 }, { "assets": 4383954, "current_assets": 1840163, "current_liabilities": 1029684, "equity": 2709730, "fixed_assets": 2543791, "liabilities": 2292160, "long_term_liabilities": 1262476, "quarter": 3 }, { "assets": 4446572, "current_assets": 1631842, "current_liabilities": 1055339, "equity": 2733790, "fixed_assets": 2814730, "liabilities": 2326551, "long_term_liabilities": 1271212, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8784, "financing_cash_flow": 27531, "investing_cash_flow": -117866, "net_cash_flow": 165756, "operating_cash_flow": 719552, "quarter": 1 }, { "change_in_working_capital": 98580, "financing_cash_flow": -132171, "investing_cash_flow": -151284, "net_cash_flow": 342512, "operating_cash_flow": 842890, "quarter": 2 }, { "change_in_working_capital": -59265, "financing_cash_flow": 40382, "investing_cash_flow": -451878, "net_cash_flow": 586675, "operating_cash_flow": 856950, "quarter": 3 }, { "change_in_working_capital": -15921, "financing_cash_flow": -153287, "investing_cash_flow": -366493, "net_cash_flow": 508653, "operating_cash_flow": 808053, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.718546939350206, "current_ratio": 1.4672637067024918, "debt_to_equity_ratio": 0.8537423097245602, "profit_margin": 0.18602244299440232, "quarter": 1, "return_on_assets": 0.13366585706407594, "return_on_equity": 0.21856709634615745 }, { "asset_turnover_ratio": 0.7380464701332673, "current_ratio": 1.2648545130688933, "debt_to_equity_ratio": 0.8436101938048205, "profit_margin": 0.19215692052374972, "quarter": 2, "return_on_assets": 0.14182073690423225, "return_on_equity": 0.2289870448126952 }, { "asset_turnover_ratio": 0.7580752444026557, "current_ratio": 1.7871142991442035, "debt_to_equity_ratio": 0.845899775992442, "profit_margin": 0.18593673223571155, "quarter": 3, "return_on_assets": 0.14095403373301818, "return_on_equity": 0.22804338439623137 }, { "asset_turnover_ratio": 0.778647461460199, "current_ratio": 1.546272809021556, "debt_to_equity_ratio": 0.851035010004426, "profit_margin": 0.17727143018884492, "quarter": 4, "return_on_assets": 0.13803194910596298, "return_on_equity": 0.2245121241938847 } ], "income_statement": [ { "depreciation": 149955, "expenses": 2318329, "income_tax": 174054, "marketing_expense": 432963, "net_income": 743651, "net_profit": 569597, "operational_expense": 1188721, "product_revenue": 746554, "quarter": 1, "rd_expense": 234635, "revenue": 3061980, "salaries_expense": 911754, "service_revenue": 2315426 }, { "depreciation": 229910, "expenses": 2413250, "income_tax": 163767, "marketing_expense": 455300, "net_income": 776747, "net_profit": 612980, "operational_expense": 1440117, "product_revenue": 812721, "quarter": 2, "rd_expense": 389590, "revenue": 3189997, "salaries_expense": 813850, "service_revenue": 2377276 }, { "depreciation": 239014, "expenses": 2512058, "income_tax": 193373, "marketing_expense": 496737, "net_income": 811309, "net_profit": 617936, "operational_expense": 1577643, "product_revenue": 1274732, "quarter": 3, "rd_expense": 273151, "revenue": 3323367, "salaries_expense": 1228912, "service_revenue": 2048635 }, { "depreciation": 194284, "expenses": 2614911, "income_tax": 233632, "marketing_expense": 425187, "net_income": 847401, "net_profit": 613769, "operational_expense": 1553243, "product_revenue": 794901, "quarter": 4, "rd_expense": 338071, "revenue": 3462312, "salaries_expense": 1107421, "service_revenue": 2667411 } ], "market_conditions": { "gdp_growth": [ 0.0273096858036665, 0.02921339555664966, 0.012201758774455139, 0.02373730066722636 ], "inflation_rate": [ 0.01437022593719012, 0.018757672370227012, 0.017077040633380614, 0.013347607115102234 ], "interest_rate": [ 0.02205606064613454, 0.02080172122463933, 0.01924600431726226, 0.024664563852656415 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 98217, "billable_hours_per_employee": 91, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 1436249, "net_revenue": 1151892, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 2969 }, { "average_project_size": 188360, "billable_hours_per_employee": 156, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 1347362, "net_revenue": 1183706, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 3051 }, { "average_project_size": 118779, "billable_hours_per_employee": 128, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 1499888, "net_revenue": 1216400, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 3135 }, { "average_project_size": 160093, "billable_hours_per_employee": 133, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 1566955, "net_revenue": 1249996, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 3222 } ], "balance_sheet": [ { "assets": 1387186, "current_assets": 524289, "current_liabilities": 341359, "equity": 985676, "fixed_assets": 862897, "liabilities": 656775, "long_term_liabilities": 315416, "quarter": 1 }, { "assets": 1426853, "current_assets": 443596, "current_liabilities": 303490, "equity": 1017483, "fixed_assets": 983257, "liabilities": 664815, "long_term_liabilities": 361325, "quarter": 2 }, { "assets": 1467654, "current_assets": 610294, "current_liabilities": 396589, "equity": 1081992, "fixed_assets": 857360, "liabilities": 672954, "long_term_liabilities": 276365, "quarter": 3 }, { "assets": 1509623, "current_assets": 557465, "current_liabilities": 379926, "equity": 1088376, "fixed_assets": 952158, "liabilities": 681192, "long_term_liabilities": 301266, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47449, "financing_cash_flow": -138068, "investing_cash_flow": -270579, "net_cash_flow": 239831, "operating_cash_flow": 333982, "quarter": 1 }, { "change_in_working_capital": -16355, "financing_cash_flow": -69564, "investing_cash_flow": -434350, "net_cash_flow": -320633, "operating_cash_flow": 313028, "quarter": 2 }, { "change_in_working_capital": 57419, "financing_cash_flow": -89662, "investing_cash_flow": -128970, "net_cash_flow": 65412, "operating_cash_flow": 346391, "quarter": 3 }, { "change_in_working_capital": -6796, "financing_cash_flow": -89561, "investing_cash_flow": -159218, "net_cash_flow": 327432, "operating_cash_flow": 345418, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.830380352742891, "current_ratio": 1.5358874381516234, "debt_to_equity_ratio": 0.6663193584910254, "profit_margin": 0.2216049768554691, "quarter": 1, "return_on_assets": 0.18401641885082462, "return_on_equity": 0.25897455147533266 }, { "asset_turnover_ratio": 0.8295921163567656, "current_ratio": 1.461649477742265, "debt_to_equity_ratio": 0.6533917519997877, "profit_margin": 0.21580105195039984, "quarter": 2, "return_on_assets": 0.17902685139954852, "return_on_equity": 0.25105579159553526 }, { "asset_turnover_ratio": 0.8288056994359706, "current_ratio": 1.5388576082543892, "debt_to_equity_ratio": 0.6219583878623871, "profit_margin": 0.23618217691548832, "quarter": 3, "return_on_assets": 0.19574913433275146, "return_on_equity": 0.2655213716922121 }, { "asset_turnover_ratio": 0.8280186510141936, "current_ratio": 1.467298895047983, "debt_to_equity_ratio": 0.625879291715363, "profit_margin": 0.2079566654613295, "quarter": 4, "return_on_assets": 0.17219199760469997, "return_on_equity": 0.23883749733547965 } ], "income_statement": [ { "depreciation": 78717, "expenses": 798076, "income_tax": 98551, "marketing_expense": 108985, "net_income": 353816, "net_profit": 255265, "operational_expense": 532873, "product_revenue": 292813, "quarter": 1, "rd_expense": 143913, "revenue": 1151892, "salaries_expense": 322867, "service_revenue": 859079 }, { "depreciation": 57583, "expenses": 825210, "income_tax": 103051, "marketing_expense": 130782, "net_income": 358496, "net_profit": 255445, "operational_expense": 489082, "product_revenue": 341889, "quarter": 2, "rd_expense": 99413, "revenue": 1183706, "salaries_expense": 356965, "service_revenue": 841817 }, { "depreciation": 59099, "expenses": 853267, "income_tax": 75841, "marketing_expense": 148117, "net_income": 363133, "net_profit": 287292, "operational_expense": 551192, "product_revenue": 364475, "quarter": 3, "rd_expense": 147888, "revenue": 1216400, "salaries_expense": 354328, "service_revenue": 851925 }, { "depreciation": 85473, "expenses": 882278, "income_tax": 107773, "marketing_expense": 132485, "net_income": 367718, "net_profit": 259945, "operational_expense": 548628, "product_revenue": 264911, "quarter": 4, "rd_expense": 88776, "revenue": 1249996, "salaries_expense": 408752, "service_revenue": 985085 } ], "market_conditions": { "gdp_growth": [ 0.025170823070664837, 0.014217524795457142, 0.021333255198740006, 0.02617583517102985 ], "inflation_rate": [ 0.011753701421984612, 0.016185275978525596, 0.013690021783764118, 0.010324814992638012 ], "interest_rate": [ 0.021812342649889363, 0.01940941864663356, 0.0230443929477833, 0.022983226705638925 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 152001, "billable_hours_per_employee": 102, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 6137844, "net_revenue": 4929146, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 12704 }, { "average_project_size": 107880, "billable_hours_per_employee": 139, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 6631952, "net_revenue": 5122468, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 13202 }, { "average_project_size": 129740, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 6826653, "net_revenue": 5323373, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 13720 }, { "average_project_size": 98855, "billable_hours_per_employee": 142, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 6756422, "net_revenue": 5532157, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 14258 } ], "balance_sheet": [ { "assets": 5165124, "current_assets": 2166817, "current_liabilities": 1283160, "equity": 4211338, "fixed_assets": 2998307, "liabilities": 2186370, "long_term_liabilities": 903210, "quarter": 1 }, { "assets": 5307590, "current_assets": 2416102, "current_liabilities": 1179529, "equity": 4440461, "fixed_assets": 2891488, "liabilities": 2213139, "long_term_liabilities": 1033610, "quarter": 2 }, { "assets": 5453985, "current_assets": 2409080, "current_liabilities": 962017, "equity": 4588128, "fixed_assets": 3044905, "liabilities": 2240235, "long_term_liabilities": 1278218, "quarter": 3 }, { "assets": 5604418, "current_assets": 2544861, "current_liabilities": 1217148, "equity": 4879179, "fixed_assets": 3059557, "liabilities": 2267664, "long_term_liabilities": 1050516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1599, "financing_cash_flow": 52475, "investing_cash_flow": -479862, "net_cash_flow": 1368651, "operating_cash_flow": 1423713, "quarter": 1 }, { "change_in_working_capital": -33059, "financing_cash_flow": 128660, "investing_cash_flow": -497905, "net_cash_flow": 1077090, "operating_cash_flow": 1522927, "quarter": 2 }, { "change_in_working_capital": 9268, "financing_cash_flow": -102836, "investing_cash_flow": -447516, "net_cash_flow": 1521027, "operating_cash_flow": 1628298, "quarter": 3 }, { "change_in_working_capital": 96713, "financing_cash_flow": 103889, "investing_cash_flow": -329972, "net_cash_flow": 1730966, "operating_cash_flow": 1790040, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.954313197514716, "current_ratio": 1.6886569095046604, "debt_to_equity_ratio": 0.5191627933925037, "profit_margin": 0.2500603552826392, "quarter": 1, "return_on_assets": 0.23863589722144135, "return_on_equity": 0.29268227817382503 }, { "asset_turnover_ratio": 0.9651212697288223, "current_ratio": 2.0483616765675112, "debt_to_equity_ratio": 0.498402981131914, "profit_margin": 0.2627659167416956, "quarter": 2, "return_on_assets": 0.25360097520720326, "return_on_equity": 0.30312393240251406 }, { "asset_turnover_ratio": 0.9760520060102842, "current_ratio": 2.5041969112811935, "debt_to_equity_ratio": 0.4882677641077145, "profit_margin": 0.25817803862325633, "quarter": 3, "return_on_assets": 0.25199519250603, "return_on_equity": 0.29955092796016153 }, { "asset_turnover_ratio": 0.9871064221119838, "current_ratio": 2.0908394049039227, "debt_to_equity_ratio": 0.4647634366355487, "profit_margin": 0.27881077850827446, "quarter": 4, "return_on_assets": 0.2752159100195596, "return_on_equity": 0.31612388067746644 } ], "income_statement": [ { "depreciation": 191129, "expenses": 3207092, "income_tax": 489470, "marketing_expense": 545379, "net_income": 1722054, "net_profit": 1232584, "operational_expense": 1684188, "product_revenue": 1290202, "quarter": 1, "rd_expense": 480234, "revenue": 4929146, "salaries_expense": 1176217, "service_revenue": 3638944 }, { "depreciation": 176917, "expenses": 3325044, "income_tax": 451414, "marketing_expense": 523497, "net_income": 1797424, "net_profit": 1346010, "operational_expense": 2056345, "product_revenue": 1332791, "quarter": 2, "rd_expense": 536959, "revenue": 5122468, "salaries_expense": 1129808, "service_revenue": 3789677 }, { "depreciation": 253920, "expenses": 3447335, "income_tax": 501660, "marketing_expense": 562084, "net_income": 1876038, "net_profit": 1374378, "operational_expense": 2338755, "product_revenue": 1972469, "quarter": 3, "rd_expense": 659861, "revenue": 5323373, "salaries_expense": 1459350, "service_revenue": 3350904 }, { "depreciation": 247615, "expenses": 3574123, "income_tax": 415609, "marketing_expense": 527522, "net_income": 1958034, "net_profit": 1542425, "operational_expense": 2432665, "product_revenue": 2192721, "quarter": 4, "rd_expense": 411976, "revenue": 5532157, "salaries_expense": 1246573, "service_revenue": 3339436 } ], "market_conditions": { "gdp_growth": [ 0.021241296682286123, 0.016667204356140435, 0.01981196303129712, 0.010097692270337938 ], "inflation_rate": [ 0.013735301353521674, 0.017091292910757325, 0.012667806248829178, 0.01076111516060726 ], "interest_rate": [ 0.020494239255687125, 0.024349233835442827, 0.02003770517162638, 0.025235686211678536 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1992, "industry": "Advertising", "location": "Port Herbertmouth", "name": "Stephens-Davis", "num_employees": 171, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.stephens-davis.com" }

[ { "advertising_kpis": [ { "average_project_size": 140248, "billable_hours_per_employee": 135, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 955541, "net_revenue": 765852, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 4479 }, { "average_project_size": 102098, "billable_hours_per_employee": 160, "client_concentration": 0.19, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 867249, "net_revenue": 756740, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 4425 }, { "average_project_size": 62072, "billable_hours_per_employee": 117, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 849495, "net_revenue": 747738, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 4373 }, { "average_project_size": 185422, "billable_hours_per_employee": 124, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 875902, "net_revenue": 738842, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 4321 } ], "balance_sheet": [ { "assets": 789164, "current_assets": 365633, "current_liabilities": 264750, "equity": 550412, "fixed_assets": 423531, "liabilities": 444011, "long_term_liabilities": 179261, "quarter": 1 }, { "assets": 811409, "current_assets": 309256, "current_liabilities": 268534, "equity": 575471, "fixed_assets": 502153, "liabilities": 456435, "long_term_liabilities": 187901, "quarter": 2 }, { "assets": 834282, "current_assets": 321234, "current_liabilities": 223285, "equity": 576297, "fixed_assets": 513048, "liabilities": 469208, "long_term_liabilities": 245923, "quarter": 3 }, { "assets": 857799, "current_assets": 320549, "current_liabilities": 260496, "equity": 599796, "fixed_assets": 537250, "liabilities": 482338, "long_term_liabilities": 221842, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56703, "financing_cash_flow": 66442, "investing_cash_flow": -352293, "net_cash_flow": -48496, "operating_cash_flow": 244927, "quarter": 1 }, { "change_in_working_capital": 13208, "financing_cash_flow": -130173, "investing_cash_flow": -232209, "net_cash_flow": -180541, "operating_cash_flow": 256786, "quarter": 2 }, { "change_in_working_capital": -66755, "financing_cash_flow": -118088, "investing_cash_flow": -370223, "net_cash_flow": -24306, "operating_cash_flow": 247450, "quarter": 3 }, { "change_in_working_capital": 49250, "financing_cash_flow": 160935, "investing_cash_flow": -238626, "net_cash_flow": -70114, "operating_cash_flow": 247314, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9704598790618933, "current_ratio": 1.3810500472143532, "debt_to_equity_ratio": 0.806688444292639, "profit_margin": 0.26801392436136484, "quarter": 1, "return_on_assets": 0.2600967606226336, "return_on_equity": 0.3729188317115179 }, { "asset_turnover_ratio": 0.9326246073188738, "current_ratio": 1.151645601674276, "debt_to_equity_ratio": 0.793150306444634, "profit_margin": 0.29137748764436927, "quarter": 2, "return_on_assets": 0.27174581499588985, "return_on_equity": 0.38315918612753724 }, { "asset_turnover_ratio": 0.8962652915920516, "current_ratio": 1.4386725485366236, "debt_to_equity_ratio": 0.8141774119941627, "profit_margin": 0.2824826342916904, "quarter": 3, "return_on_assets": 0.2531793805931328, "return_on_equity": 0.3665176115787519 }, { "asset_turnover_ratio": 0.8613229905840413, "current_ratio": 1.2305332903384314, "debt_to_equity_ratio": 0.8041700844953951, "profit_margin": 0.3036305461790207, "quarter": 4, "return_on_assets": 0.26152397006757994, "return_on_equity": 0.37401883306991046 } ], "income_statement": [ { "depreciation": 39668, "expenses": 482879, "income_tax": 77714, "marketing_expense": 72761, "net_income": 282973, "net_profit": 205259, "operational_expense": 301471, "product_revenue": 194960, "quarter": 1, "rd_expense": 80278, "revenue": 765852, "salaries_expense": 155500, "service_revenue": 570892 }, { "depreciation": 36289, "expenses": 474418, "income_tax": 61825, "marketing_expense": 67694, "net_income": 282322, "net_profit": 220497, "operational_expense": 255397, "product_revenue": 185511, "quarter": 2, "rd_expense": 91588, "revenue": 756740, "salaries_expense": 157675, "service_revenue": 571229 }, { "depreciation": 36227, "expenses": 466105, "income_tax": 70410, "marketing_expense": 54634, "net_income": 281633, "net_profit": 211223, "operational_expense": 309657, "product_revenue": 213060, "quarter": 3, "rd_expense": 61299, "revenue": 747738, "salaries_expense": 187978, "service_revenue": 534678 }, { "depreciation": 22979, "expenses": 457939, "income_tax": 56568, "marketing_expense": 62316, "net_income": 280903, "net_profit": 224335, "operational_expense": 305970, "product_revenue": 148113, "quarter": 4, "rd_expense": 81286, "revenue": 738842, "salaries_expense": 143496, "service_revenue": 590729 } ], "market_conditions": { "gdp_growth": [ 0.03852826018533672, 0.03086630101914689, 0.04102895249910432, 0.03312669459351049 ], "inflation_rate": [ 0.0052339141104124865, 0.007658952520991139, 0.013807971027987847, 0.01315721111824756 ], "interest_rate": [ 0.010877029781773035, 0.01130693582325604, 0.015792908059794133, 0.015661645967500346 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 81156, "billable_hours_per_employee": 82, "client_concentration": 0.1, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 4220365, "net_revenue": 3507664, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 20513 }, { "average_project_size": 78844, "billable_hours_per_employee": 149, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 3987135, "net_revenue": 3487876, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 20397 }, { "average_project_size": 140603, "billable_hours_per_employee": 120, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 4140712, "net_revenue": 3468199, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 20282 }, { "average_project_size": 84765, "billable_hours_per_employee": 150, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 4082450, "net_revenue": 3448634, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 20167 } ], "balance_sheet": [ { "assets": 5239511, "current_assets": 1939576, "current_liabilities": 1183700, "equity": 3766246, "fixed_assets": 3299935, "liabilities": 2359091, "long_term_liabilities": 1175391, "quarter": 1 }, { "assets": 5401483, "current_assets": 2672310, "current_liabilities": 1274924, "equity": 3924884, "fixed_assets": 2729173, "liabilities": 2400894, "long_term_liabilities": 1125970, "quarter": 2 }, { "assets": 5568463, "current_assets": 2207419, "current_liabilities": 1027792, "equity": 4024253, "fixed_assets": 3361044, "liabilities": 2443436, "long_term_liabilities": 1415644, "quarter": 3 }, { "assets": 5740605, "current_assets": 2290525, "current_liabilities": 1068642, "equity": 4161591, "fixed_assets": 3450080, "liabilities": 2486733, "long_term_liabilities": 1418091, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91450, "financing_cash_flow": -147662, "investing_cash_flow": -351195, "net_cash_flow": 661527, "operating_cash_flow": 1043705, "quarter": 1 }, { "change_in_working_capital": 40406, "financing_cash_flow": 45528, "investing_cash_flow": -489493, "net_cash_flow": 647856, "operating_cash_flow": 1041884, "quarter": 2 }, { "change_in_working_capital": -63801, "financing_cash_flow": 16436, "investing_cash_flow": -214258, "net_cash_flow": 1043018, "operating_cash_flow": 1127194, "quarter": 3 }, { "change_in_working_capital": -31041, "financing_cash_flow": 103625, "investing_cash_flow": -367838, "net_cash_flow": 637892, "operating_cash_flow": 1126169, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6694640015070109, "current_ratio": 1.6385705837627778, "debt_to_equity_ratio": 0.626377299836495, "profit_margin": 0.2525401520784203, "quarter": 1, "return_on_assets": 0.16906654075160832, "return_on_equity": 0.2352013118633249 }, { "asset_turnover_ratio": 0.6457256275730202, "current_ratio": 2.0960543530437894, "debt_to_equity_ratio": 0.6117108174407193, "profit_margin": 0.2650022535204807, "quarter": 2, "return_on_assets": 0.17111874646277697, "return_on_equity": 0.23549613186020274 }, { "asset_turnover_ratio": 0.6228287769892698, "current_ratio": 2.1477293070971557, "debt_to_equity_ratio": 0.6071775308361577, "profit_margin": 0.2592775097392047, "quarter": 3, "return_on_assets": 0.16148549429169234, "return_on_equity": 0.2234516567422575 }, { "asset_turnover_ratio": 0.6007439982371197, "current_ratio": 2.14339788254626, "debt_to_equity_ratio": 0.5975438239846251, "profit_margin": 0.2632111728875839, "quarter": 4, "return_on_assets": 0.15812253238116888, "return_on_equity": 0.21811826294318687 } ], "income_statement": [ { "depreciation": 157879, "expenses": 2333465, "income_tax": 288373, "marketing_expense": 256140, "net_income": 1174199, "net_profit": 885826, "operational_expense": 1356810, "product_revenue": 979523, "quarter": 1, "rd_expense": 415963, "revenue": 3507664, "salaries_expense": 1069328, "service_revenue": 2528141 }, { "depreciation": 117589, "expenses": 2325530, "income_tax": 238051, "marketing_expense": 342224, "net_income": 1162346, "net_profit": 924295, "operational_expense": 1283145, "product_revenue": 953234, "quarter": 2, "rd_expense": 374570, "revenue": 3487876, "salaries_expense": 912736, "service_revenue": 2534642 }, { "depreciation": 227968, "expenses": 2317623, "income_tax": 251350, "marketing_expense": 279728, "net_income": 1150576, "net_profit": 899226, "operational_expense": 1437392, "product_revenue": 775198, "quarter": 3, "rd_expense": 413957, "revenue": 3468199, "salaries_expense": 1105393, "service_revenue": 2693001 }, { "depreciation": 218450, "expenses": 2309743, "income_tax": 231172, "marketing_expense": 269540, "net_income": 1138891, "net_profit": 907719, "operational_expense": 1199928, "product_revenue": 1298060, "quarter": 4, "rd_expense": 377469, "revenue": 3448634, "salaries_expense": 844782, "service_revenue": 2150574 } ], "market_conditions": { "gdp_growth": [ 0.040371111874874493, 0.03014636694058487, 0.042640616125785166, 0.03538603411382717 ], "inflation_rate": [ 0.004310545050606285, 0.002067318427710114, 0.0018603968559094634, 0.002943894276652892 ], "interest_rate": [ 0.010302324390596931, 0.013895338096405571, 0.015126454267488244, 0.006959870362091451 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 105617, "billable_hours_per_employee": 131, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 1162934, "net_revenue": 910306, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 5323 }, { "average_project_size": 149558, "billable_hours_per_employee": 96, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 1049152, "net_revenue": 902199, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 5276 }, { "average_project_size": 99279, "billable_hours_per_employee": 159, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 992129, "net_revenue": 894165, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 5229 }, { "average_project_size": 95021, "billable_hours_per_employee": 126, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 1131499, "net_revenue": 886203, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 5182 } ], "balance_sheet": [ { "assets": 1080083, "current_assets": 469644, "current_liabilities": 313259, "equity": 783934, "fixed_assets": 610439, "liabilities": 555721, "long_term_liabilities": 242462, "quarter": 1 }, { "assets": 1108766, "current_assets": 445027, "current_liabilities": 276014, "equity": 800649, "fixed_assets": 663739, "liabilities": 561290, "long_term_liabilities": 285276, "quarter": 2 }, { "assets": 1138210, "current_assets": 465657, "current_liabilities": 302895, "equity": 815319, "fixed_assets": 672553, "liabilities": 566916, "long_term_liabilities": 264021, "quarter": 3 }, { "assets": 1168436, "current_assets": 505010, "current_liabilities": 307727, "equity": 833650, "fixed_assets": 663426, "liabilities": 572598, "long_term_liabilities": 264871, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22293, "financing_cash_flow": -13780, "investing_cash_flow": -247474, "net_cash_flow": -268957, "operating_cash_flow": 295949, "quarter": 1 }, { "change_in_working_capital": -30861, "financing_cash_flow": -170444, "investing_cash_flow": -373183, "net_cash_flow": -19043, "operating_cash_flow": 286926, "quarter": 2 }, { "change_in_working_capital": 99451, "financing_cash_flow": 60462, "investing_cash_flow": -109877, "net_cash_flow": -7787, "operating_cash_flow": 284443, "quarter": 3 }, { "change_in_working_capital": -26075, "financing_cash_flow": 50873, "investing_cash_flow": -437626, "net_cash_flow": -104223, "operating_cash_flow": 274353, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8428111543279544, "current_ratio": 1.499219495688871, "debt_to_equity_ratio": 0.7088874828748338, "profit_margin": 0.2851480710881835, "quarter": 1, "return_on_assets": 0.24032597494822158, "return_on_equity": 0.33111460913801416 }, { "asset_turnover_ratio": 0.8136964878071659, "current_ratio": 1.6123348815639786, "debt_to_equity_ratio": 0.7010437782349069, "profit_margin": 0.28061769077553844, "quarter": 2, "return_on_assets": 0.22833762940061295, "return_on_equity": 0.31620972486070675 }, { "asset_turnover_ratio": 0.7855887753577987, "current_ratio": 1.537354528797108, "debt_to_equity_ratio": 0.6953302940321519, "profit_margin": 0.2729082440041827, "quarter": 3, "return_on_assets": 0.21439365319229317, "return_on_equity": 0.2993000285777714 }, { "asset_turnover_ratio": 0.758452324303599, "current_ratio": 1.6410974662606792, "debt_to_equity_ratio": 0.6868565944940922, "profit_margin": 0.2683493511080418, "quarter": 4, "return_on_assets": 0.2035301890732569, "return_on_equity": 0.28526599892041027 } ], "income_statement": [ { "depreciation": 36377, "expenses": 567630, "income_tax": 83104, "marketing_expense": 110664, "net_income": 342676, "net_profit": 259572, "operational_expense": 309717, "product_revenue": 314510, "quarter": 1, "rd_expense": 89758, "revenue": 910306, "salaries_expense": 273427, "service_revenue": 595796 }, { "depreciation": 33753, "expenses": 565431, "income_tax": 83595, "marketing_expense": 90520, "net_income": 336768, "net_profit": 253173, "operational_expense": 377986, "product_revenue": 205389, "quarter": 2, "rd_expense": 88153, "revenue": 902199, "salaries_expense": 180523, "service_revenue": 696810 }, { "depreciation": 40418, "expenses": 563240, "income_tax": 86900, "marketing_expense": 67940, "net_income": 330925, "net_profit": 244025, "operational_expense": 288855, "product_revenue": 192833, "quarter": 3, "rd_expense": 93183, "revenue": 894165, "salaries_expense": 248844, "service_revenue": 701332 }, { "depreciation": 36541, "expenses": 561058, "income_tax": 87333, "marketing_expense": 59565, "net_income": 325145, "net_profit": 237812, "operational_expense": 302615, "product_revenue": 256288, "quarter": 4, "rd_expense": 103091, "revenue": 886203, "salaries_expense": 257133, "service_revenue": 629915 } ], "market_conditions": { "gdp_growth": [ 0.03264642463659114, 0.03297766410078096, 0.040894271233697474, 0.04112149588937273 ], "inflation_rate": [ 0.010746366272219875, 0.01076897201517096, 0.009985221342103823, 0.011488441560132682 ], "interest_rate": [ 0.017600963417402245, 0.016663295705980394, 0.008714414747366336, 0.015161687000400208 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 173988, "billable_hours_per_employee": 125, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 2919863, "net_revenue": 2401807, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 14046 }, { "average_project_size": 77243, "billable_hours_per_employee": 118, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 2966186, "net_revenue": 2430796, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 14215 }, { "average_project_size": 62816, "billable_hours_per_employee": 139, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 3049020, "net_revenue": 2460135, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 14387 }, { "average_project_size": 175077, "billable_hours_per_employee": 90, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 2746145, "net_revenue": 2489828, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 14560 } ], "balance_sheet": [ { "assets": 2513254, "current_assets": 906436, "current_liabilities": 467449, "equity": 1926524, "fixed_assets": 1606818, "liabilities": 1164506, "long_term_liabilities": 697057, "quarter": 1 }, { "assets": 2557906, "current_assets": 883648, "current_liabilities": 680148, "equity": 2012851, "fixed_assets": 1674258, "liabilities": 1177789, "long_term_liabilities": 497641, "quarter": 2 }, { "assets": 2603350, "current_assets": 1211899, "current_liabilities": 525033, "equity": 2007537, "fixed_assets": 1391451, "liabilities": 1191224, "long_term_liabilities": 666191, "quarter": 3 }, { "assets": 2649602, "current_assets": 975258, "current_liabilities": 520745, "equity": 2082841, "fixed_assets": 1674344, "liabilities": 1204812, "long_term_liabilities": 684067, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64308, "financing_cash_flow": -137621, "investing_cash_flow": -471510, "net_cash_flow": 225710, "operating_cash_flow": 704486, "quarter": 1 }, { "change_in_working_capital": -16802, "financing_cash_flow": -87477, "investing_cash_flow": -213346, "net_cash_flow": 880811, "operating_cash_flow": 792745, "quarter": 2 }, { "change_in_working_capital": 94139, "financing_cash_flow": -98877, "investing_cash_flow": -366391, "net_cash_flow": 239522, "operating_cash_flow": 683706, "quarter": 3 }, { "change_in_working_capital": 68158, "financing_cash_flow": -145140, "investing_cash_flow": -289181, "net_cash_flow": 656572, "operating_cash_flow": 779933, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9556562925991563, "current_ratio": 1.9391120742583683, "debt_to_equity_ratio": 0.6044596381877413, "profit_margin": 0.24055887921052774, "quarter": 1, "return_on_assets": 0.2298916066581412, "return_on_equity": 0.29990594459243697 }, { "asset_turnover_ratio": 0.9503070089362158, "current_ratio": 1.2991995859724648, "debt_to_equity_ratio": 0.5851347168767087, "profit_margin": 0.26029909544034135, "quarter": 2, "return_on_assets": 0.24736405481671336, "return_on_equity": 0.31434716230858617 }, { "asset_turnover_ratio": 0.9449881882958496, "current_ratio": 2.3082339586273624, "debt_to_equity_ratio": 0.5933758630600582, "profit_margin": 0.24202371008095083, "quarter": 3, "return_on_assets": 0.22870954731403767, "return_on_equity": 0.2965878088423775 }, { "asset_turnover_ratio": 0.9396988679809269, "current_ratio": 1.8728129890829486, "debt_to_equity_ratio": 0.5784464584670649, "profit_margin": 0.2562630832330587, "quarter": 4, "return_on_assets": 0.24081012921940728, "return_on_equity": 0.3063368735299526 } ], "income_statement": [ { "depreciation": 126710, "expenses": 1603467, "income_tax": 220564, "marketing_expense": 295255, "net_income": 798340, "net_profit": 577776, "operational_expense": 1047274, "product_revenue": 709581, "quarter": 1, "rd_expense": 310033, "revenue": 2401807, "salaries_expense": 533640, "service_revenue": 1692226 }, { "depreciation": 160011, "expenses": 1618377, "income_tax": 179685, "marketing_expense": 299554, "net_income": 812419, "net_profit": 632734, "operational_expense": 911609, "product_revenue": 684045, "quarter": 2, "rd_expense": 212634, "revenue": 2430796, "salaries_expense": 520082, "service_revenue": 1746751 }, { "depreciation": 88295, "expenses": 1633426, "income_tax": 231298, "marketing_expense": 220798, "net_income": 826709, "net_profit": 595411, "operational_expense": 877640, "product_revenue": 738605, "quarter": 3, "rd_expense": 287341, "revenue": 2460135, "salaries_expense": 697728, "service_revenue": 1721530 }, { "depreciation": 141882, "expenses": 1648614, "income_tax": 203163, "marketing_expense": 183367, "net_income": 841214, "net_profit": 638051, "operational_expense": 1120284, "product_revenue": 945069, "quarter": 4, "rd_expense": 177689, "revenue": 2489828, "salaries_expense": 533572, "service_revenue": 1544759 } ], "market_conditions": { "gdp_growth": [ 0.0434319283733115, 0.049914215480966195, 0.05284435630066843, 0.05339919118121772 ], "inflation_rate": [ 0.006411218373335853, 0.005233155236972728, 0.008657593725653018, 0.008158858506996096 ], "interest_rate": [ 0.016028847720251496, 0.014725582695661115, 0.023559384421960084, 0.01534383003372591 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 108032, "billable_hours_per_employee": 130, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 923736, "net_revenue": 772511, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 4518 }, { "average_project_size": 196585, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 997810, "net_revenue": 776109, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 4539 }, { "average_project_size": 123951, "billable_hours_per_employee": 97, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 968489, "net_revenue": 779724, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 4560 }, { "average_project_size": 124839, "billable_hours_per_employee": 154, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 927474, "net_revenue": 783356, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 4581 } ], "balance_sheet": [ { "assets": 983940, "current_assets": 371459, "current_liabilities": 222282, "equity": 749245, "fixed_assets": 612481, "liabilities": 466442, "long_term_liabilities": 244160, "quarter": 1 }, { "assets": 1002233, "current_assets": 310508, "current_liabilities": 216261, "equity": 748787, "fixed_assets": 691725, "liabilities": 475869, "long_term_liabilities": 259608, "quarter": 2 }, { "assets": 1020866, "current_assets": 372369, "current_liabilities": 273945, "equity": 773637, "fixed_assets": 648497, "liabilities": 485486, "long_term_liabilities": 211541, "quarter": 3 }, { "assets": 1039846, "current_assets": 341163, "current_liabilities": 223264, "equity": 780885, "fixed_assets": 698683, "liabilities": 495297, "long_term_liabilities": 272033, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56838, "financing_cash_flow": 100889, "investing_cash_flow": -289126, "net_cash_flow": 108243, "operating_cash_flow": 262670, "quarter": 1 }, { "change_in_working_capital": -26706, "financing_cash_flow": 169928, "investing_cash_flow": -359027, "net_cash_flow": -73576, "operating_cash_flow": 258342, "quarter": 2 }, { "change_in_working_capital": -64362, "financing_cash_flow": 10439, "investing_cash_flow": -282674, "net_cash_flow": -196009, "operating_cash_flow": 264951, "quarter": 3 }, { "change_in_working_capital": 9532, "financing_cash_flow": -183816, "investing_cash_flow": -188526, "net_cash_flow": -17743, "operating_cash_flow": 265603, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.785120027643962, "current_ratio": 1.6711159698041227, "debt_to_equity_ratio": 0.6225493663621379, "profit_margin": 0.29999184477632035, "quarter": 1, "return_on_assets": 0.2355296054637478, "return_on_equity": 0.30930736941854803 }, { "asset_turnover_ratio": 0.7743798098845278, "current_ratio": 1.4358021094880722, "debt_to_equity_ratio": 0.6355198474332487, "profit_margin": 0.28658732214160637, "quarter": 2, "return_on_assets": 0.2219274360353331, "return_on_equity": 0.2970444198416906 }, { "asset_turnover_ratio": 0.7637868241277503, "current_ratio": 1.3592837978426326, "debt_to_equity_ratio": 0.6275372041409601, "profit_margin": 0.3055658155962879, "quarter": 3, "return_on_assets": 0.23338714385629455, "return_on_equity": 0.307970016945932 }, { "asset_turnover_ratio": 0.7533384751203543, "current_ratio": 1.5280699082700302, "debt_to_equity_ratio": 0.6342764939779865, "profit_margin": 0.3016968019648793, "quarter": 4, "return_on_assets": 0.22727980874090972, "return_on_equity": 0.3026514787708818 } ], "income_statement": [ { "depreciation": 30923, "expenses": 474391, "income_tax": 66373, "marketing_expense": 74130, "net_income": 298120, "net_profit": 231747, "operational_expense": 265762, "product_revenue": 234662, "quarter": 1, "rd_expense": 67294, "revenue": 772511, "salaries_expense": 159779, "service_revenue": 537849 }, { "depreciation": 35919, "expenses": 474747, "income_tax": 78939, "marketing_expense": 51259, "net_income": 301362, "net_profit": 222423, "operational_expense": 292062, "product_revenue": 305102, "quarter": 2, "rd_expense": 58212, "revenue": 776109, "salaries_expense": 176835, "service_revenue": 471007 }, { "depreciation": 26694, "expenses": 475104, "income_tax": 66363, "marketing_expense": 58087, "net_income": 304620, "net_profit": 238257, "operational_expense": 269003, "product_revenue": 253102, "quarter": 3, "rd_expense": 76559, "revenue": 779724, "salaries_expense": 205919, "service_revenue": 526622 }, { "depreciation": 29267, "expenses": 475461, "income_tax": 71559, "marketing_expense": 58960, "net_income": 307895, "net_profit": 236336, "operational_expense": 306158, "product_revenue": 159881, "quarter": 4, "rd_expense": 83425, "revenue": 783356, "salaries_expense": 192939, "service_revenue": 623475 } ], "market_conditions": { "gdp_growth": [ 0.04453850777572686, 0.03295044916144707, 0.032472537137318847, 0.046189052277598 ], "inflation_rate": [ 0.008799523479826349, 0.009079727313085277, 0.010597032021279276, 0.0019870041251593834 ], "interest_rate": [ 0.017539591511342597, 0.02187994378488703, 0.014092833908323953, 0.0133976940455206 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1992, "industry": "Advertising", "location": "East Mitchell", "name": "Woods, Cook and Collier", "num_employees": 444, "region": "Europe", "revenue_size": "Small", "website": "www.woods,cookandcollier.com" }

[ { "advertising_kpis": [ { "average_project_size": 193504, "billable_hours_per_employee": 86, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 4811097, "net_revenue": 3987380, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 8981 }, { "average_project_size": 159237, "billable_hours_per_employee": 136, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 4743641, "net_revenue": 4013220, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 9039 }, { "average_project_size": 68664, "billable_hours_per_employee": 147, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 4916996, "net_revenue": 4039227, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 9097 }, { "average_project_size": 69883, "billable_hours_per_employee": 150, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 4610237, "net_revenue": 4065404, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 9156 } ], "balance_sheet": [ { "assets": 5914549, "current_assets": 1983739, "current_liabilities": 1419084, "equity": 4686989, "fixed_assets": 3930810, "liabilities": 2425196, "long_term_liabilities": 1006112, "quarter": 1 }, { "assets": 6000705, "current_assets": 2944154, "current_liabilities": 1088745, "equity": 4609194, "fixed_assets": 3056551, "liabilities": 2494253, "long_term_liabilities": 1405508, "quarter": 2 }, { "assets": 6088115, "current_assets": 2945486, "current_liabilities": 1336118, "equity": 4727801, "fixed_assets": 3142629, "liabilities": 2565277, "long_term_liabilities": 1229159, "quarter": 3 }, { "assets": 6176799, "current_assets": 2350682, "current_liabilities": 1119191, "equity": 4730931, "fixed_assets": 3826117, "liabilities": 2638322, "long_term_liabilities": 1519131, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64903, "financing_cash_flow": -81581, "investing_cash_flow": -263339, "net_cash_flow": 1237922, "operating_cash_flow": 1385317, "quarter": 1 }, { "change_in_working_capital": 44082, "financing_cash_flow": 53410, "investing_cash_flow": -273888, "net_cash_flow": 964208, "operating_cash_flow": 1342530, "quarter": 2 }, { "change_in_working_capital": -61398, "financing_cash_flow": -85487, "investing_cash_flow": -109772, "net_cash_flow": 976299, "operating_cash_flow": 1362007, "quarter": 3 }, { "change_in_working_capital": -81937, "financing_cash_flow": -78822, "investing_cash_flow": -243920, "net_cash_flow": 1116765, "operating_cash_flow": 1433655, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6741646742634139, "current_ratio": 1.3979010403894343, "debt_to_equity_ratio": 0.517431553605097, "profit_margin": 0.30035662515235567, "quarter": 1, "return_on_assets": 0.20248982635869617, "return_on_equity": 0.25552353547234696 }, { "asset_turnover_ratio": 0.6687914170085015, "current_ratio": 2.7041722350045236, "debt_to_equity_ratio": 0.5411473242393355, "profit_margin": 0.2747773608224817, "quarter": 2, "return_on_assets": 0.18376874050632383, "return_on_equity": 0.239248337127923 }, { "asset_turnover_ratio": 0.6634610220076329, "current_ratio": 2.204510380071221, "debt_to_equity_ratio": 0.5425941151076368, "profit_margin": 0.29831524695195394, "quarter": 3, "return_on_assets": 0.19792053862320275, "return_on_equity": 0.2548675377834219 }, { "asset_turnover_ratio": 0.6581732706536185, "current_ratio": 2.100340335117062, "debt_to_equity_ratio": 0.5576750115357844, "profit_margin": 0.2933174661116091, "quarter": 4, "return_on_assets": 0.19305371601050966, "return_on_equity": 0.25205482810888596 } ], "income_statement": [ { "depreciation": 187681, "expenses": 2428778, "income_tax": 360966, "marketing_expense": 485752, "net_income": 1558602, "net_profit": 1197636, "operational_expense": 1270901, "product_revenue": 1422125, "quarter": 1, "rd_expense": 466044, "revenue": 3987380, "salaries_expense": 1170086, "service_revenue": 2565255 }, { "depreciation": 239788, "expenses": 2441645, "income_tax": 468833, "marketing_expense": 427956, "net_income": 1571575, "net_profit": 1102742, "operational_expense": 1351653, "product_revenue": 1557223, "quarter": 2, "rd_expense": 456285, "revenue": 4013220, "salaries_expense": 1184431, "service_revenue": 2455997 }, { "depreciation": 157044, "expenses": 2454581, "income_tax": 379683, "marketing_expense": 362023, "net_income": 1584646, "net_profit": 1204963, "operational_expense": 1259082, "product_revenue": 1073357, "quarter": 3, "rd_expense": 329561, "revenue": 4039227, "salaries_expense": 922304, "service_revenue": 2965870 }, { "depreciation": 241201, "expenses": 2467586, "income_tax": 405364, "marketing_expense": 334410, "net_income": 1597818, "net_profit": 1192454, "operational_expense": 1453163, "product_revenue": 1122868, "quarter": 4, "rd_expense": 423529, "revenue": 4065404, "salaries_expense": 1188170, "service_revenue": 2942536 } ], "market_conditions": { "gdp_growth": [ 0.003974735546321793, -0.00027661941520266096, 0.008723059867740713, 0.0076760570025620565 ], "inflation_rate": [ 0.02060814675676042, 0.022460008780035144, 0.024207171851978064, 0.02928197835265087 ], "interest_rate": [ 0.05503375248315634, 0.04899446684737196, 0.04889810972797596, 0.04986185714697653 ], "year": 1992 }, "random_event": { "description": "Woods, Cook and Collier Partnership with Major Brand in 1992", "impact": -0.06, "type": "Partnership with Major Brand" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 137064, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 3131061, "net_revenue": 2528779, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 5695 }, { "average_project_size": 188478, "billable_hours_per_employee": 94, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 3152932, "net_revenue": 2549382, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 5742 }, { "average_project_size": 94925, "billable_hours_per_employee": 119, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 2827231, "net_revenue": 2570154, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 5789 }, { "average_project_size": 156189, "billable_hours_per_employee": 130, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 2958927, "net_revenue": 2591095, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 5836 } ], "balance_sheet": [ { "assets": 2563063, "current_assets": 803257, "current_liabilities": 679601, "equity": 1940123, "fixed_assets": 1759806, "liabilities": 1320195, "long_term_liabilities": 640594, "quarter": 1 }, { "assets": 2604122, "current_assets": 996255, "current_liabilities": 671815, "equity": 1985781, "fixed_assets": 1607867, "liabilities": 1341454, "long_term_liabilities": 669639, "quarter": 2 }, { "assets": 2645839, "current_assets": 1193499, "current_liabilities": 670722, "equity": 1980309, "fixed_assets": 1452340, "liabilities": 1363056, "long_term_liabilities": 692334, "quarter": 3 }, { "assets": 2688224, "current_assets": 1270211, "current_liabilities": 761861, "equity": 1997237, "fixed_assets": 1418013, "liabilities": 1385006, "long_term_liabilities": 623145, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39490, "financing_cash_flow": -12892, "investing_cash_flow": -365877, "net_cash_flow": 719473, "operating_cash_flow": 838217, "quarter": 1 }, { "change_in_working_capital": 17656, "financing_cash_flow": -95048, "investing_cash_flow": -291551, "net_cash_flow": 520030, "operating_cash_flow": 817832, "quarter": 2 }, { "change_in_working_capital": 88883, "financing_cash_flow": -150175, "investing_cash_flow": -232628, "net_cash_flow": 317719, "operating_cash_flow": 835162, "quarter": 3 }, { "change_in_working_capital": 87408, "financing_cash_flow": 157358, "investing_cash_flow": -349635, "net_cash_flow": 623634, "operating_cash_flow": 804936, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9866238168940834, "current_ratio": 1.1819538229049105, "debt_to_equity_ratio": 0.6804697434131753, "profit_margin": 0.27572793035690346, "quarter": 1, "return_on_assets": 0.2720397430730341, "return_on_equity": 0.35938700793712564 }, { "asset_turnover_ratio": 0.9789794794560316, "current_ratio": 1.482930568683343, "debt_to_equity_ratio": 0.6755296782475007, "profit_margin": 0.28364246707633456, "quarter": 2, "return_on_assets": 0.2776801547700146, "return_on_equity": 0.36414539166202115 }, { "asset_turnover_ratio": 0.971394706934171, "current_ratio": 1.7794242622129586, "debt_to_equity_ratio": 0.6883047039628664, "profit_margin": 0.27139463238389605, "quarter": 3, "return_on_assets": 0.2636313093880618, "return_on_equity": 0.35223088921981366 }, { "asset_turnover_ratio": 0.9638687103455664, "current_ratio": 1.667247700039771, "debt_to_equity_ratio": 0.6934610163941485, "profit_margin": 0.26784776320435955, "quarter": 4, "return_on_assets": 0.2581700780887307, "return_on_equity": 0.3474895568227506 } ], "income_statement": [ { "depreciation": 140962, "expenses": 1588072, "income_tax": 243452, "marketing_expense": 288564, "net_income": 940707, "net_profit": 697255, "operational_expense": 1000878, "product_revenue": 924351, "quarter": 1, "rd_expense": 242988, "revenue": 2528779, "salaries_expense": 747906, "service_revenue": 1604428 }, { "depreciation": 94719, "expenses": 1598373, "income_tax": 227896, "marketing_expense": 228373, "net_income": 951009, "net_profit": 723113, "operational_expense": 909834, "product_revenue": 889963, "quarter": 2, "rd_expense": 236146, "revenue": 2549382, "salaries_expense": 698156, "service_revenue": 1659419 }, { "depreciation": 137636, "expenses": 1608741, "income_tax": 263887, "marketing_expense": 186345, "net_income": 961413, "net_profit": 697526, "operational_expense": 952443, "product_revenue": 947438, "quarter": 3, "rd_expense": 234819, "revenue": 2570154, "salaries_expense": 760232, "service_revenue": 1622716 }, { "depreciation": 110917, "expenses": 1619177, "income_tax": 277899, "marketing_expense": 321000, "net_income": 971918, "net_profit": 694019, "operational_expense": 914196, "product_revenue": 1005953, "quarter": 4, "rd_expense": 218112, "revenue": 2591095, "salaries_expense": 688307, "service_revenue": 1585142 } ], "market_conditions": { "gdp_growth": [ -0.001274743667615869, 0.003158606519413871, -0.006327687946480993, -0.0038133495547017834 ], "inflation_rate": [ 0.02765117608082654, 0.028146329940044575, 0.021353464648488866, 0.020992512394529355 ], "interest_rate": [ 0.05940369911207113, 0.059243252270876644, 0.05917745259893255, 0.06152576915699613 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 143132, "billable_hours_per_employee": 85, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 1260912, "net_revenue": 1033543, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2328 }, { "average_project_size": 102203, "billable_hours_per_employee": 96, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 1187153, "net_revenue": 1023628, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 2305 }, { "average_project_size": 122341, "billable_hours_per_employee": 93, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 1282317, "net_revenue": 1013810, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 2283 }, { "average_project_size": 82163, "billable_hours_per_employee": 106, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 1217690, "net_revenue": 1004085, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 2261 } ], "balance_sheet": [ { "assets": 1428506, "current_assets": 554084, "current_liabilities": 319634, "equity": 1035037, "fixed_assets": 874422, "liabilities": 662211, "long_term_liabilities": 342577, "quarter": 1 }, { "assets": 1456143, "current_assets": 449390, "current_liabilities": 302756, "equity": 1039283, "fixed_assets": 1006753, "liabilities": 680172, "long_term_liabilities": 377416, "quarter": 2 }, { "assets": 1484314, "current_assets": 529743, "current_liabilities": 319220, "equity": 1043742, "fixed_assets": 954571, "liabilities": 698621, "long_term_liabilities": 379401, "quarter": 3 }, { "assets": 1513031, "current_assets": 654287, "current_liabilities": 372670, "equity": 1065160, "fixed_assets": 858744, "liabilities": 717569, "long_term_liabilities": 344899, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68136, "financing_cash_flow": -55542, "investing_cash_flow": -243807, "net_cash_flow": -165186, "operating_cash_flow": 310745, "quarter": 1 }, { "change_in_working_capital": -69267, "financing_cash_flow": -16584, "investing_cash_flow": -478173, "net_cash_flow": -196613, "operating_cash_flow": 327121, "quarter": 2 }, { "change_in_working_capital": 72938, "financing_cash_flow": 48145, "investing_cash_flow": -449759, "net_cash_flow": 203967, "operating_cash_flow": 299927, "quarter": 3 }, { "change_in_working_capital": -16312, "financing_cash_flow": 7082, "investing_cash_flow": -118905, "net_cash_flow": -46102, "operating_cash_flow": 324325, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7235132369062504, "current_ratio": 1.7334951851179787, "debt_to_equity_ratio": 0.6397945194229772, "profit_margin": 0.2600201442997534, "quarter": 1, "return_on_assets": 0.18812801626314485, "return_on_equity": 0.25964482429130553 }, { "asset_turnover_ratio": 0.7029721668819614, "current_ratio": 1.4843306160736698, "debt_to_equity_ratio": 0.6544627401776032, "profit_margin": 0.2572340733156967, "quarter": 2, "return_on_assets": 0.18082839391460867, "return_on_equity": 0.25335928712391137 }, { "asset_turnover_ratio": 0.6830158578306208, "current_ratio": 1.6594918864732786, "debt_to_equity_ratio": 0.6693426153206443, "profit_margin": 0.2545338870202503, "quarter": 3, "return_on_assets": 0.17385068119009858, "return_on_equity": 0.24723446982108604 }, { "asset_turnover_ratio": 0.6636248695499299, "current_ratio": 1.755673920626828, "debt_to_equity_ratio": 0.6736724999061174, "profit_margin": 0.2686007658714153, "quarter": 4, "return_on_assets": 0.1782501482124292, "return_on_equity": 0.25319951932104096 } ], "income_statement": [ { "depreciation": 42003, "expenses": 684375, "income_tax": 80426, "marketing_expense": 79151, "net_income": 349168, "net_profit": 268742, "operational_expense": 376426, "product_revenue": 334361, "quarter": 1, "rd_expense": 117904, "revenue": 1033543, "salaries_expense": 226710, "service_revenue": 699182 }, { "depreciation": 63809, "expenses": 672836, "income_tax": 87480, "marketing_expense": 125556, "net_income": 350792, "net_profit": 263312, "operational_expense": 340089, "product_revenue": 359986, "quarter": 2, "rd_expense": 77488, "revenue": 1023628, "salaries_expense": 241173, "service_revenue": 663642 }, { "depreciation": 41878, "expenses": 661491, "income_tax": 94270, "marketing_expense": 93772, "net_income": 352319, "net_profit": 258049, "operational_expense": 386897, "product_revenue": 316587, "quarter": 3, "rd_expense": 103926, "revenue": 1013810, "salaries_expense": 325866, "service_revenue": 697223 }, { "depreciation": 54627, "expenses": 650339, "income_tax": 84048, "marketing_expense": 74460, "net_income": 353746, "net_profit": 269698, "operational_expense": 396380, "product_revenue": 281308, "quarter": 4, "rd_expense": 114030, "revenue": 1004085, "salaries_expense": 260084, "service_revenue": 722777 } ], "market_conditions": { "gdp_growth": [ -0.01694716700828315, -0.006193578777432821, -0.01522517741128104, -0.017917515486612298 ], "inflation_rate": [ 0.024888039639678387, 0.02817496262321225, 0.02970922147522146, 0.0282871000878546 ], "interest_rate": [ 0.04783854850515097, 0.04809139138643964, 0.05128659025500155, 0.04598711086358361 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 57608, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 1482761, "net_revenue": 1142890, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 2574 }, { "average_project_size": 149579, "billable_hours_per_employee": 153, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 1278568, "net_revenue": 1145366, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 2580 }, { "average_project_size": 50475, "billable_hours_per_employee": 147, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 1320315, "net_revenue": 1147847, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 2585 }, { "average_project_size": 141888, "billable_hours_per_employee": 109, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 1289748, "net_revenue": 1150335, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 2591 } ], "balance_sheet": [ { "assets": 1388424, "current_assets": 693316, "current_liabilities": 370398, "equity": 916432, "fixed_assets": 695108, "liabilities": 689111, "long_term_liabilities": 318713, "quarter": 1 }, { "assets": 1418943, "current_assets": 487231, "current_liabilities": 383784, "equity": 905542, "fixed_assets": 931712, "liabilities": 708018, "long_term_liabilities": 324234, "quarter": 2 }, { "assets": 1450132, "current_assets": 708235, "current_liabilities": 316768, "equity": 913579, "fixed_assets": 741897, "liabilities": 727445, "long_term_liabilities": 410677, "quarter": 3 }, { "assets": 1482007, "current_assets": 700095, "current_liabilities": 378524, "equity": 923291, "fixed_assets": 781912, "liabilities": 747404, "long_term_liabilities": 368880, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56456, "financing_cash_flow": 14989, "investing_cash_flow": -283345, "net_cash_flow": 124620, "operating_cash_flow": 286503, "quarter": 1 }, { "change_in_working_capital": -86029, "financing_cash_flow": -10644, "investing_cash_flow": -266313, "net_cash_flow": -67347, "operating_cash_flow": 257005, "quarter": 2 }, { "change_in_working_capital": -1476, "financing_cash_flow": 110584, "investing_cash_flow": -118255, "net_cash_flow": 42129, "operating_cash_flow": 252423, "quarter": 3 }, { "change_in_working_capital": 82688, "financing_cash_flow": 135711, "investing_cash_flow": -473795, "net_cash_flow": -504952, "operating_cash_flow": 242333, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8231563268857351, "current_ratio": 1.871813562708222, "debt_to_equity_ratio": 0.7519499537336104, "profit_margin": 0.18997366325718135, "quarter": 1, "return_on_assets": 0.15637802285180896, "return_on_equity": 0.23691774185100475 }, { "asset_turnover_ratio": 0.8071966245296676, "current_ratio": 1.2695448481437475, "debt_to_equity_ratio": 0.7818720721954365, "profit_margin": 0.16991686500210412, "quarter": 2, "return_on_assets": 0.13715631988036164, "return_on_equity": 0.2149176957004755 }, { "asset_turnover_ratio": 0.7915465626577443, "current_ratio": 2.2358161177896756, "debt_to_equity_ratio": 0.7962584516500488, "profit_margin": 0.1663043942267567, "quarter": 3, "return_on_assets": 0.13163767160506767, "return_on_equity": 0.2089496365393688 }, { "asset_turnover_ratio": 0.7762007871757691, "current_ratio": 1.8495392630321987, "debt_to_equity_ratio": 0.8094999301412015, "profit_margin": 0.164028739454159, "quarter": 4, "return_on_assets": 0.12731923668376735, "return_on_equity": 0.20436460444215312 } ], "income_statement": [ { "depreciation": 69384, "expenses": 870520, "income_tax": 55251, "marketing_expense": 163241, "net_income": 272370, "net_profit": 217119, "operational_expense": 516594, "product_revenue": 449401, "quarter": 1, "rd_expense": 166383, "revenue": 1142890, "salaries_expense": 335873, "service_revenue": 693489 }, { "depreciation": 62388, "expenses": 874693, "income_tax": 76056, "marketing_expense": 150865, "net_income": 270673, "net_profit": 194617, "operational_expense": 471839, "product_revenue": 402280, "quarter": 2, "rd_expense": 171112, "revenue": 1145366, "salaries_expense": 401501, "service_revenue": 743086 }, { "depreciation": 61531, "expenses": 878886, "income_tax": 78069, "marketing_expense": 106444, "net_income": 268961, "net_profit": 190892, "operational_expense": 555114, "product_revenue": 295205, "quarter": 3, "rd_expense": 153096, "revenue": 1147847, "salaries_expense": 326187, "service_revenue": 852642 }, { "depreciation": 53645, "expenses": 883100, "income_tax": 78547, "marketing_expense": 145558, "net_income": 267235, "net_profit": 188688, "operational_expense": 571656, "product_revenue": 347072, "quarter": 4, "rd_expense": 111286, "revenue": 1150335, "salaries_expense": 319245, "service_revenue": 803263 } ], "market_conditions": { "gdp_growth": [ -0.017007188889268186, -0.006746390972223338, -0.004272770291603041, -0.01716165500700117 ], "inflation_rate": [ 0.02483968613374693, 0.0268823096701221, 0.02850824972355947, 0.027157256512317852 ], "interest_rate": [ 0.052824944654693604, 0.06027984158176149, 0.058412035157764206, 0.05721045027002358 ], "year": 1995 }, "random_event": { "description": "Woods, Cook and Collier Industry Recognition in 1995", "impact": 0.02, "type": "Industry Recognition" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 121292, "billable_hours_per_employee": 118, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 5300815, "net_revenue": 4783936, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 10775 }, { "average_project_size": 96626, "billable_hours_per_employee": 138, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 5407002, "net_revenue": 4750889, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 10700 }, { "average_project_size": 180422, "billable_hours_per_employee": 156, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 5722593, "net_revenue": 4718070, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 10626 }, { "average_project_size": 67489, "billable_hours_per_employee": 142, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 5996611, "net_revenue": 4685478, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 10553 } ], "balance_sheet": [ { "assets": 7094762, "current_assets": 2958668, "current_liabilities": 1520834, "equity": 4624414, "fixed_assets": 4136094, "liabilities": 3376912, "long_term_liabilities": 1856078, "quarter": 1 }, { "assets": 7342648, "current_assets": 2508337, "current_liabilities": 1891313, "equity": 4729906, "fixed_assets": 4834311, "liabilities": 3457858, "long_term_liabilities": 1566545, "quarter": 2 }, { "assets": 7599196, "current_assets": 2546100, "current_liabilities": 1849931, "equity": 4871448, "fixed_assets": 5053096, "liabilities": 3540744, "long_term_liabilities": 1690813, "quarter": 3 }, { "assets": 7864708, "current_assets": 3673601, "current_liabilities": 2053803, "equity": 4963737, "fixed_assets": 4191107, "liabilities": 3625616, "long_term_liabilities": 1571813, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81623, "financing_cash_flow": 199577, "investing_cash_flow": -170532, "net_cash_flow": 554878, "operating_cash_flow": 1095992, "quarter": 1 }, { "change_in_working_capital": -77262, "financing_cash_flow": -66595, "investing_cash_flow": -197923, "net_cash_flow": 852297, "operating_cash_flow": 1079973, "quarter": 2 }, { "change_in_working_capital": 14755, "financing_cash_flow": 176675, "investing_cash_flow": -184065, "net_cash_flow": 559890, "operating_cash_flow": 1004205, "quarter": 3 }, { "change_in_working_capital": 77132, "financing_cash_flow": 29292, "investing_cash_flow": -195376, "net_cash_flow": 498459, "operating_cash_flow": 1038942, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.67429125881883, "current_ratio": 1.9454246814576739, "debt_to_equity_ratio": 0.7302356579666094, "profit_margin": 0.18950169901938488, "quarter": 1, "return_on_assets": 0.12777933918008808, "return_on_equity": 0.1960386764679806 }, { "asset_turnover_ratio": 0.6470266585024912, "current_ratio": 1.3262410822534398, "debt_to_equity_ratio": 0.7310627314792303, "profit_margin": 0.17788586515071178, "quarter": 2, "return_on_assets": 0.1150968969232898, "return_on_equity": 0.17867500960907046 }, { "asset_turnover_ratio": 0.6208643651249421, "current_ratio": 1.376321603346287, "debt_to_equity_ratio": 0.7268360454632791, "profit_margin": 0.17231537471889988, "quarter": 3, "return_on_assets": 0.10698447572611629, "return_on_equity": 0.16689000888442204 }, { "asset_turnover_ratio": 0.5957599442979955, "current_ratio": 1.788682264073039, "debt_to_equity_ratio": 0.7304206487974685, "profit_margin": 0.15465764645570848, "quarter": 4, "return_on_assets": 0.09213883083771196, "return_on_equity": 0.14598779105339385 } ], "income_statement": [ { "depreciation": 189428, "expenses": 3637488, "income_tax": 239884, "marketing_expense": 368294, "net_income": 1146448, "net_profit": 906564, "operational_expense": 2312677, "product_revenue": 1443555, "quarter": 1, "rd_expense": 471728, "revenue": 4783936, "salaries_expense": 1504210, "service_revenue": 3340381 }, { "depreciation": 234857, "expenses": 3642532, "income_tax": 263241, "marketing_expense": 545552, "net_income": 1108357, "net_profit": 845116, "operational_expense": 2500700, "product_revenue": 1157796, "quarter": 2, "rd_expense": 669837, "revenue": 4750889, "salaries_expense": 1683555, "service_revenue": 3593093 }, { "depreciation": 191209, "expenses": 3647583, "income_tax": 257491, "marketing_expense": 419486, "net_income": 1070487, "net_profit": 812996, "operational_expense": 2074866, "product_revenue": 1129114, "quarter": 3, "rd_expense": 412100, "revenue": 4718070, "salaries_expense": 1392979, "service_revenue": 3588956 }, { "depreciation": 314297, "expenses": 3652641, "income_tax": 308192, "marketing_expense": 564492, "net_income": 1032837, "net_profit": 724645, "operational_expense": 2123134, "product_revenue": 1646227, "quarter": 4, "rd_expense": 728758, "revenue": 4685478, "salaries_expense": 1204262, "service_revenue": 3039251 } ], "market_conditions": { "gdp_growth": [ -0.0010417742114317303, -0.004996526599013741, -0.017228894137189647, -0.006512314063021385 ], "inflation_rate": [ 0.03255668060871596, 0.031595159154591046, 0.03691738732866319, 0.028137814549286242 ], "interest_rate": [ 0.04383549977181948, 0.042154466354810086, 0.04437339288368458, 0.04577131259429859 ], "year": 1996 }, "random_event": { "description": "Woods, Cook and Collier Expansion to New Market in 1996", "impact": 0, "type": "Expansion to New Market" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 102898, "billable_hours_per_employee": 153, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 4453684, "net_revenue": 3858890, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 8691 }, { "average_project_size": 105620, "billable_hours_per_employee": 103, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 4866416, "net_revenue": 3912432, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 8812 }, { "average_project_size": 182783, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 4508483, "net_revenue": 3966718, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 8934 }, { "average_project_size": 140141, "billable_hours_per_employee": 125, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 4805613, "net_revenue": 4021757, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 9058 } ], "balance_sheet": [ { "assets": 5152768, "current_assets": 1975492, "current_liabilities": 1317201, "equity": 3513785, "fixed_assets": 3177276, "liabilities": 2707126, "long_term_liabilities": 1389925, "quarter": 1 }, { "assets": 5302089, "current_assets": 1967725, "current_liabilities": 1190051, "equity": 3673488, "fixed_assets": 3334364, "liabilities": 2751991, "long_term_liabilities": 1561940, "quarter": 2 }, { "assets": 5455738, "current_assets": 2078039, "current_liabilities": 1559790, "equity": 3833043, "fixed_assets": 3377699, "liabilities": 2797600, "long_term_liabilities": 1237810, "quarter": 3 }, { "assets": 5613839, "current_assets": 2723740, "current_liabilities": 1553397, "equity": 4048742, "fixed_assets": 2890099, "liabilities": 2843965, "long_term_liabilities": 1290568, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26636, "financing_cash_flow": 82293, "investing_cash_flow": -146838, "net_cash_flow": 991223, "operating_cash_flow": 1249443, "quarter": 1 }, { "change_in_working_capital": -57880, "financing_cash_flow": -35244, "investing_cash_flow": -277378, "net_cash_flow": 1009851, "operating_cash_flow": 1324052, "quarter": 2 }, { "change_in_working_capital": -75217, "financing_cash_flow": -23041, "investing_cash_flow": -131031, "net_cash_flow": 1079422, "operating_cash_flow": 1398472, "quarter": 3 }, { "change_in_working_capital": -5980, "financing_cash_flow": -2061, "investing_cash_flow": -241182, "net_cash_flow": 1442416, "operating_cash_flow": 1513872, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7488965154262719, "current_ratio": 1.4997650320642029, "debt_to_equity_ratio": 0.7704301771451583, "profit_margin": 0.2768005825509408, "quarter": 1, "return_on_assets": 0.20729499174036167, "return_on_equity": 0.3039864419706954 }, { "asset_turnover_ratio": 0.7379038714740549, "current_ratio": 1.653479556758492, "debt_to_equity_ratio": 0.7491493098657189, "profit_margin": 0.2871334249387593, "quarter": 2, "return_on_assets": 0.21187686589191543, "return_on_equity": 0.30581017278401346 }, { "asset_turnover_ratio": 0.7270726710116945, "current_ratio": 1.3322556241545336, "debt_to_equity_ratio": 0.7298639749149697, "profit_margin": 0.2961907047589468, "quarter": 3, "return_on_assets": 0.21535216683792366, "return_on_equity": 0.30652017209303417 }, { "asset_turnover_ratio": 0.7164004881508002, "current_ratio": 1.7534088195097584, "debt_to_equity_ratio": 0.7024317676947556, "profit_margin": 0.3179873871046908, "quarter": 4, "return_on_assets": 0.22780631934759796, "return_on_equity": 0.31586799060053716 } ], "income_statement": [ { "depreciation": 181300, "expenses": 2350776, "income_tax": 439971, "marketing_expense": 446330, "net_income": 1508114, "net_profit": 1068143, "operational_expense": 1254655, "product_revenue": 952158, "quarter": 1, "rd_expense": 331089, "revenue": 3858890, "salaries_expense": 814902, "service_revenue": 2906732 }, { "depreciation": 200662, "expenses": 2363401, "income_tax": 425641, "marketing_expense": 363710, "net_income": 1549031, "net_profit": 1123390, "operational_expense": 1622107, "product_revenue": 1043944, "quarter": 2, "rd_expense": 343152, "revenue": 3912432, "salaries_expense": 1177409, "service_revenue": 2868488 }, { "depreciation": 223567, "expenses": 2376095, "income_tax": 415718, "marketing_expense": 280970, "net_income": 1590623, "net_profit": 1174905, "operational_expense": 1466138, "product_revenue": 877240, "quarter": 3, "rd_expense": 443647, "revenue": 3966718, "salaries_expense": 985278, "service_revenue": 3089478 }, { "depreciation": 235004, "expenses": 2388857, "income_tax": 354032, "marketing_expense": 242272, "net_income": 1632900, "net_profit": 1278868, "operational_expense": 1298702, "product_revenue": 1294038, "quarter": 4, "rd_expense": 258236, "revenue": 4021757, "salaries_expense": 1165525, "service_revenue": 2727719 } ], "market_conditions": { "gdp_growth": [ -0.015561506933447268, -0.023844438182734098, -0.02492750055429447, -0.01567432162668897 ], "inflation_rate": [ 0.0326082274117884, 0.032250271763096965, 0.027760662927973054, 0.03065774100780994 ], "interest_rate": [ 0.055493111603150694, 0.057379490854323825, 0.055312844899267376, 0.05330463644740627 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 120611, "billable_hours_per_employee": 129, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 5524984, "net_revenue": 4513641, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 10166 }, { "average_project_size": 175013, "billable_hours_per_employee": 151, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 5251814, "net_revenue": 4566270, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 10284 }, { "average_project_size": 78997, "billable_hours_per_employee": 149, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 5082677, "net_revenue": 4619512, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 10404 }, { "average_project_size": 84728, "billable_hours_per_employee": 116, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.76, "gross_billings": 5717842, "net_revenue": 4673376, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 10526 } ], "balance_sheet": [ { "assets": 6376100, "current_assets": 2018616, "current_liabilities": 2175783, "equity": 3504878, "fixed_assets": 4357484, "liabilities": 3742237, "long_term_liabilities": 1566454, "quarter": 1 }, { "assets": 6553454, "current_assets": 2972388, "current_liabilities": 2176046, "equity": 3574933, "fixed_assets": 3581066, "liabilities": 3849173, "long_term_liabilities": 1673127, "quarter": 2 }, { "assets": 6735742, "current_assets": 3184918, "current_liabilities": 1857831, "equity": 3669069, "fixed_assets": 3550824, "liabilities": 3959165, "long_term_liabilities": 2101334, "quarter": 3 }, { "assets": 6923099, "current_assets": 3201717, "current_liabilities": 2389100, "equity": 3669523, "fixed_assets": 3721382, "liabilities": 4072300, "long_term_liabilities": 1683200, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20186, "financing_cash_flow": 165026, "investing_cash_flow": -187181, "net_cash_flow": 1288847, "operating_cash_flow": 1192275, "quarter": 1 }, { "change_in_working_capital": 2902, "financing_cash_flow": 81627, "investing_cash_flow": -435338, "net_cash_flow": 958712, "operating_cash_flow": 1145480, "quarter": 2 }, { "change_in_working_capital": 61578, "financing_cash_flow": 65297, "investing_cash_flow": -285905, "net_cash_flow": 1004629, "operating_cash_flow": 1179088, "quarter": 3 }, { "change_in_working_capital": 74869, "financing_cash_flow": -161401, "investing_cash_flow": -437402, "net_cash_flow": 965422, "operating_cash_flow": 1084884, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7078999702012202, "current_ratio": 0.9277653148314883, "debt_to_equity_ratio": 1.067722471367049, "profit_margin": 0.19297392061087712, "quarter": 1, "return_on_assets": 0.13660623265005253, "return_on_equity": 0.24851506956875533 }, { "asset_turnover_ratio": 0.6967730299167432, "current_ratio": 1.3659582563971533, "debt_to_equity_ratio": 1.0767119271885655, "profit_margin": 0.19067028449916454, "quarter": 2, "return_on_assets": 0.1328539118455703, "return_on_equity": 0.24354358529236772 }, { "asset_turnover_ratio": 0.6858208048942492, "current_ratio": 1.7143206244270872, "debt_to_equity_ratio": 1.0790652887694399, "profit_margin": 0.1932004939049839, "quarter": 3, "return_on_assets": 0.13250091823588256, "return_on_equity": 0.24324753772687294 }, { "asset_turnover_ratio": 0.6750410473691045, "current_ratio": 1.3401351973546525, "debt_to_equity_ratio": 1.1097627675313657, "profit_margin": 0.1751889854357963, "quarter": 4, "return_on_assets": 0.11825975621611073, "return_on_equity": 0.22311455739615205 } ], "income_statement": [ { "depreciation": 321260, "expenses": 3364248, "income_tax": 278378, "marketing_expense": 643902, "net_income": 1149393, "net_profit": 871015, "operational_expense": 1798648, "product_revenue": 1373264, "quarter": 1, "rd_expense": 651459, "revenue": 4513641, "salaries_expense": 1602204, "service_revenue": 3140377 }, { "depreciation": 274828, "expenses": 3418339, "income_tax": 277279, "marketing_expense": 389097, "net_income": 1147931, "net_profit": 870652, "operational_expense": 1819708, "product_revenue": 1787734, "quarter": 2, "rd_expense": 491897, "revenue": 4566270, "salaries_expense": 1551733, "service_revenue": 2778536 }, { "depreciation": 286596, "expenses": 3473301, "income_tax": 253719, "marketing_expense": 613199, "net_income": 1146211, "net_profit": 892492, "operational_expense": 1986702, "product_revenue": 1681606, "quarter": 3, "rd_expense": 491601, "revenue": 4619512, "salaries_expense": 1513262, "service_revenue": 2937906 }, { "depreciation": 266160, "expenses": 3529146, "income_tax": 325506, "marketing_expense": 469515, "net_income": 1144230, "net_profit": 818724, "operational_expense": 2108480, "product_revenue": 1624498, "quarter": 4, "rd_expense": 632036, "revenue": 4673376, "salaries_expense": 1567732, "service_revenue": 3048878 } ], "market_conditions": { "gdp_growth": [ -0.02382375763880113, -0.010320449016913378, -0.012917262769526866, -0.013392548009731468 ], "inflation_rate": [ 0.021371280064865734, 0.024926322432790436, 0.025224281901221706, 0.024939794251506848 ], "interest_rate": [ 0.05333500376374884, 0.04996172316554494, 0.04984938546507435, 0.05333793925651394 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2007, "industry": "Advertising", "location": "Muellerview", "name": "Martinez-Kaiser", "num_employees": 821, "region": "North America", "revenue_size": "Medium", "website": "www.martinez-kaiser.com" }

[ { "advertising_kpis": [ { "average_project_size": 97722, "billable_hours_per_employee": 125, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 19837671, "net_revenue": 16846292, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 20519 }, { "average_project_size": 109683, "billable_hours_per_employee": 151, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 22168753, "net_revenue": 17132369, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 20868 }, { "average_project_size": 116568, "billable_hours_per_employee": 96, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 20200296, "net_revenue": 17423305, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 21222 }, { "average_project_size": 176048, "billable_hours_per_employee": 118, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 19904414, "net_revenue": 17719181, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 21582 } ], "balance_sheet": [ { "assets": 21164026, "current_assets": 7171029, "current_liabilities": 5972077, "equity": 15228969, "fixed_assets": 13992997, "liabilities": 10577721, "long_term_liabilities": 4605644, "quarter": 1 }, { "assets": 21884980, "current_assets": 10020660, "current_liabilities": 4397267, "equity": 16115574, "fixed_assets": 11864320, "liabilities": 10872726, "long_term_liabilities": 6475459, "quarter": 2 }, { "assets": 22630494, "current_assets": 9278403, "current_liabilities": 4658331, "equity": 16344911, "fixed_assets": 13352091, "liabilities": 11175958, "long_term_liabilities": 6517627, "quarter": 3 }, { "assets": 23401403, "current_assets": 10908725, "current_liabilities": 6355898, "equity": 16772186, "fixed_assets": 12492678, "liabilities": 11487647, "long_term_liabilities": 5131749, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58864, "financing_cash_flow": 63767, "investing_cash_flow": -305596, "net_cash_flow": 5050826, "operating_cash_flow": 5435943, "quarter": 1 }, { "change_in_working_capital": -55739, "financing_cash_flow": 1063, "investing_cash_flow": -117455, "net_cash_flow": 5204155, "operating_cash_flow": 5635635, "quarter": 2 }, { "change_in_working_capital": -25587, "financing_cash_flow": 91308, "investing_cash_flow": -315338, "net_cash_flow": 5661284, "operating_cash_flow": 5885925, "quarter": 3 }, { "change_in_working_capital": -2389, "financing_cash_flow": -108925, "investing_cash_flow": -195061, "net_cash_flow": 5301727, "operating_cash_flow": 5691089, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7959871151169442, "current_ratio": 1.200759635215688, "debt_to_equity_ratio": 0.6945789304581288, "profit_margin": 0.275589666853691, "quarter": 1, "return_on_assets": 0.21936582387490924, "return_on_equity": 0.304857406959066 }, { "asset_turnover_ratio": 0.7828368588867799, "current_ratio": 2.278838196543444, "debt_to_equity_ratio": 0.6746719663848151, "profit_margin": 0.29787590963047783, "quarter": 2, "return_on_assets": 0.23318824143316558, "return_on_equity": 0.3166700733092101 }, { "asset_turnover_ratio": 0.7699038739499015, "current_ratio": 1.9917869726303261, "debt_to_equity_ratio": 0.6837576539878376, "profit_margin": 0.28068010058941173, "quarter": 3, "return_on_assets": 0.21609669678443608, "return_on_equity": 0.2991986313048753 }, { "asset_turnover_ratio": 0.7571845585497587, "current_ratio": 1.7163153027314157, "debt_to_equity_ratio": 0.6849224662783968, "profit_margin": 0.27419043803435383, "quarter": 4, "return_on_assets": 0.2076127657816072, "return_on_equity": 0.28967184122570544 } ], "income_statement": [ { "depreciation": 793279, "expenses": 10509529, "income_tax": 1694099, "marketing_expense": 1632612, "net_income": 6336763, "net_profit": 4642664, "operational_expense": 6029646, "product_revenue": 6551697, "quarter": 1, "rd_expense": 1834563, "revenue": 16846292, "salaries_expense": 5216341, "service_revenue": 10294595 }, { "depreciation": 532315, "expenses": 10635502, "income_tax": 1393547, "marketing_expense": 1323249, "net_income": 6496867, "net_profit": 5103320, "operational_expense": 5533175, "product_revenue": 6002359, "quarter": 2, "rd_expense": 1798761, "revenue": 17132369, "salaries_expense": 4501462, "service_revenue": 11130010 }, { "depreciation": 995550, "expenses": 10762986, "income_tax": 1769944, "marketing_expense": 2016727, "net_income": 6660319, "net_profit": 4890375, "operational_expense": 5528335, "product_revenue": 3864026, "quarter": 3, "rd_expense": 1358694, "revenue": 17423305, "salaries_expense": 4801808, "service_revenue": 13559279 }, { "depreciation": 832659, "expenses": 10891998, "income_tax": 1968753, "marketing_expense": 1455346, "net_income": 6827183, "net_profit": 4858430, "operational_expense": 6262214, "product_revenue": 6219514, "quarter": 4, "rd_expense": 1268648, "revenue": 17719181, "salaries_expense": 3341088, "service_revenue": 11499667 } ], "market_conditions": { "gdp_growth": [ 0.021457306154504367, 0.01527831785228078, 0.010787837510589012, 0.019971544973298085 ], "inflation_rate": [ 0.00877188605363065, 0.008675900996053053, 0.007983571941284049, 0.008809493249222358 ], "interest_rate": [ 0.016350978752769765, 0.02568832513586141, 0.019675541998808235, 0.019796214886325478 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 89528, "billable_hours_per_employee": 130, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 13566282, "net_revenue": 11262769, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 13718 }, { "average_project_size": 81081, "billable_hours_per_employee": 101, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 14087831, "net_revenue": 11523532, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 14036 }, { "average_project_size": 193727, "billable_hours_per_employee": 150, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 13335840, "net_revenue": 11790333, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 14361 }, { "average_project_size": 91608, "billable_hours_per_employee": 118, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 15136114, "net_revenue": 12063311, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 14693 } ], "balance_sheet": [ { "assets": 12539148, "current_assets": 4199923, "current_liabilities": 2634422, "equity": 9943991, "fixed_assets": 8339225, "liabilities": 5254876, "long_term_liabilities": 2620454, "quarter": 1 }, { "assets": 12744578, "current_assets": 6028811, "current_liabilities": 2345454, "equity": 10047942, "fixed_assets": 6715767, "liabilities": 5341922, "long_term_liabilities": 2996468, "quarter": 2 }, { "assets": 12953374, "current_assets": 4465764, "current_liabilities": 2531277, "equity": 10079400, "fixed_assets": 8487610, "liabilities": 5430410, "long_term_liabilities": 2899133, "quarter": 3 }, { "assets": 13165591, "current_assets": 5003943, "current_liabilities": 3218201, "equity": 10456292, "fixed_assets": 8161648, "liabilities": 5520363, "long_term_liabilities": 2302162, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59911, "financing_cash_flow": 124002, "investing_cash_flow": -388700, "net_cash_flow": 3183266, "operating_cash_flow": 3402853, "quarter": 1 }, { "change_in_working_capital": 32740, "financing_cash_flow": -9531, "investing_cash_flow": -496645, "net_cash_flow": 2843049, "operating_cash_flow": 3130201, "quarter": 2 }, { "change_in_working_capital": -41877, "financing_cash_flow": -68797, "investing_cash_flow": -117340, "net_cash_flow": 3190586, "operating_cash_flow": 3368978, "quarter": 3 }, { "change_in_working_capital": -72374, "financing_cash_flow": 100943, "investing_cash_flow": -174608, "net_cash_flow": 3549447, "operating_cash_flow": 3618312, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8982084747703751, "current_ratio": 1.5942483778225356, "debt_to_equity_ratio": 0.5284473809358838, "profit_margin": 0.23615142954632204, "quarter": 1, "return_on_assets": 0.21211321534764563, "return_on_equity": 0.2674699725693637 }, { "asset_turnover_ratio": 0.9041909430033698, "current_ratio": 2.570423892346642, "debt_to_equity_ratio": 0.5316433952345665, "profit_margin": 0.22955513986510387, "quarter": 2, "return_on_assets": 0.2075616783858987, "return_on_equity": 0.26326644799502225 }, { "asset_turnover_ratio": 0.9102132772511625, "current_ratio": 1.7642336259524343, "debt_to_equity_ratio": 0.5387632200329384, "profit_margin": 0.21682474956390121, "quarter": 3, "return_on_assets": 0.1973567658897211, "return_on_equity": 0.2536297795503701 }, { "asset_turnover_ratio": 0.9162756916875209, "current_ratio": 1.5548882745359907, "debt_to_equity_ratio": 0.527946522533992, "profit_margin": 0.23302590806122797, "quarter": 4, "return_on_assets": 0.2135159750899143, "return_on_equity": 0.26883947005305514 } ], "income_statement": [ { "depreciation": 743134, "expenses": 7846158, "income_tax": 756892, "marketing_expense": 1518305, "net_income": 3416611, "net_profit": 2659719, "operational_expense": 4315412, "product_revenue": 4353859, "quarter": 1, "rd_expense": 1541672, "revenue": 11262769, "salaries_expense": 3025520, "service_revenue": 6908910 }, { "depreciation": 484915, "expenses": 8009216, "income_tax": 869030, "marketing_expense": 880354, "net_income": 3514316, "net_profit": 2645286, "operational_expense": 4721846, "product_revenue": 4604985, "quarter": 2, "rd_expense": 1549380, "revenue": 11523532, "salaries_expense": 3584044, "service_revenue": 6918547 }, { "depreciation": 812542, "expenses": 8175663, "income_tax": 1058234, "marketing_expense": 1100313, "net_income": 3614670, "net_profit": 2556436, "operational_expense": 4133478, "product_revenue": 3945081, "quarter": 3, "rd_expense": 885917, "revenue": 11790333, "salaries_expense": 3595957, "service_revenue": 7845252 }, { "depreciation": 807248, "expenses": 8345569, "income_tax": 906678, "marketing_expense": 1518252, "net_income": 3717742, "net_profit": 2811064, "operational_expense": 5813864, "product_revenue": 4033769, "quarter": 4, "rd_expense": 939055, "revenue": 12063311, "salaries_expense": 2831110, "service_revenue": 8029542 } ], "market_conditions": { "gdp_growth": [ 0.026467434497790085, 0.010550683629630823, 0.018229474107116943, 0.019922273679906552 ], "inflation_rate": [ 0.01198401884209991, 0.012189476382672306, 0.014748946693714255, 0.015484460695519515 ], "interest_rate": [ 0.032710333105906146, 0.03831650365460971, 0.03665109590138239, 0.030332688773730875 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 105607, "billable_hours_per_employee": 127, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 20736006, "net_revenue": 18677456, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 22750 }, { "average_project_size": 97515, "billable_hours_per_employee": 83, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 24617021, "net_revenue": 19532159, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 23791 }, { "average_project_size": 94150, "billable_hours_per_employee": 103, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 24676429, "net_revenue": 20425976, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 24879 }, { "average_project_size": 169732, "billable_hours_per_employee": 115, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 24331970, "net_revenue": 21360694, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 26018 } ], "balance_sheet": [ { "assets": 26363618, "current_assets": 12130818, "current_liabilities": 8043531, "equity": 16915310, "fixed_assets": 14232800, "liabilities": 13645853, "long_term_liabilities": 5602322, "quarter": 1 }, { "assets": 26942342, "current_assets": 13140786, "current_liabilities": 6612162, "equity": 17223621, "fixed_assets": 13801556, "liabilities": 13821727, "long_term_liabilities": 7209565, "quarter": 2 }, { "assets": 27533770, "current_assets": 11769066, "current_liabilities": 7504958, "equity": 18095457, "fixed_assets": 15764704, "liabilities": 13999869, "long_term_liabilities": 6494911, "quarter": 3 }, { "assets": 28138181, "current_assets": 12419604, "current_liabilities": 7533757, "equity": 18880287, "fixed_assets": 15718577, "liabilities": 14180306, "long_term_liabilities": 6646549, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30678, "financing_cash_flow": 59366, "investing_cash_flow": -207819, "net_cash_flow": 4479384, "operating_cash_flow": 5131968, "quarter": 1 }, { "change_in_working_capital": 45513, "financing_cash_flow": 14924, "investing_cash_flow": -445049, "net_cash_flow": 4914897, "operating_cash_flow": 5213844, "quarter": 2 }, { "change_in_working_capital": 82557, "financing_cash_flow": 75764, "investing_cash_flow": -437970, "net_cash_flow": 6014369, "operating_cash_flow": 5865639, "quarter": 3 }, { "change_in_working_capital": -25655, "financing_cash_flow": 160041, "investing_cash_flow": -101437, "net_cash_flow": 5511569, "operating_cash_flow": 6019082, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7084557210622608, "current_ratio": 1.5081458628057751, "debt_to_equity_ratio": 0.8067161051142426, "profit_margin": 0.22473858324174342, "quarter": 1, "return_on_assets": 0.15921733504104027, "return_on_equity": 0.24815063986412308 }, { "asset_turnover_ratio": 0.7249614380219804, "current_ratio": 1.9873660082738445, "debt_to_equity_ratio": 0.8024867128694948, "profit_margin": 0.21006413064730836, "quarter": 2, "return_on_assets": 0.15228839423090984, "return_on_equity": 0.23821971001335898 }, { "asset_turnover_ratio": 0.7418517696632172, "current_ratio": 1.568172133674832, "debt_to_equity_ratio": 0.7736676117104972, "profit_margin": 0.22332132378888528, "quarter": 3, "return_on_assets": 0.16567131925631687, "return_on_equity": 0.2520829399334872 }, { "asset_turnover_ratio": 0.7591355674341564, "current_ratio": 1.648527288575939, "debt_to_equity_ratio": 0.751064112531764, "profit_margin": 0.2304425127760362, "quarter": 4, "return_on_assets": 0.1749371076971891, "return_on_equity": 0.2607170113462788 } ], "income_statement": [ { "depreciation": 934423, "expenses": 13190010, "income_tax": 1289901, "marketing_expense": 1724919, "net_income": 5487446, "net_profit": 4197545, "operational_expense": 8076780, "product_revenue": 7178433, "quarter": 1, "rd_expense": 2012083, "revenue": 18677456, "salaries_expense": 6464062, "service_revenue": 11499023 }, { "depreciation": 1110838, "expenses": 13702213, "income_tax": 1726940, "marketing_expense": 2284180, "net_income": 5829946, "net_profit": 4103006, "operational_expense": 8551700, "product_revenue": 4371817, "quarter": 2, "rd_expense": 2474312, "revenue": 19532159, "salaries_expense": 6405880, "service_revenue": 15160342 }, { "depreciation": 1304083, "expenses": 14234306, "income_tax": 1630114, "marketing_expense": 2324460, "net_income": 6191670, "net_profit": 4561556, "operational_expense": 9038802, "product_revenue": 4798717, "quarter": 3, "rd_expense": 2239500, "revenue": 20425976, "salaries_expense": 6163367, "service_revenue": 15627259 }, { "depreciation": 1096670, "expenses": 14787062, "income_tax": 1651220, "marketing_expense": 2269943, "net_income": 6573632, "net_profit": 4922412, "operational_expense": 8041451, "product_revenue": 5408686, "quarter": 4, "rd_expense": 1675168, "revenue": 21360694, "salaries_expense": 6548092, "service_revenue": 15952008 } ], "market_conditions": { "gdp_growth": [ 0.031382587099293216, 0.02016431777405521, 0.025005882675753342, 0.02949753957718767 ], "inflation_rate": [ 0.01079754134783497, 0.0112307903439074, 0.012830482707021806, 0.016050504734835148 ], "interest_rate": [ 0.03725482602288561, 0.03582966792961148, 0.034116370010406134, 0.0385612514347225 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 162769, "billable_hours_per_employee": 136, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 6444973, "net_revenue": 5618577, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 6844 }, { "average_project_size": 92237, "billable_hours_per_employee": 140, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 7041909, "net_revenue": 5815295, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 7083 }, { "average_project_size": 50330, "billable_hours_per_employee": 116, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 7729993, "net_revenue": 6018901, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 7331 }, { "average_project_size": 124569, "billable_hours_per_employee": 80, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 7480390, "net_revenue": 6229636, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 7588 } ], "balance_sheet": [ { "assets": 5846100, "current_assets": 2294287, "current_liabilities": 1549319, "equity": 4572872, "fixed_assets": 3551813, "liabilities": 2601968, "long_term_liabilities": 1052649, "quarter": 1 }, { "assets": 6037895, "current_assets": 2958718, "current_liabilities": 1194269, "equity": 4716386, "fixed_assets": 3079177, "liabilities": 2634237, "long_term_liabilities": 1439968, "quarter": 2 }, { "assets": 6235982, "current_assets": 2760697, "current_liabilities": 1182926, "equity": 4885568, "fixed_assets": 3475285, "liabilities": 2666907, "long_term_liabilities": 1483981, "quarter": 3 }, { "assets": 6440568, "current_assets": 1941042, "current_liabilities": 1369991, "equity": 5046772, "fixed_assets": 4499526, "liabilities": 2699982, "long_term_liabilities": 1329991, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53373, "financing_cash_flow": -64795, "investing_cash_flow": -164175, "net_cash_flow": 1350957, "operating_cash_flow": 1577661, "quarter": 1 }, { "change_in_working_capital": -77164, "financing_cash_flow": -7579, "investing_cash_flow": -235856, "net_cash_flow": 1343595, "operating_cash_flow": 1672161, "quarter": 2 }, { "change_in_working_capital": 74821, "financing_cash_flow": 152067, "investing_cash_flow": -207049, "net_cash_flow": 987799, "operating_cash_flow": 1544638, "quarter": 3 }, { "change_in_working_capital": -24603, "financing_cash_flow": -129437, "investing_cash_flow": -120074, "net_cash_flow": 1369580, "operating_cash_flow": 1664289, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9610812336429414, "current_ratio": 1.4808357736528113, "debt_to_equity_ratio": 0.5690008379854061, "profit_margin": 0.23649048504630266, "quarter": 1, "return_on_assets": 0.22728656711311815, "return_on_equity": 0.2905701274822475 }, { "asset_turnover_ratio": 0.9631328467951165, "current_ratio": 2.4774301267134957, "debt_to_equity_ratio": 0.5585287124505924, "profit_margin": 0.22573712941475885, "quarter": 2, "return_on_assets": 0.2174148440805943, "return_on_equity": 0.2783334527750697 }, { "asset_turnover_ratio": 0.9651889630213814, "current_ratio": 2.333786728840181, "debt_to_equity_ratio": 0.5458745022073176, "profit_margin": 0.21872647514886853, "quarter": 3, "return_on_assets": 0.21111237973425837, "return_on_equity": 0.2694656997917131 }, { "asset_turnover_ratio": 0.9672494724067815, "current_ratio": 1.416828285733264, "debt_to_equity_ratio": 0.5349918720322614, "profit_margin": 0.2096729247102078, "quarter": 4, "return_on_assets": 0.2028060258039353, "return_on_equity": 0.2588161303898809 } ], "income_statement": [ { "depreciation": 248921, "expenses": 3953636, "income_tax": 336201, "marketing_expense": 658588, "net_income": 1664941, "net_profit": 1328740, "operational_expense": 2764552, "product_revenue": 1673341, "quarter": 1, "rd_expense": 661501, "revenue": 5618577, "salaries_expense": 1414895, "service_revenue": 3945236 }, { "depreciation": 359433, "expenses": 4100804, "income_tax": 401763, "marketing_expense": 776174, "net_income": 1714491, "net_profit": 1312728, "operational_expense": 2195091, "product_revenue": 1354039, "quarter": 2, "rd_expense": 422955, "revenue": 5815295, "salaries_expense": 1879747, "service_revenue": 4461256 }, { "depreciation": 228145, "expenses": 4253450, "income_tax": 448958, "marketing_expense": 552514, "net_income": 1765451, "net_profit": 1316493, "operational_expense": 2479736, "product_revenue": 1592548, "quarter": 3, "rd_expense": 444941, "revenue": 6018901, "salaries_expense": 1977863, "service_revenue": 4426353 }, { "depreciation": 358103, "expenses": 4411778, "income_tax": 511672, "marketing_expense": 644998, "net_income": 1817858, "net_profit": 1306186, "operational_expense": 2911286, "product_revenue": 1508388, "quarter": 4, "rd_expense": 791293, "revenue": 6229636, "salaries_expense": 1562854, "service_revenue": 4721248 } ], "market_conditions": { "gdp_growth": [ 0.012846260631717376, 0.008176842321196691, 0.007874339256565267, 0.0051928733111948734 ], "inflation_rate": [ 0.008576946689478759, 0.01334767603321739, 0.01057836760646923, 0.015309407139612586 ], "interest_rate": [ 0.026601349405697163, 0.02840669181658439, 0.02600897271024912, 0.03289378835625372 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 143396, "billable_hours_per_employee": 81, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 7021365, "net_revenue": 5833158, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 7105 }, { "average_project_size": 67933, "billable_hours_per_employee": 101, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 7436797, "net_revenue": 6043107, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 7361 }, { "average_project_size": 55567, "billable_hours_per_employee": 132, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 7274917, "net_revenue": 6260613, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 7626 }, { "average_project_size": 144527, "billable_hours_per_employee": 131, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 7996790, "net_revenue": 6485947, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 7900 } ], "balance_sheet": [ { "assets": 7709981, "current_assets": 3447922, "current_liabilities": 1761194, "equity": 4843923, "fixed_assets": 4262059, "liabilities": 4032676, "long_term_liabilities": 2271482, "quarter": 1 }, { "assets": 7836030, "current_assets": 3848410, "current_liabilities": 2347447, "equity": 4919466, "fixed_assets": 3987620, "liabilities": 4134956, "long_term_liabilities": 1787509, "quarter": 2 }, { "assets": 7964140, "current_assets": 2542079, "current_liabilities": 2273262, "equity": 5028903, "fixed_assets": 5422061, "liabilities": 4239831, "long_term_liabilities": 1966569, "quarter": 3 }, { "assets": 8094344, "current_assets": 3627471, "current_liabilities": 2530588, "equity": 5081759, "fixed_assets": 4466873, "liabilities": 4347365, "long_term_liabilities": 1816777, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25970, "financing_cash_flow": 71275, "investing_cash_flow": -252667, "net_cash_flow": 1323395, "operating_cash_flow": 1578302, "quarter": 1 }, { "change_in_working_capital": 54225, "financing_cash_flow": -155089, "investing_cash_flow": -163050, "net_cash_flow": 1107438, "operating_cash_flow": 1518383, "quarter": 2 }, { "change_in_working_capital": -81439, "financing_cash_flow": -102096, "investing_cash_flow": -154511, "net_cash_flow": 1115196, "operating_cash_flow": 1576201, "quarter": 3 }, { "change_in_working_capital": -89308, "financing_cash_flow": -180655, "investing_cash_flow": -384134, "net_cash_flow": 1413085, "operating_cash_flow": 1727941, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7565722924609023, "current_ratio": 1.9577184569104824, "debt_to_equity_ratio": 0.8325227300268812, "profit_margin": 0.1999976685013504, "quarter": 1, "return_on_assets": 0.15131269454490226, "return_on_equity": 0.24084156581349456 }, { "asset_turnover_ratio": 0.7711949801111022, "current_ratio": 1.6394022953446872, "debt_to_equity_ratio": 0.840529439577385, "profit_margin": 0.20161681730937414, "quarter": 2, "return_on_assets": 0.1554858774149665, "return_on_equity": 0.24766753139466763 }, { "asset_turnover_ratio": 0.786100319682979, "current_ratio": 1.1182516577499646, "debt_to_equity_ratio": 0.8430926188077201, "profit_margin": 0.2083811920653776, "quarter": 3, "return_on_assets": 0.1638085216985136, "return_on_equity": 0.25941920136459184 }, { "asset_turnover_ratio": 0.8012937181814858, "current_ratio": 1.433449854342153, "debt_to_equity_ratio": 0.8554842919548132, "profit_margin": 0.20579569953315993, "quarter": 4, "return_on_assets": 0.16490280126468557, "return_on_equity": 0.2626610195406748 } ], "income_statement": [ { "depreciation": 411684, "expenses": 4223459, "income_tax": 443081, "marketing_expense": 625911, "net_income": 1609699, "net_profit": 1166618, "operational_expense": 2901303, "product_revenue": 1381574, "quarter": 1, "rd_expense": 755697, "revenue": 5833158, "salaries_expense": 1288294, "service_revenue": 4451584 }, { "depreciation": 299991, "expenses": 4376490, "income_tax": 448225, "marketing_expense": 853974, "net_income": 1666617, "net_profit": 1218392, "operational_expense": 2247199, "product_revenue": 1625524, "quarter": 2, "rd_expense": 498777, "revenue": 6043107, "salaries_expense": 1316955, "service_revenue": 4417583 }, { "depreciation": 271607, "expenses": 4535067, "income_tax": 420952, "marketing_expense": 524166, "net_income": 1725546, "net_profit": 1304594, "operational_expense": 2523845, "product_revenue": 1778951, "quarter": 3, "rd_expense": 856488, "revenue": 6260613, "salaries_expense": 1858549, "service_revenue": 4481662 }, { "depreciation": 393161, "expenses": 4699389, "income_tax": 451778, "marketing_expense": 800474, "net_income": 1786558, "net_profit": 1334780, "operational_expense": 3217850, "product_revenue": 2505213, "quarter": 4, "rd_expense": 601441, "revenue": 6485947, "salaries_expense": 2065274, "service_revenue": 3980734 } ], "market_conditions": { "gdp_growth": [ 0.017124913413654415, 0.020019668749518358, 0.021743075411007055, 0.024874461958573527 ], "inflation_rate": [ 0.014516442786889544, 0.011413534549009575, 0.013515304089976636, 0.011067461929973807 ], "interest_rate": [ 0.03204462557650174, 0.030979784102687837, 0.030880273123243224, 0.0327437671670934 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 199443, "billable_hours_per_employee": 130, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 7771630, "net_revenue": 6551852, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 7980 }, { "average_project_size": 113163, "billable_hours_per_employee": 100, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 7876848, "net_revenue": 6715289, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 8179 }, { "average_project_size": 131444, "billable_hours_per_employee": 155, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 8418671, "net_revenue": 6882804, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 8383 }, { "average_project_size": 55119, "billable_hours_per_employee": 130, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 8628560, "net_revenue": 7054498, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 8593 } ], "balance_sheet": [ { "assets": 8686633, "current_assets": 2985122, "current_liabilities": 1702506, "equity": 6748959, "fixed_assets": 5701511, "liabilities": 3555755, "long_term_liabilities": 1853249, "quarter": 1 }, { "assets": 8909158, "current_assets": 3799520, "current_liabilities": 1534618, "equity": 6858760, "fixed_assets": 5109638, "liabilities": 3621410, "long_term_liabilities": 2086792, "quarter": 2 }, { "assets": 9137385, "current_assets": 4199636, "current_liabilities": 2065124, "equity": 7140045, "fixed_assets": 4937749, "liabilities": 3688278, "long_term_liabilities": 1623154, "quarter": 3 }, { "assets": 9371457, "current_assets": 4661008, "current_liabilities": 1565386, "equity": 7270162, "fixed_assets": 4710449, "liabilities": 3756381, "long_term_liabilities": 2190995, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67883, "financing_cash_flow": -42511, "investing_cash_flow": -332388, "net_cash_flow": 1947725, "operating_cash_flow": 1956555, "quarter": 1 }, { "change_in_working_capital": 36981, "financing_cash_flow": -171674, "investing_cash_flow": -423183, "net_cash_flow": 1493455, "operating_cash_flow": 1822562, "quarter": 2 }, { "change_in_working_capital": 5982, "financing_cash_flow": 152437, "investing_cash_flow": -292562, "net_cash_flow": 1584348, "operating_cash_flow": 2077770, "quarter": 3 }, { "change_in_working_capital": -44465, "financing_cash_flow": 54680, "investing_cash_flow": -366285, "net_cash_flow": 1775714, "operating_cash_flow": 1895732, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7542452869828851, "current_ratio": 1.7533694448066557, "debt_to_equity_ratio": 0.5268597720033563, "profit_margin": 0.24696543816923824, "quarter": 1, "return_on_assets": 0.18627251778681106, "return_on_equity": 0.23975267889462656 }, { "asset_turnover_ratio": 0.7537512523630179, "current_ratio": 2.4758734747018476, "debt_to_equity_ratio": 0.527997772192058, "profit_margin": 0.23394555319957192, "quarter": 2, "return_on_assets": 0.17633675370893637, "return_on_equity": 0.22905189859391495 }, { "asset_turnover_ratio": 0.7532575238977016, "current_ratio": 2.033599919423725, "debt_to_equity_ratio": 0.5165622905737989, "profit_margin": 0.24567574494348524, "quarter": 3, "return_on_assets": 0.18505710331785297, "return_on_equity": 0.23682455782841705 }, { "asset_turnover_ratio": 0.7527642713400915, "current_ratio": 2.977545474406951, "debt_to_equity_ratio": 0.5166846350879114, "profit_margin": 0.23461428438990273, "quarter": 4, "return_on_assets": 0.17660925083474213, "return_on_equity": 0.2276546244774188 } ], "income_statement": [ { "depreciation": 338474, "expenses": 4508933, "income_tax": 424838, "marketing_expense": 894419, "net_income": 2042919, "net_profit": 1618081, "operational_expense": 2873202, "product_revenue": 2485118, "quarter": 1, "rd_expense": 897795, "revenue": 6551852, "salaries_expense": 2115385, "service_revenue": 4066734 }, { "depreciation": 251550, "expenses": 4595019, "income_tax": 549258, "marketing_expense": 806585, "net_income": 2120270, "net_profit": 1571012, "operational_expense": 3080562, "product_revenue": 1474993, "quarter": 2, "rd_expense": 796179, "revenue": 6715289, "salaries_expense": 1789298, "service_revenue": 5240296 }, { "depreciation": 386832, "expenses": 4682748, "income_tax": 509118, "marketing_expense": 675181, "net_income": 2200056, "net_profit": 1690938, "operational_expense": 3238951, "product_revenue": 2668661, "quarter": 3, "rd_expense": 512411, "revenue": 6882804, "salaries_expense": 1801485, "service_revenue": 4214143 }, { "depreciation": 240646, "expenses": 4772153, "income_tax": 627259, "marketing_expense": 712435, "net_income": 2282345, "net_profit": 1655086, "operational_expense": 3187356, "product_revenue": 2337951, "quarter": 4, "rd_expense": 939094, "revenue": 7054498, "salaries_expense": 2268637, "service_revenue": 4716547 } ], "market_conditions": { "gdp_growth": [ 0.020632035027771743, 0.028118260229403558, 0.02171482305459972, 0.029607760989575994 ], "inflation_rate": [ 0.016871489757600482, 0.02031012995132929, 0.022992024718465596, 0.023404452031239167 ], "interest_rate": [ 0.033966815331504495, 0.04084459242390574, 0.03411244254473413, 0.032789783393971456 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 111036, "billable_hours_per_employee": 154, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 8490563, "net_revenue": 7681284, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 9356 }, { "average_project_size": 167627, "billable_hours_per_employee": 84, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 9101284, "net_revenue": 7890222, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 9611 }, { "average_project_size": 191117, "billable_hours_per_employee": 96, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 10022456, "net_revenue": 8104844, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 9872 }, { "average_project_size": 138457, "billable_hours_per_employee": 125, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 10369019, "net_revenue": 8325304, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 10140 } ], "balance_sheet": [ { "assets": 11079082, "current_assets": 3827618, "current_liabilities": 2128980, "equity": 7684839, "fixed_assets": 7251464, "liabilities": 5219977, "long_term_liabilities": 3090997, "quarter": 1 }, { "assets": 11393934, "current_assets": 4163692, "current_liabilities": 2843960, "equity": 7939288, "fixed_assets": 7230242, "liabilities": 5322355, "long_term_liabilities": 2478395, "quarter": 2 }, { "assets": 11717733, "current_assets": 5520870, "current_liabilities": 2181373, "equity": 8321937, "fixed_assets": 6196863, "liabilities": 5426741, "long_term_liabilities": 3245368, "quarter": 3 }, { "assets": 12050735, "current_assets": 4786294, "current_liabilities": 2567922, "equity": 8649250, "fixed_assets": 7264441, "liabilities": 5533173, "long_term_liabilities": 2965251, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41213, "financing_cash_flow": 105412, "investing_cash_flow": -205343, "net_cash_flow": 1834352, "operating_cash_flow": 2121072, "quarter": 1 }, { "change_in_working_capital": -99331, "financing_cash_flow": 103370, "investing_cash_flow": -125949, "net_cash_flow": 1740305, "operating_cash_flow": 2158717, "quarter": 2 }, { "change_in_working_capital": -22929, "financing_cash_flow": 78890, "investing_cash_flow": -379645, "net_cash_flow": 2060150, "operating_cash_flow": 2481866, "quarter": 3 }, { "change_in_working_capital": 91933, "financing_cash_flow": 62116, "investing_cash_flow": -364236, "net_cash_flow": 2158885, "operating_cash_flow": 2653055, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6933141211519149, "current_ratio": 1.7978647051639753, "debt_to_equity_ratio": 0.6792565205334816, "profit_margin": 0.23768604311466676, "quarter": 1, "return_on_assets": 0.16479109009212134, "return_on_equity": 0.2375760897528237 }, { "asset_turnover_ratio": 0.6924932161271077, "current_ratio": 1.4640473143082182, "debt_to_equity_ratio": 0.6703819032638695, "profit_margin": 0.2367118441027388, "quarter": 2, "return_on_assets": 0.1639213462180841, "return_on_equity": 0.23524892912311532 }, { "asset_turnover_ratio": 0.6916733808493503, "current_ratio": 2.5309151621478767, "debt_to_equity_ratio": 0.6521007068426498, "profit_margin": 0.25058409514112795, "quarter": 3, "return_on_assets": 0.17332234827333923, "return_on_equity": 0.24404714911924952 }, { "asset_turnover_ratio": 0.6908544582550359, "current_ratio": 1.8638782642151903, "debt_to_equity_ratio": 0.6397286469925137, "profit_margin": 0.2560492685912731, "quarter": 4, "return_on_assets": 0.17689277873922213, "return_on_equity": 0.246459288377605 } ], "income_statement": [ { "depreciation": 295338, "expenses": 5159248, "income_tax": 696302, "marketing_expense": 940523, "net_income": 2522036, "net_profit": 1825734, "operational_expense": 3572946, "product_revenue": 2134196, "quarter": 1, "rd_expense": 860741, "revenue": 7681284, "salaries_expense": 1700115, "service_revenue": 5547088 }, { "depreciation": 291008, "expenses": 5287622, "income_tax": 734891, "marketing_expense": 729511, "net_income": 2602600, "net_profit": 1867709, "operational_expense": 3121800, "product_revenue": 1701940, "quarter": 2, "rd_expense": 631410, "revenue": 7890222, "salaries_expense": 2044350, "service_revenue": 6188282 }, { "depreciation": 450921, "expenses": 5419191, "income_tax": 654708, "marketing_expense": 849005, "net_income": 2685653, "net_profit": 2030945, "operational_expense": 2939114, "product_revenue": 1647550, "quarter": 3, "rd_expense": 966519, "revenue": 8104844, "salaries_expense": 2648868, "service_revenue": 6457294 }, { "depreciation": 521367, "expenses": 5554033, "income_tax": 639583, "marketing_expense": 1092257, "net_income": 2771271, "net_profit": 2131688, "operational_expense": 3367764, "product_revenue": 3117012, "quarter": 4, "rd_expense": 855633, "revenue": 8325304, "salaries_expense": 1824508, "service_revenue": 5208292 } ], "market_conditions": { "gdp_growth": [ 0.023219133608552368, 0.008280888997817412, 0.008173638194996412, 0.008195681515808222 ], "inflation_rate": [ 0.010414838209206134, 0.011263936917589156, 0.01446352796062068, 0.014544585488807778 ], "interest_rate": [ 0.034087546542587034, 0.02955060074373953, 0.02879068894814765, 0.031572336872768426 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2003, "industry": "Advertising", "location": "North Shawnbury", "name": "Robinson-Finley", "num_employees": 952, "region": "North America", "revenue_size": "Large", "website": "www.robinson-finley.com" }

[ { "advertising_kpis": [ { "average_project_size": 108868, "billable_hours_per_employee": 132, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 102707268, "net_revenue": 91522629, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 96137 }, { "average_project_size": 75153, "billable_hours_per_employee": 81, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 105762338, "net_revenue": 91264850, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 95866 }, { "average_project_size": 66764, "billable_hours_per_employee": 149, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 100514670, "net_revenue": 91007798, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 95596 }, { "average_project_size": 133413, "billable_hours_per_employee": 157, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 111600163, "net_revenue": 90751470, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 95327 } ], "balance_sheet": [ { "assets": 95848335, "current_assets": 39639681, "current_liabilities": 18664459, "equity": 80145672, "fixed_assets": 56208654, "liabilities": 39441909, "long_term_liabilities": 20777450, "quarter": 1 }, { "assets": 98431363, "current_assets": 46695472, "current_liabilities": 22239452, "equity": 83928851, "fixed_assets": 51735891, "liabilities": 39911593, "long_term_liabilities": 17672141, "quarter": 2 }, { "assets": 101084002, "current_assets": 38353270, "current_liabilities": 21203487, "equity": 83730924, "fixed_assets": 62730732, "liabilities": 40386871, "long_term_liabilities": 19183384, "quarter": 3 }, { "assets": 103808127, "current_assets": 47626954, "current_liabilities": 18734441, "equity": 87133167, "fixed_assets": 56181173, "liabilities": 40867808, "long_term_liabilities": 22133367, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11653, "financing_cash_flow": -161361, "investing_cash_flow": -104138, "net_cash_flow": 28970509, "operating_cash_flow": 29529759, "quarter": 1 }, { "change_in_working_capital": -53376, "financing_cash_flow": -143533, "investing_cash_flow": -175375, "net_cash_flow": 28040070, "operating_cash_flow": 28472963, "quarter": 2 }, { "change_in_working_capital": 71198, "financing_cash_flow": 123782, "investing_cash_flow": -483973, "net_cash_flow": 27806359, "operating_cash_flow": 28319166, "quarter": 3 }, { "change_in_working_capital": 89144, "financing_cash_flow": -52095, "investing_cash_flow": -149056, "net_cash_flow": 28391180, "operating_cash_flow": 28548212, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9548692629871974, "current_ratio": 2.1238055172132233, "debt_to_equity_ratio": 0.4921277470853323, "profit_margin": 0.25938116353716195, "quarter": 1, "return_on_assets": 0.24767510045949154, "return_on_equity": 0.296201222194506 }, { "asset_turnover_ratio": 0.9271927891519698, "current_ratio": 2.099668283193309, "debt_to_equity_ratio": 0.47554080062409054, "profit_margin": 0.2784103737638313, "quarter": 2, "return_on_assets": 0.25814009097892915, "return_on_equity": 0.30274548855673006 }, { "asset_turnover_ratio": 0.9003185093522514, "current_ratio": 1.8088189928383005, "debt_to_equity_ratio": 0.48234115988018955, "profit_margin": 0.25309691593680794, "quarter": 3, "return_on_assets": 0.22786783807787903, "return_on_equity": 0.2750930229791803 }, { "asset_turnover_ratio": 0.8742231713707733, "current_ratio": 2.542213776221025, "debt_to_equity_ratio": 0.46902700093524663, "profit_margin": 0.2665835385366209, "quarter": 4, "return_on_assets": 0.23305350649472753, "return_on_equity": 0.2776537205401934 } ], "income_statement": [ { "depreciation": 5790513, "expenses": 58536942, "income_tax": 9246441, "marketing_expense": 9621505, "net_income": 32985687, "net_profit": 23739246, "operational_expense": 32413378, "product_revenue": 21768508, "quarter": 1, "rd_expense": 11526510, "revenue": 91522629, "salaries_expense": 19367895, "service_revenue": 69754121 }, { "depreciation": 3063882, "expenses": 58749404, "income_tax": 7106365, "marketing_expense": 9251486, "net_income": 32515446, "net_profit": 25409081, "operational_expense": 40015149, "product_revenue": 20948845, "quarter": 2, "rd_expense": 7660385, "revenue": 91264850, "salaries_expense": 26987974, "service_revenue": 70316005 }, { "depreciation": 5285373, "expenses": 58962638, "income_tax": 9011367, "marketing_expense": 9172967, "net_income": 32045160, "net_profit": 23033793, "operational_expense": 37975908, "product_revenue": 21395071, "quarter": 3, "rd_expense": 7142509, "revenue": 91007798, "salaries_expense": 26211632, "service_revenue": 69612727 }, { "depreciation": 4355364, "expenses": 59176646, "income_tax": 7381976, "marketing_expense": 6763750, "net_income": 31574824, "net_profit": 24192848, "operational_expense": 36445146, "product_revenue": 23453151, "quarter": 4, "rd_expense": 11132199, "revenue": 90751470, "salaries_expense": 25648575, "service_revenue": 67298319 } ], "market_conditions": { "gdp_growth": [ 0.04776674867996717, 0.05002734651195219, 0.05154777703261886, 0.050730248054338234 ], "inflation_rate": [ 0.005883619189856011, 0.005765680349810601, 0.007046975066779969, 0.004782919763031294 ], "interest_rate": [ 0.023829154663481546, 0.015371326159543945, 0.02156207861770376, 0.016276048908233837 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 99488, "billable_hours_per_employee": 109, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 79079446, "net_revenue": 68274833, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 71717 }, { "average_project_size": 123917, "billable_hours_per_employee": 104, "client_concentration": 0.26, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 75402623, "net_revenue": 66655079, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 70016 }, { "average_project_size": 69925, "billable_hours_per_employee": 80, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 80265431, "net_revenue": 65073753, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 68355 }, { "average_project_size": 52138, "billable_hours_per_employee": 106, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 73237479, "net_revenue": 63529942, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 66733 } ], "balance_sheet": [ { "assets": 92701080, "current_assets": 29642203, "current_liabilities": 24251901, "equity": 57031566, "fixed_assets": 63058877, "liabilities": 47109839, "long_term_liabilities": 22857938, "quarter": 1 }, { "assets": 94548031, "current_assets": 31050128, "current_liabilities": 24162355, "equity": 56691697, "fixed_assets": 63497903, "liabilities": 48036154, "long_term_liabilities": 23873799, "quarter": 2 }, { "assets": 96431780, "current_assets": 31995952, "current_liabilities": 23044797, "equity": 56356490, "fixed_assets": 64435828, "liabilities": 48980683, "long_term_liabilities": 25935886, "quarter": 3 }, { "assets": 98353061, "current_assets": 47155244, "current_liabilities": 21844410, "equity": 57210610, "fixed_assets": 51197817, "liabilities": 49943784, "long_term_liabilities": 28099374, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68340, "financing_cash_flow": -146464, "investing_cash_flow": -224960, "net_cash_flow": 13861070, "operating_cash_flow": 14276085, "quarter": 1 }, { "change_in_working_capital": -12208, "financing_cash_flow": 149714, "investing_cash_flow": -481984, "net_cash_flow": 14705814, "operating_cash_flow": 15286521, "quarter": 2 }, { "change_in_working_capital": 26450, "financing_cash_flow": -192762, "investing_cash_flow": -208870, "net_cash_flow": 11996562, "operating_cash_flow": 12475034, "quarter": 3 }, { "change_in_working_capital": 45895, "financing_cash_flow": 20644, "investing_cash_flow": -225255, "net_cash_flow": 12219748, "operating_cash_flow": 12376217, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7365052597013972, "current_ratio": 1.222263071253672, "debt_to_equity_ratio": 0.8260309562602577, "profit_margin": 0.16756284120094442, "quarter": 1, "return_on_assets": 0.12341091387500555, "return_on_equity": 0.20059636798330244 }, { "asset_turnover_ratio": 0.7049864317110951, "current_ratio": 1.28506215557217, "debt_to_equity_ratio": 0.8473225629495621, "profit_margin": 0.15272384569523953, "quarter": 2, "return_on_assets": 0.1076682390138828, "return_on_equity": 0.1795645665713623 }, { "asset_turnover_ratio": 0.6748164661069204, "current_ratio": 1.3884241202037926, "debt_to_equity_ratio": 0.8691223140404947, "profit_margin": 0.13685076685219, "quarter": 3, "return_on_assets": 0.09234915087121694, "return_on_equity": 0.15801894333731573 }, { "asset_turnover_ratio": 0.6459376185556645, "current_ratio": 2.15868700505072, "debt_to_equity_ratio": 0.8729811480772535, "profit_margin": 0.13853834464385312, "quarter": 4, "return_on_assets": 0.08948712841789438, "return_on_equity": 0.15384092216461248 } ], "income_statement": [ { "depreciation": 2835760, "expenses": 53921925, "income_tax": 2912583, "marketing_expense": 8860523, "net_income": 14352908, "net_profit": 11440325, "operational_expense": 35415225, "product_revenue": 19311228, "quarter": 1, "rd_expense": 6194641, "revenue": 68274833, "salaries_expense": 16707662, "service_revenue": 48963605 }, { "depreciation": 5106701, "expenses": 53193600, "income_tax": 3281659, "marketing_expense": 10382320, "net_income": 13461479, "net_profit": 10179820, "operational_expense": 35828567, "product_revenue": 24561899, "quarter": 2, "rd_expense": 8130923, "revenue": 66655079, "salaries_expense": 21315725, "service_revenue": 42093180 }, { "depreciation": 3569641, "expenses": 52475113, "income_tax": 3693247, "marketing_expense": 5656179, "net_income": 12598640, "net_profit": 8905393, "operational_expense": 31305936, "product_revenue": 21960431, "quarter": 3, "rd_expense": 9458415, "revenue": 65073753, "salaries_expense": 24694441, "service_revenue": 43113322 }, { "depreciation": 3574884, "expenses": 51766331, "income_tax": 2962278, "marketing_expense": 10111911, "net_income": 11763611, "net_profit": 8801333, "operational_expense": 30944750, "product_revenue": 12804837, "quarter": 4, "rd_expense": 6251394, "revenue": 63529942, "salaries_expense": 15763597, "service_revenue": 50725105 } ], "market_conditions": { "gdp_growth": [ 0.05819201317975432, 0.0625785524035389, 0.06039481228272303, 0.06099171207428988 ], "inflation_rate": [ 0.0017192864797540338, 0.008513182987262231, 0.0030454406882721705, 0.0033349436527306915 ], "interest_rate": [ 0.016820887518787353, 0.019451495346732448, 0.011147139354288509, 0.014258060513421553 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 64072, "billable_hours_per_employee": 141, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 85619595, "net_revenue": 68581410, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 72039 }, { "average_project_size": 140225, "billable_hours_per_employee": 155, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 84946400, "net_revenue": 68846277, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 72318 }, { "average_project_size": 120637, "billable_hours_per_employee": 110, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 82955032, "net_revenue": 69112166, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 72597 }, { "average_project_size": 53721, "billable_hours_per_employee": 125, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 86765927, "net_revenue": 69379083, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 72877 } ], "balance_sheet": [ { "assets": 76744163, "current_assets": 34352557, "current_liabilities": 24078792, "equity": 56618190, "fixed_assets": 42391606, "liabilities": 40825001, "long_term_liabilities": 16746209, "quarter": 1 }, { "assets": 78694125, "current_assets": 26693575, "current_liabilities": 20239751, "equity": 58736108, "fixed_assets": 52000550, "liabilities": 41390177, "long_term_liabilities": 21150426, "quarter": 2 }, { "assets": 80693633, "current_assets": 30063510, "current_liabilities": 21816699, "equity": 58537822, "fixed_assets": 50630123, "liabilities": 41963177, "long_term_liabilities": 20146478, "quarter": 3 }, { "assets": 82743945, "current_assets": 35849621, "current_liabilities": 21103416, "equity": 60874400, "fixed_assets": 46894324, "liabilities": 42544110, "long_term_liabilities": 21440694, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63680, "financing_cash_flow": 134283, "investing_cash_flow": -213600, "net_cash_flow": 23052234, "operating_cash_flow": 23362395, "quarter": 1 }, { "change_in_working_capital": 31687, "financing_cash_flow": -40365, "investing_cash_flow": -458780, "net_cash_flow": 23747842, "operating_cash_flow": 24239510, "quarter": 2 }, { "change_in_working_capital": -60061, "financing_cash_flow": 182662, "investing_cash_flow": -202889, "net_cash_flow": 22732795, "operating_cash_flow": 22954465, "quarter": 3 }, { "change_in_working_capital": -21631, "financing_cash_flow": 170506, "investing_cash_flow": -218836, "net_cash_flow": 23752785, "operating_cash_flow": 24284021, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8936368229073005, "current_ratio": 1.4266727749465173, "debt_to_equity_ratio": 0.7210580380616194, "profit_margin": 0.3018168917786905, "quarter": 1, "return_on_assets": 0.26971468826886547, "return_on_equity": 0.36558971595524337 }, { "asset_turnover_ratio": 0.8748591715074029, "current_ratio": 1.318868744976161, "debt_to_equity_ratio": 0.7046802794628476, "profit_margin": 0.3113045604484902, "quarter": 2, "return_on_assets": 0.27234764984044235, "return_on_equity": 0.3648890049030828 }, { "asset_turnover_ratio": 0.8564760741408185, "current_ratio": 1.3780045276327093, "debt_to_equity_ratio": 0.7168557962405913, "profit_margin": 0.28659738431580917, "quarter": 3, "return_on_assets": 0.24546380257783162, "return_on_equity": 0.3383686875128357 }, { "asset_turnover_ratio": 0.8384792748279043, "current_ratio": 1.6987591487558222, "debt_to_equity_ratio": 0.69888343868687, "profit_margin": 0.2979942095804293, "quarter": 4, "return_on_assets": 0.2498619687519129, "return_on_equity": 0.33962659180213683 } ], "income_statement": [ { "depreciation": 2663367, "expenses": 41841359, "income_tax": 6041023, "marketing_expense": 7286430, "net_income": 26740051, "net_profit": 20699028, "operational_expense": 24537544, "product_revenue": 15261399, "quarter": 1, "rd_expense": 5562619, "revenue": 68581410, "salaries_expense": 15961951, "service_revenue": 53320011 }, { "depreciation": 2807350, "expenses": 41846156, "income_tax": 5567961, "marketing_expense": 4339338, "net_income": 27000121, "net_profit": 21432160, "operational_expense": 23309983, "product_revenue": 24227627, "quarter": 2, "rd_expense": 6079905, "revenue": 68846277, "salaries_expense": 19388206, "service_revenue": 44618650 }, { "depreciation": 3147099, "expenses": 41850954, "income_tax": 7453846, "marketing_expense": 6206693, "net_income": 27261212, "net_profit": 19807366, "operational_expense": 22938102, "product_revenue": 15326465, "quarter": 3, "rd_expense": 6227302, "revenue": 69112166, "salaries_expense": 19419870, "service_revenue": 53785701 }, { "depreciation": 3609456, "expenses": 41855752, "income_tax": 6848766, "marketing_expense": 4605306, "net_income": 27523331, "net_profit": 20674565, "operational_expense": 26398714, "product_revenue": 17408388, "quarter": 4, "rd_expense": 7117531, "revenue": 69379083, "salaries_expense": 12790641, "service_revenue": 51970695 } ], "market_conditions": { "gdp_growth": [ 0.04254098242715735, 0.030293924328313643, 0.03125197186677761, 0.03724435804491607 ], "inflation_rate": [ 0.008505665901324332, 0.011969422920123641, 0.007101496031177364, 0.004922825035616608 ], "interest_rate": [ 0.012337188362675106, 0.009506635832956883, 0.008693648644088978, 0.010387971883684826 ], "year": 2005 }, "random_event": { "description": "Robinson-Finley Data Privacy Regulation Impact in 2005", "impact": 0.09, "type": "Data Privacy Regulation Impact" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 112312, "billable_hours_per_employee": 90, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 40651785, "net_revenue": 33874820, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 35583 }, { "average_project_size": 152042, "billable_hours_per_employee": 117, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 41823936, "net_revenue": 34284002, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 36013 }, { "average_project_size": 187379, "billable_hours_per_employee": 145, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 40872063, "net_revenue": 34698127, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 36448 }, { "average_project_size": 193463, "billable_hours_per_employee": 153, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 45404869, "net_revenue": 35117255, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 36888 } ], "balance_sheet": [ { "assets": 38698775, "current_assets": 19009715, "current_liabilities": 10797880, "equity": 25815979, "fixed_assets": 19689060, "liabilities": 22333786, "long_term_liabilities": 11535906, "quarter": 1 }, { "assets": 39428026, "current_assets": 19471236, "current_liabilities": 9265634, "equity": 25871143, "fixed_assets": 19956790, "liabilities": 22736577, "long_term_liabilities": 13470943, "quarter": 2 }, { "assets": 40171019, "current_assets": 14929513, "current_liabilities": 11487819, "equity": 26993177, "fixed_assets": 25241506, "liabilities": 23146633, "long_term_liabilities": 11658814, "quarter": 3 }, { "assets": 40928013, "current_assets": 13772647, "current_liabilities": 13004938, "equity": 27513101, "fixed_assets": 27155366, "liabilities": 23564085, "long_term_liabilities": 10559147, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40664, "financing_cash_flow": 25618, "investing_cash_flow": -183287, "net_cash_flow": 10575483, "operating_cash_flow": 10958914, "quarter": 1 }, { "change_in_working_capital": 48770, "financing_cash_flow": -185745, "investing_cash_flow": -431414, "net_cash_flow": 10578974, "operating_cash_flow": 10890215, "quarter": 2 }, { "change_in_working_capital": 82683, "financing_cash_flow": 165085, "investing_cash_flow": -129738, "net_cash_flow": 11568816, "operating_cash_flow": 12018300, "quarter": 3 }, { "change_in_working_capital": -33375, "financing_cash_flow": 187609, "investing_cash_flow": -428315, "net_cash_flow": 11450318, "operating_cash_flow": 11705576, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8753460542355669, "current_ratio": 1.7605043767850725, "debt_to_equity_ratio": 0.8651148190041524, "profit_margin": 0.278997497256074, "quarter": 1, "return_on_assets": 0.24421935836470277, "return_on_equity": 0.3660907068447801 }, { "asset_turnover_ratio": 0.8695338184062271, "current_ratio": 2.1014467007870157, "debt_to_equity_ratio": 0.8788392921024015, "profit_margin": 0.2677544471033457, "quarter": 2, "return_on_assets": 0.23282154678502037, "return_on_equity": 0.3548236736196773 }, { "asset_turnover_ratio": 0.8637601899020784, "current_ratio": 1.299595075444695, "debt_to_equity_ratio": 0.8574993969772435, "profit_margin": 0.28730055083376693, "quarter": 3, "return_on_assets": 0.24815877834714622, "return_on_equity": 0.3693078069320999 }, { "asset_turnover_ratio": 0.8580249180432972, "current_ratio": 1.0590321153395734, "debt_to_equity_ratio": 0.8564677969233639, "profit_margin": 0.2890081528297129, "quarter": 4, "return_on_assets": 0.24797619664555912, "return_on_equity": 0.3688850995022335 } ], "income_statement": [ { "depreciation": 1507924, "expenses": 21331044, "income_tax": 3092786, "marketing_expense": 3750670, "net_income": 12543776, "net_profit": 9450990, "operational_expense": 12892518, "product_revenue": 11482486, "quarter": 1, "rd_expense": 2197434, "revenue": 33874820, "salaries_expense": 10218711, "service_revenue": 22392334 }, { "depreciation": 1710521, "expenses": 21540160, "income_tax": 3564148, "marketing_expense": 3176171, "net_income": 12743842, "net_profit": 9179694, "operational_expense": 11478088, "product_revenue": 9138043, "quarter": 2, "rd_expense": 2303671, "revenue": 34284002, "salaries_expense": 10285287, "service_revenue": 25145959 }, { "depreciation": 2049509, "expenses": 21751327, "income_tax": 2978009, "marketing_expense": 3763712, "net_income": 12946800, "net_profit": 9968791, "operational_expense": 13224485, "product_revenue": 10362014, "quarter": 3, "rd_expense": 3009193, "revenue": 34698127, "salaries_expense": 7265585, "service_revenue": 24336113 }, { "depreciation": 1556403, "expenses": 21964564, "income_tax": 3003518, "marketing_expense": 2494011, "net_income": 13152691, "net_profit": 10149173, "operational_expense": 11629792, "product_revenue": 7461347, "quarter": 4, "rd_expense": 3174915, "revenue": 35117255, "salaries_expense": 9415838, "service_revenue": 27655908 } ], "market_conditions": { "gdp_growth": [ 0.0426782577450727, 0.05337576998049055, 0.047335454246945796, 0.05087917944337009 ], "inflation_rate": [ 0.0056088821728638, 0.0049419320098846, 0.009622172540596916, 0.005299173812934776 ], "interest_rate": [ 0.016402514301869363, 0.010486864455958969, 0.010157858825212676, 0.00968720533137658 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 86476, "billable_hours_per_employee": 114, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 86069967, "net_revenue": 67949679, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 71376 }, { "average_project_size": 96004, "billable_hours_per_employee": 101, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 82299386, "net_revenue": 68148836, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 71585 }, { "average_project_size": 102634, "billable_hours_per_employee": 120, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 88681842, "net_revenue": 68348578, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 71795 }, { "average_project_size": 90243, "billable_hours_per_employee": 132, "client_concentration": 0.1, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 77335679, "net_revenue": 68548905, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 72005 } ], "balance_sheet": [ { "assets": 77166095, "current_assets": 37018303, "current_liabilities": 17217221, "equity": 56857515, "fixed_assets": 40147792, "liabilities": 32246024, "long_term_liabilities": 15028803, "quarter": 1 }, { "assets": 79156508, "current_assets": 32699307, "current_liabilities": 17592735, "equity": 58470124, "fixed_assets": 46457201, "liabilities": 32693332, "long_term_liabilities": 15100597, "quarter": 2 }, { "assets": 81198261, "current_assets": 34484421, "current_liabilities": 19603849, "equity": 59727847, "fixed_assets": 46713840, "liabilities": 33146846, "long_term_liabilities": 13542997, "quarter": 3 }, { "assets": 83292679, "current_assets": 26015177, "current_liabilities": 16225982, "equity": 60830608, "fixed_assets": 57277502, "liabilities": 33606650, "long_term_liabilities": 17380668, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31532, "financing_cash_flow": -23636, "investing_cash_flow": -155374, "net_cash_flow": 14309568, "operating_cash_flow": 14578944, "quarter": 1 }, { "change_in_working_capital": -9650, "financing_cash_flow": -97142, "investing_cash_flow": -246684, "net_cash_flow": 14883643, "operating_cash_flow": 15071544, "quarter": 2 }, { "change_in_working_capital": 7237, "financing_cash_flow": -138261, "investing_cash_flow": -425673, "net_cash_flow": 14332974, "operating_cash_flow": 14445174, "quarter": 3 }, { "change_in_working_capital": 37086, "financing_cash_flow": -160704, "investing_cash_flow": -279495, "net_cash_flow": 14269620, "operating_cash_flow": 14386230, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8805639186484686, "current_ratio": 2.1500742192947397, "debt_to_equity_ratio": 0.5671374135855216, "profit_margin": 0.17568065332582367, "quarter": 1, "return_on_assets": 0.1546980445233104, "return_on_equity": 0.2099536710318768 }, { "asset_turnover_ratio": 0.8609378776537236, "current_ratio": 1.8586824049813744, "debt_to_equity_ratio": 0.559145932373942, "profit_margin": 0.17618713252857318, "quarter": 2, "return_on_assets": 0.15168617594904515, "return_on_equity": 0.20535184772312096 }, { "asset_turnover_ratio": 0.8417492832759066, "current_ratio": 1.7590637940539127, "debt_to_equity_ratio": 0.5549646884140994, "profit_margin": 0.1708365022605152, "quarter": 3, "return_on_assets": 0.1438015033351515, "return_on_equity": 0.1954939376937528 }, { "asset_turnover_ratio": 0.8229883565157029, "current_ratio": 1.6033037014339102, "debt_to_equity_ratio": 0.552462832526678, "profit_margin": 0.16257851237740414, "quarter": 4, "return_on_assets": 0.1338002227062477, "return_on_equity": 0.1832067665672518 } ], "income_statement": [ { "depreciation": 2641500, "expenses": 51765191, "income_tax": 4247044, "marketing_expense": 7344527, "net_income": 16184488, "net_profit": 11937444, "operational_expense": 26374128, "product_revenue": 16865919, "quarter": 1, "rd_expense": 8292773, "revenue": 67949679, "salaries_expense": 21411073, "service_revenue": 51083760 }, { "depreciation": 3064596, "expenses": 52342488, "income_tax": 3799400, "marketing_expense": 8442535, "net_income": 15806348, "net_profit": 12006948, "operational_expense": 32634115, "product_revenue": 26596013, "quarter": 2, "rd_expense": 5311683, "revenue": 68148836, "salaries_expense": 21307880, "service_revenue": 41552823 }, { "depreciation": 2768742, "expenses": 52926223, "income_tax": 3745923, "marketing_expense": 8429356, "net_income": 15422355, "net_profit": 11676432, "operational_expense": 31636070, "product_revenue": 17015586, "quarter": 3, "rd_expense": 9419841, "revenue": 68348578, "salaries_expense": 22355123, "service_revenue": 51332992 }, { "depreciation": 3241651, "expenses": 53516469, "income_tax": 3887857, "marketing_expense": 10464027, "net_income": 15032436, "net_profit": 11144579, "operational_expense": 35055182, "product_revenue": 24877733, "quarter": 4, "rd_expense": 8259428, "revenue": 68548905, "salaries_expense": 24824471, "service_revenue": 43671172 } ], "market_conditions": { "gdp_growth": [ 0.05312932304421925, 0.05329491607234461, 0.06669168885532145, 0.061494458148248346 ], "inflation_rate": [ 0.005558695937249034, 0.0071419868232691225, 0.007817554735240482, 0.003994838556682015 ], "interest_rate": [ 0.014343228171883778, 0.01605139526133971, 0.009086583719194175, 0.011551753840416162 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 192748, "billable_hours_per_employee": 130, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 78599783, "net_revenue": 63447593, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 66647 }, { "average_project_size": 50606, "billable_hours_per_employee": 94, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 72178788, "net_revenue": 63894923, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 67117 }, { "average_project_size": 196322, "billable_hours_per_employee": 137, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 73359185, "net_revenue": 64345407, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 67590 }, { "average_project_size": 176768, "billable_hours_per_employee": 87, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 84075827, "net_revenue": 64799068, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 68066 } ], "balance_sheet": [ { "assets": 88395057, "current_assets": 30758183, "current_liabilities": 26561356, "equity": 57798996, "fixed_assets": 57636874, "liabilities": 45376651, "long_term_liabilities": 18815295, "quarter": 1 }, { "assets": 91006435, "current_assets": 43631620, "current_liabilities": 20320662, "equity": 60228330, "fixed_assets": 47374815, "liabilities": 46563132, "long_term_liabilities": 26242470, "quarter": 2 }, { "assets": 93694959, "current_assets": 43251486, "current_liabilities": 25659027, "equity": 61656966, "fixed_assets": 50443473, "liabilities": 47780636, "long_term_liabilities": 22121609, "quarter": 3 }, { "assets": 96462908, "current_assets": 29741880, "current_liabilities": 25751074, "equity": 62557877, "fixed_assets": 66721028, "liabilities": 49029974, "long_term_liabilities": 23278900, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68019, "financing_cash_flow": -181801, "investing_cash_flow": -213045, "net_cash_flow": 17823428, "operating_cash_flow": 17897471, "quarter": 1 }, { "change_in_working_capital": -10902, "financing_cash_flow": -188746, "investing_cash_flow": -292070, "net_cash_flow": 19580173, "operating_cash_flow": 19675948, "quarter": 2 }, { "change_in_working_capital": 55187, "financing_cash_flow": -32694, "investing_cash_flow": -489895, "net_cash_flow": 19531693, "operating_cash_flow": 19901640, "quarter": 3 }, { "change_in_working_capital": -99139, "financing_cash_flow": 170077, "investing_cash_flow": -137180, "net_cash_flow": 17344594, "operating_cash_flow": 17684483, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7177730876965213, "current_ratio": 1.1580049979376053, "debt_to_equity_ratio": 0.7850768030641916, "profit_margin": 0.2329574582916014, "quarter": 1, "return_on_assets": 0.1672105941398963, "return_on_equity": 0.2557239921606943 }, { "asset_turnover_ratio": 0.702092363029054, "current_ratio": 2.147155442081562, "debt_to_equity_ratio": 0.7731101294025585, "profit_margin": 0.2470466550214013, "quarter": 2, "return_on_assets": 0.17344956980239915, "return_on_equity": 0.2620864134868093 }, { "asset_turnover_ratio": 0.6867542041402676, "current_ratio": 1.6856245562234298, "debt_to_equity_ratio": 0.7749430291461309, "profit_margin": 0.24465837942403565, "quarter": 3, "return_on_assets": 0.16802017064760122, "return_on_equity": 0.25532626759480836 }, { "asset_turnover_ratio": 0.6717511356800481, "current_ratio": 1.1549762934159562, "debt_to_equity_ratio": 0.7837538028983944, "profit_margin": 0.23341297131001945, "quarter": 4, "return_on_assets": 0.15679542855996007, "return_on_equity": 0.24177519643129833 } ], "income_statement": [ { "depreciation": 3116881, "expenses": 43013886, "income_tax": 5653117, "marketing_expense": 8278876, "net_income": 20433707, "net_profit": 14780590, "operational_expense": 27110714, "product_revenue": 23702143, "quarter": 1, "rd_expense": 7703292, "revenue": 63447593, "salaries_expense": 15222269, "service_revenue": 39745450 }, { "depreciation": 3890921, "expenses": 43526353, "income_tax": 4583543, "marketing_expense": 6000898, "net_income": 20368570, "net_profit": 15785027, "operational_expense": 29209251, "product_revenue": 20764066, "quarter": 2, "rd_expense": 7404897, "revenue": 63894923, "salaries_expense": 13463513, "service_revenue": 43130857 }, { "depreciation": 4158997, "expenses": 44044925, "income_tax": 4557839, "marketing_expense": 6681294, "net_income": 20300482, "net_profit": 15742643, "operational_expense": 25238751, "product_revenue": 17633329, "quarter": 3, "rd_expense": 6340568, "revenue": 64345407, "salaries_expense": 20101243, "service_revenue": 46712078 }, { "depreciation": 2559540, "expenses": 44569676, "income_tax": 5104449, "marketing_expense": 7973519, "net_income": 20229392, "net_profit": 15124943, "operational_expense": 26699310, "product_revenue": 14624830, "quarter": 4, "rd_expense": 5909089, "revenue": 64799068, "salaries_expense": 15885517, "service_revenue": 50174238 } ], "market_conditions": { "gdp_growth": [ 0.036934841522078404, 0.04098333903232647, 0.040519368878196294, 0.03187010486934358 ], "inflation_rate": [ 0.004361626182809154, 0.008028874918544242, 0.004287502737803553, 0.005175925995865133 ], "interest_rate": [ 0.006666407550853834, 0.0067271296324898375, 0.010693471860724883, 0.0107412557339871 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 78567, "billable_hours_per_employee": 89, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 73618754, "net_revenue": 65210928, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 68499 }, { "average_project_size": 198011, "billable_hours_per_employee": 89, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 78326047, "net_revenue": 65247604, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 68537 }, { "average_project_size": 58581, "billable_hours_per_employee": 91, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 82254348, "net_revenue": 65284300, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 68576 }, { "average_project_size": 104449, "billable_hours_per_employee": 147, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 82549763, "net_revenue": 65321018, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 68615 } ], "balance_sheet": [ { "assets": 68905127, "current_assets": 34231227, "current_liabilities": 14850290, "equity": 51996306, "fixed_assets": 34673900, "liabilities": 29416634, "long_term_liabilities": 14566344, "quarter": 1 }, { "assets": 70569597, "current_assets": 21776545, "current_liabilities": 12003963, "equity": 53194320, "fixed_assets": 48793052, "liabilities": 29948773, "long_term_liabilities": 17944810, "quarter": 2 }, { "assets": 72274274, "current_assets": 25768243, "current_liabilities": 16739266, "equity": 54015240, "fixed_assets": 46506031, "liabilities": 30490537, "long_term_liabilities": 13751271, "quarter": 3 }, { "assets": 74020130, "current_assets": 24075056, "current_liabilities": 14485371, "equity": 56230036, "fixed_assets": 49945074, "liabilities": 31042102, "long_term_liabilities": 16556731, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97269, "financing_cash_flow": 99415, "investing_cash_flow": -487187, "net_cash_flow": 15428110, "operating_cash_flow": 15796983, "quarter": 1 }, { "change_in_working_capital": -74579, "financing_cash_flow": -18334, "investing_cash_flow": -223093, "net_cash_flow": 16108166, "operating_cash_flow": 16322672, "quarter": 2 }, { "change_in_working_capital": 75323, "financing_cash_flow": -191429, "investing_cash_flow": -479137, "net_cash_flow": 15074392, "operating_cash_flow": 15564203, "quarter": 3 }, { "change_in_working_capital": -51, "financing_cash_flow": -150455, "investing_cash_flow": -304346, "net_cash_flow": 17501107, "operating_cash_flow": 17662853, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.946387167967922, "current_ratio": 2.3050881161243315, "debt_to_equity_ratio": 0.565744689632375, "profit_margin": 0.19180547468976367, "quarter": 1, "return_on_assets": 0.18152223999238837, "return_on_equity": 0.2405519538253352 }, { "asset_turnover_ratio": 0.92458518645076, "current_ratio": 1.8141129725241572, "debt_to_equity_ratio": 0.5630069714210089, "profit_margin": 0.1927043328671502, "quarter": 2, "return_on_assets": 0.1781715715338434, "return_on_equity": 0.2363691461795169 }, { "asset_turnover_ratio": 0.9032854484294094, "current_ratio": 1.5393890628179276, "debt_to_equity_ratio": 0.564480265199229, "profit_margin": 0.18735749636589502, "quarter": 3, "return_on_assets": 0.16923730012147892, "return_on_equity": 0.22644540688887063 }, { "asset_turnover_ratio": 0.8824764020273944, "current_ratio": 1.6620255014524654, "debt_to_equity_ratio": 0.5520555242041816, "profit_margin": 0.2028750990990373, "quarter": 4, "return_on_assets": 0.17903248751386955, "return_on_equity": 0.23567489802069486 } ], "income_statement": [ { "depreciation": 3289170, "expenses": 47672720, "income_tax": 5030395, "marketing_expense": 7875327, "net_income": 17538208, "net_profit": 12507813, "operational_expense": 26420360, "product_revenue": 24741429, "quarter": 1, "rd_expense": 5466404, "revenue": 65210928, "salaries_expense": 18451107, "service_revenue": 40469499 }, { "depreciation": 3749176, "expenses": 47834315, "income_tax": 4839793, "marketing_expense": 7172410, "net_income": 17413289, "net_profit": 12573496, "operational_expense": 25226201, "product_revenue": 23337552, "quarter": 2, "rd_expense": 5854389, "revenue": 65247604, "salaries_expense": 18265595, "service_revenue": 41910052 }, { "depreciation": 3332700, "expenses": 47996458, "income_tax": 5056339, "marketing_expense": 7575235, "net_income": 17287842, "net_profit": 12231503, "operational_expense": 31566950, "product_revenue": 23140768, "quarter": 3, "rd_expense": 7439344, "revenue": 65284300, "salaries_expense": 22698790, "service_revenue": 42143532 }, { "depreciation": 4410845, "expenses": 48159150, "income_tax": 3909860, "marketing_expense": 7772502, "net_income": 17161868, "net_profit": 13252008, "operational_expense": 33335568, "product_revenue": 24765955, "quarter": 4, "rd_expense": 6510776, "revenue": 65321018, "salaries_expense": 21397631, "service_revenue": 40555063 } ], "market_conditions": { "gdp_growth": [ 0.06059638178912196, 0.04954659127962603, 0.04118614957025703, 0.050772198104095646 ], "inflation_rate": [ 0.0054884467810462235, 0.006238511130319579, 0.003931996760624759, 0.008563451428385303 ], "interest_rate": [ 0.015069139314626268, 0.007917289954869428, 0.013651851838632548, 0.01098060495346152 ], "year": 2009 }, "random_event": { "description": "Robinson-Finley New Ad Campaign Launch in 2009", "impact": -0.06, "type": "New Ad Campaign Launch" }, "year": 2009 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 1996, "industry": "Advertising", "location": "Thomasland", "name": "Henry-Baker", "num_employees": 412, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.henry-baker.com" }

[ { "advertising_kpis": [ { "average_project_size": 108447, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 4261456, "net_revenue": 3857431, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 9363 }, { "average_project_size": 132562, "billable_hours_per_employee": 122, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 4676431, "net_revenue": 3882791, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 9424 }, { "average_project_size": 168841, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 4459858, "net_revenue": 3908318, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 9486 }, { "average_project_size": 65300, "billable_hours_per_employee": 132, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 4442485, "net_revenue": 3934012, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 9549 } ], "balance_sheet": [ { "assets": 4426312, "current_assets": 1352509, "current_liabilities": 1194896, "equity": 2925290, "fixed_assets": 3073803, "liabilities": 2204703, "long_term_liabilities": 1009807, "quarter": 1 }, { "assets": 4489480, "current_assets": 1700995, "current_liabilities": 970926, "equity": 2927231, "fixed_assets": 2788485, "liabilities": 2240998, "long_term_liabilities": 1270072, "quarter": 2 }, { "assets": 4553550, "current_assets": 1669554, "current_liabilities": 1126062, "equity": 2947885, "fixed_assets": 2883996, "liabilities": 2277891, "long_term_liabilities": 1151829, "quarter": 3 }, { "assets": 4618534, "current_assets": 1500391, "current_liabilities": 999092, "equity": 3004370, "fixed_assets": 3118143, "liabilities": 2315391, "long_term_liabilities": 1316299, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43012, "financing_cash_flow": -30872, "investing_cash_flow": -408147, "net_cash_flow": 594839, "operating_cash_flow": 948755, "quarter": 1 }, { "change_in_working_capital": -14492, "financing_cash_flow": -62435, "investing_cash_flow": -455067, "net_cash_flow": 568869, "operating_cash_flow": 875654, "quarter": 2 }, { "change_in_working_capital": -48901, "financing_cash_flow": -152228, "investing_cash_flow": -203143, "net_cash_flow": 826555, "operating_cash_flow": 872168, "quarter": 3 }, { "change_in_working_capital": -86490, "financing_cash_flow": -104693, "investing_cash_flow": -447598, "net_cash_flow": 744066, "operating_cash_flow": 977382, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8714774286132564, "current_ratio": 1.1319052034654062, "debt_to_equity_ratio": 0.7536698925576609, "profit_margin": 0.18242218720179312, "quarter": 1, "return_on_assets": 0.15897681862462473, "return_on_equity": 0.24055085136858226 }, { "asset_turnover_ratio": 0.8648643049974607, "current_ratio": 1.7519306311706557, "debt_to_equity_ratio": 0.7655692359092945, "profit_margin": 0.1748095635330359, "quarter": 2, "return_on_assets": 0.15118655167190856, "return_on_equity": 0.23187408168333828 }, { "asset_turnover_ratio": 0.8583013253395703, "current_ratio": 1.4826483799293466, "debt_to_equity_ratio": 0.77272044194397, "profit_margin": 0.17199879846010482, "quarter": 3, "return_on_assets": 0.1476267966751216, "return_on_equity": 0.22803671106573017 }, { "asset_turnover_ratio": 0.8517880349045823, "current_ratio": 1.501754593170599, "debt_to_equity_ratio": 0.7706743843135166, "profit_margin": 0.1782472956361089, "quarter": 4, "return_on_assets": 0.15182891367693732, "return_on_equity": 0.23340234391902462 } ], "income_statement": [ { "depreciation": 245074, "expenses": 2900399, "income_tax": 253351, "marketing_expense": 495126, "net_income": 957032, "net_profit": 703681, "operational_expense": 1688226, "product_revenue": 1362897, "quarter": 1, "rd_expense": 315378, "revenue": 3857431, "salaries_expense": 1311096, "service_revenue": 2494534 }, { "depreciation": 196905, "expenses": 2924666, "income_tax": 279376, "marketing_expense": 345090, "net_income": 958125, "net_profit": 678749, "operational_expense": 1684216, "product_revenue": 1487955, "quarter": 2, "rd_expense": 332190, "revenue": 3882791, "salaries_expense": 1153136, "service_revenue": 2394836 }, { "depreciation": 199942, "expenses": 2949136, "income_tax": 286956, "marketing_expense": 479897, "net_income": 959182, "net_profit": 672226, "operational_expense": 1557912, "product_revenue": 1465018, "quarter": 3, "rd_expense": 364153, "revenue": 3908318, "salaries_expense": 1110720, "service_revenue": 2443300 }, { "depreciation": 276155, "expenses": 2973812, "income_tax": 258973, "marketing_expense": 577874, "net_income": 960200, "net_profit": 701227, "operational_expense": 1967636, "product_revenue": 1344882, "quarter": 4, "rd_expense": 407589, "revenue": 3934012, "salaries_expense": 972622, "service_revenue": 2589130 } ], "market_conditions": { "gdp_growth": [ -0.01411521993280196, -0.009501631338371983, -0.018882698392879822, -0.0063814862479794066 ], "inflation_rate": [ 0.03460849481750396, 0.042028933226359054, 0.035876287464700445, 0.041932233774221936 ], "interest_rate": [ 0.03903526251340472, 0.035705009248223625, 0.045585803329213435, 0.03914291460666798 ], "year": 1996 }, "random_event": { "description": "Henry-Baker Expansion to New Market in 1996", "impact": 0.06, "type": "Expansion to New Market" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 161316, "billable_hours_per_employee": 87, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 2744775, "net_revenue": 2168428, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 5263 }, { "average_project_size": 92157, "billable_hours_per_employee": 139, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 2403431, "net_revenue": 2167978, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 5262 }, { "average_project_size": 77355, "billable_hours_per_employee": 116, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 2458019, "net_revenue": 2167528, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 5261 }, { "average_project_size": 129457, "billable_hours_per_employee": 97, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 2725720, "net_revenue": 2167078, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 5260 } ], "balance_sheet": [ { "assets": 2447169, "current_assets": 1183535, "current_liabilities": 626091, "equity": 1812935, "fixed_assets": 1263634, "liabilities": 1188735, "long_term_liabilities": 562644, "quarter": 1 }, { "assets": 2530553, "current_assets": 1086192, "current_liabilities": 605267, "equity": 1839626, "fixed_assets": 1444361, "liabilities": 1206406, "long_term_liabilities": 601139, "quarter": 2 }, { "assets": 2616778, "current_assets": 1146598, "current_liabilities": 490971, "equity": 1940062, "fixed_assets": 1470180, "liabilities": 1224340, "long_term_liabilities": 733369, "quarter": 3 }, { "assets": 2705942, "current_assets": 1032074, "current_liabilities": 557474, "equity": 2004238, "fixed_assets": 1673868, "liabilities": 1242540, "long_term_liabilities": 685066, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56819, "financing_cash_flow": -91361, "investing_cash_flow": -107791, "net_cash_flow": 290158, "operating_cash_flow": 660520, "quarter": 1 }, { "change_in_working_capital": -11863, "financing_cash_flow": -101883, "investing_cash_flow": -162741, "net_cash_flow": 234303, "operating_cash_flow": 605175, "quarter": 2 }, { "change_in_working_capital": 37682, "financing_cash_flow": 175091, "investing_cash_flow": -210823, "net_cash_flow": 317758, "operating_cash_flow": 663795, "quarter": 3 }, { "change_in_working_capital": 67541, "financing_cash_flow": -35433, "investing_cash_flow": -460213, "net_cash_flow": 297940, "operating_cash_flow": 617338, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8860965466626948, "current_ratio": 1.8903561942273568, "debt_to_equity_ratio": 0.6556964259612176, "profit_margin": 0.2557156612993376, "quarter": 1, "return_on_assets": 0.22658876440491033, "return_on_equity": 0.3058581802436381 }, { "asset_turnover_ratio": 0.8567210408159798, "current_ratio": 1.794566695359238, "debt_to_equity_ratio": 0.6557887309703168, "profit_margin": 0.2377694792105824, "quarter": 2, "return_on_assets": 0.2037021157035636, "return_on_equity": 0.2802085858756073 }, { "asset_turnover_ratio": 0.8283194065373525, "current_ratio": 2.335368076729583, "debt_to_equity_ratio": 0.6310829241539704, "profit_margin": 0.25264910072672647, "quarter": 3, "return_on_assets": 0.20927415317615786, "return_on_equity": 0.28227139132666895 }, { "asset_turnover_ratio": 0.8008589984559905, "current_ratio": 1.8513401521864696, "debt_to_equity_ratio": 0.6199563125736565, "profit_margin": 0.24956923562511363, "quarter": 4, "return_on_assets": 0.19986976808815562, "return_on_equity": 0.2698461959108649 } ], "income_statement": [ { "depreciation": 106019, "expenses": 1465119, "income_tax": 148808, "marketing_expense": 185394, "net_income": 703309, "net_profit": 554501, "operational_expense": 781489, "product_revenue": 677710, "quarter": 1, "rd_expense": 167314, "revenue": 2168428, "salaries_expense": 556007, "service_revenue": 1490718 }, { "depreciation": 89696, "expenses": 1462413, "income_tax": 190086, "marketing_expense": 267558, "net_income": 705565, "net_profit": 515479, "operational_expense": 925281, "product_revenue": 454996, "quarter": 2, "rd_expense": 202961, "revenue": 2167978, "salaries_expense": 479951, "service_revenue": 1712982 }, { "depreciation": 116171, "expenses": 1459713, "income_tax": 160191, "marketing_expense": 181974, "net_income": 707815, "net_profit": 547624, "operational_expense": 910783, "product_revenue": 564927, "quarter": 3, "rd_expense": 291326, "revenue": 2167528, "salaries_expense": 467540, "service_revenue": 1602601 }, { "depreciation": 76502, "expenses": 1457018, "income_tax": 169224, "marketing_expense": 271769, "net_income": 710060, "net_profit": 540836, "operational_expense": 924537, "product_revenue": 590646, "quarter": 4, "rd_expense": 245038, "revenue": 2167078, "salaries_expense": 497417, "service_revenue": 1576432 } ], "market_conditions": { "gdp_growth": [ -0.011465230705557451, 0.0008837850596675554, -0.0018833661116783688, -0.01344889050126762 ], "inflation_rate": [ 0.03555580330907582, 0.03650201108518955, 0.03161132525422248, 0.0333189709686448 ], "interest_rate": [ 0.0467911439771126, 0.053975884453191, 0.05073568016010234, 0.0505889376210228 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 107461, "billable_hours_per_employee": 156, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 5256763, "net_revenue": 4687127, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 11377 }, { "average_project_size": 139223, "billable_hours_per_employee": 92, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 5574394, "net_revenue": 4706146, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 11423 }, { "average_project_size": 164326, "billable_hours_per_employee": 142, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 5508488, "net_revenue": 4725243, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 11469 }, { "average_project_size": 64751, "billable_hours_per_employee": 111, "client_concentration": 0.4, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 6036676, "net_revenue": 4744417, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 11516 } ], "balance_sheet": [ { "assets": 5196125, "current_assets": 1581450, "current_liabilities": 1488943, "equity": 3820843, "fixed_assets": 3614675, "liabilities": 2589688, "long_term_liabilities": 1100745, "quarter": 1 }, { "assets": 5380675, "current_assets": 2162602, "current_liabilities": 1568343, "equity": 3973160, "fixed_assets": 3218073, "liabilities": 2623579, "long_term_liabilities": 1055236, "quarter": 2 }, { "assets": 5571781, "current_assets": 1896333, "current_liabilities": 1125932, "equity": 4240868, "fixed_assets": 3675448, "liabilities": 2657914, "long_term_liabilities": 1531982, "quarter": 3 }, { "assets": 5769673, "current_assets": 2361282, "current_liabilities": 1441962, "equity": 4376309, "fixed_assets": 3408391, "liabilities": 2692697, "long_term_liabilities": 1250735, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20476, "financing_cash_flow": -11914, "investing_cash_flow": -166509, "net_cash_flow": 798485, "operating_cash_flow": 1448016, "quarter": 1 }, { "change_in_working_capital": 86768, "financing_cash_flow": 18418, "investing_cash_flow": -294976, "net_cash_flow": 738611, "operating_cash_flow": 1444190, "quarter": 2 }, { "change_in_working_capital": -42485, "financing_cash_flow": 162965, "investing_cash_flow": -438112, "net_cash_flow": 1040626, "operating_cash_flow": 1504520, "quarter": 3 }, { "change_in_working_capital": -12243, "financing_cash_flow": -126204, "investing_cash_flow": -385234, "net_cash_flow": 1238529, "operating_cash_flow": 1496768, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9020427722581732, "current_ratio": 1.0621293091810768, "debt_to_equity_ratio": 0.6777792230667421, "profit_margin": 0.2590938969650278, "quarter": 1, "return_on_assets": 0.23371377709350719, "return_on_equity": 0.3178371893323018 }, { "asset_turnover_ratio": 0.8746385908831141, "current_ratio": 1.3789088228786688, "debt_to_equity_ratio": 0.6603255343353904, "profit_margin": 0.25839912318912334, "quarter": 2, "return_on_assets": 0.22600584499156703, "return_on_equity": 0.30606972787403475 }, { "asset_turnover_ratio": 0.848066892794243, "current_ratio": 1.684234039000579, "debt_to_equity_ratio": 0.6267382054805761, "profit_margin": 0.280832329681246, "quarter": 3, "return_on_assets": 0.23816460122894278, "return_on_equity": 0.3129078764064338 }, { "asset_turnover_ratio": 0.8223025810994835, "current_ratio": 1.6375480075064393, "debt_to_equity_ratio": 0.6152895053799903, "profit_margin": 0.2738656825485618, "quarter": 4, "return_on_assets": 0.22520045763425414, "return_on_equity": 0.2969015670511383 } ], "income_statement": [ { "depreciation": 233610, "expenses": 3035735, "income_tax": 436986, "marketing_expense": 415085, "net_income": 1651392, "net_profit": 1214406, "operational_expense": 1830719, "product_revenue": 1873513, "quarter": 1, "rd_expense": 364039, "revenue": 4687127, "salaries_expense": 1378026, "service_revenue": 2813614 }, { "depreciation": 228126, "expenses": 3012358, "income_tax": 477724, "marketing_expense": 444809, "net_income": 1693788, "net_profit": 1216064, "operational_expense": 1818905, "product_revenue": 949429, "quarter": 2, "rd_expense": 518441, "revenue": 4706146, "salaries_expense": 1338304, "service_revenue": 3756717 }, { "depreciation": 177519, "expenses": 2989162, "income_tax": 409080, "marketing_expense": 578399, "net_income": 1736081, "net_profit": 1327001, "operational_expense": 1813505, "product_revenue": 1608322, "quarter": 3, "rd_expense": 403420, "revenue": 4725243, "salaries_expense": 1228900, "service_revenue": 3116921 }, { "depreciation": 197435, "expenses": 2966144, "income_tax": 478940, "marketing_expense": 541440, "net_income": 1778273, "net_profit": 1299333, "operational_expense": 1800920, "product_revenue": 1680230, "quarter": 4, "rd_expense": 406963, "revenue": 4744417, "salaries_expense": 1090158, "service_revenue": 3064187 } ], "market_conditions": { "gdp_growth": [ -0.010944545143869683, -0.01328268650653261, -0.001379802493869823, 0.00472214657492385 ], "inflation_rate": [ 0.03323450308175969, 0.033008969080366, 0.027235110338996196, 0.024685685313021843 ], "interest_rate": [ 0.055625741287030475, 0.05383096585106171, 0.05253665412416243, 0.057601195376172115 ], "year": 1998 }, "random_event": { "description": "Henry-Baker Expansion to New Market in 1998", "impact": 0.07, "type": "Expansion to New Market" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 114270, "billable_hours_per_employee": 108, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 3216803, "net_revenue": 2686795, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 6521 }, { "average_project_size": 77872, "billable_hours_per_employee": 119, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 2980248, "net_revenue": 2681161, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 6508 }, { "average_project_size": 142129, "billable_hours_per_employee": 153, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 3120518, "net_revenue": 2675539, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 6494 }, { "average_project_size": 130061, "billable_hours_per_employee": 147, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 2999522, "net_revenue": 2669929, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6480 } ], "balance_sheet": [ { "assets": 3739574, "current_assets": 1644626, "current_liabilities": 731695, "equity": 2630665, "fixed_assets": 2094948, "liabilities": 1513992, "long_term_liabilities": 782297, "quarter": 1 }, { "assets": 3862764, "current_assets": 1635891, "current_liabilities": 656922, "equity": 2776427, "fixed_assets": 2226873, "liabilities": 1536969, "long_term_liabilities": 880047, "quarter": 2 }, { "assets": 3990012, "current_assets": 1239963, "current_liabilities": 710332, "equity": 2849543, "fixed_assets": 2750049, "liabilities": 1560296, "long_term_liabilities": 849964, "quarter": 3 }, { "assets": 4121452, "current_assets": 1483022, "current_liabilities": 747999, "equity": 3008680, "fixed_assets": 2638430, "liabilities": 1583976, "long_term_liabilities": 835977, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42707, "financing_cash_flow": 106606, "investing_cash_flow": -233262, "net_cash_flow": 103584, "operating_cash_flow": 541019, "quarter": 1 }, { "change_in_working_capital": 1535, "financing_cash_flow": -87462, "investing_cash_flow": -188947, "net_cash_flow": 186302, "operating_cash_flow": 627918, "quarter": 2 }, { "change_in_working_capital": 19509, "financing_cash_flow": -149785, "investing_cash_flow": -386640, "net_cash_flow": -110644, "operating_cash_flow": 539968, "quarter": 3 }, { "change_in_working_capital": -78385, "financing_cash_flow": -164576, "investing_cash_flow": -270950, "net_cash_flow": 237004, "operating_cash_flow": 622028, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.718476222157925, "current_ratio": 2.247693369505053, "debt_to_equity_ratio": 0.5755168369974892, "profit_margin": 0.15076810847124547, "quarter": 1, "return_on_assets": 0.1083233009963167, "return_on_equity": 0.15398501899709768 }, { "asset_turnover_ratio": 0.6941042735202047, "current_ratio": 2.4902362837597156, "debt_to_equity_ratio": 0.5535780339263378, "profit_margin": 0.16807345772969248, "quarter": 2, "return_on_assets": 0.11666050527549703, "return_on_equity": 0.16230644637874506 }, { "asset_turnover_ratio": 0.670559136162999, "current_ratio": 1.7456105032576317, "debt_to_equity_ratio": 0.5475600824412897, "profit_margin": 0.1569130556497214, "quarter": 3, "return_on_assets": 0.10521948304917379, "return_on_equity": 0.1473313440084954 }, { "asset_turnover_ratio": 0.6478127126071103, "current_ratio": 1.9826523832251113, "debt_to_equity_ratio": 0.5264687504154646, "profit_margin": 0.17648559193896168, "quarter": 4, "return_on_assets": 0.11432961005005032, "return_on_equity": 0.15661486100216707 } ], "income_statement": [ { "depreciation": 135936, "expenses": 2127839, "income_tax": 153873, "marketing_expense": 368354, "net_income": 558956, "net_profit": 405083, "operational_expense": 1076965, "product_revenue": 609333, "quarter": 1, "rd_expense": 359471, "revenue": 2686795, "salaries_expense": 914243, "service_revenue": 2077462 }, { "depreciation": 177286, "expenses": 2111175, "income_tax": 119354, "marketing_expense": 211970, "net_income": 569986, "net_profit": 450632, "operational_expense": 1354206, "product_revenue": 903316, "quarter": 2, "rd_expense": 402332, "revenue": 2681161, "salaries_expense": 842390, "service_revenue": 1777845 }, { "depreciation": 120141, "expenses": 2094642, "income_tax": 161070, "marketing_expense": 229724, "net_income": 580897, "net_profit": 419827, "operational_expense": 1164984, "product_revenue": 757215, "quarter": 3, "rd_expense": 357612, "revenue": 2675539, "salaries_expense": 1025573, "service_revenue": 1918324 }, { "depreciation": 150824, "expenses": 2078238, "income_tax": 120487, "marketing_expense": 366605, "net_income": 591691, "net_profit": 471204, "operational_expense": 1411570, "product_revenue": 697979, "quarter": 4, "rd_expense": 349155, "revenue": 2669929, "salaries_expense": 700932, "service_revenue": 1971950 } ], "market_conditions": { "gdp_growth": [ 0.010387348914497154, -0.0037059449027646097, 0.0057839151788294605, -0.00587707477465446 ], "inflation_rate": [ 0.03757025247743549, 0.04083585272566716, 0.037518410146805126, 0.03692560086448616 ], "interest_rate": [ 0.05014308676908418, 0.048588364210804945, 0.04962208712703206, 0.04386461986862722 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 183085, "billable_hours_per_employee": 119, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 5113156, "net_revenue": 4014646, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 9744 }, { "average_project_size": 81035, "billable_hours_per_employee": 122, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 4962713, "net_revenue": 3968126, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 9631 }, { "average_project_size": 82889, "billable_hours_per_employee": 104, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 4920543, "net_revenue": 3922145, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 9520 }, { "average_project_size": 174708, "billable_hours_per_employee": 115, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 4591094, "net_revenue": 3876697, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 9409 } ], "balance_sheet": [ { "assets": 4493199, "current_assets": 1893806, "current_liabilities": 1139001, "equity": 3521440, "fixed_assets": 2599393, "liabilities": 1989244, "long_term_liabilities": 850243, "quarter": 1 }, { "assets": 4644106, "current_assets": 1752443, "current_liabilities": 1072490, "equity": 3629211, "fixed_assets": 2891663, "liabilities": 2013831, "long_term_liabilities": 941341, "quarter": 2 }, { "assets": 4800081, "current_assets": 1701700, "current_liabilities": 918793, "equity": 3821881, "fixed_assets": 3098381, "liabilities": 2038723, "long_term_liabilities": 1119930, "quarter": 3 }, { "assets": 4961295, "current_assets": 1788723, "current_liabilities": 953386, "equity": 3923291, "fixed_assets": 3172572, "liabilities": 2063922, "long_term_liabilities": 1110536, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72613, "financing_cash_flow": 197493, "investing_cash_flow": -288182, "net_cash_flow": 718035, "operating_cash_flow": 1202763, "quarter": 1 }, { "change_in_working_capital": -49946, "financing_cash_flow": 167364, "investing_cash_flow": -324916, "net_cash_flow": 1031092, "operating_cash_flow": 1191553, "quarter": 2 }, { "change_in_working_capital": 60622, "financing_cash_flow": -14380, "investing_cash_flow": -178615, "net_cash_flow": 1154509, "operating_cash_flow": 1221572, "quarter": 3 }, { "change_in_working_capital": 31749, "financing_cash_flow": 79018, "investing_cash_flow": -268321, "net_cash_flow": 737556, "operating_cash_flow": 1170638, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.893493922704069, "current_ratio": 1.6626903751620938, "debt_to_equity_ratio": 0.5648950429369803, "profit_margin": 0.2534432674761361, "quarter": 1, "return_on_assets": 0.22645001924018945, "return_on_equity": 0.2889400358944068 }, { "asset_turnover_ratio": 0.8544434601621926, "current_ratio": 1.6339947225615157, "debt_to_equity_ratio": 0.5548949895721136, "profit_margin": 0.25173999011120113, "quarter": 2, "return_on_assets": 0.21509758821181085, "return_on_equity": 0.27524880752317793 }, { "asset_turnover_ratio": 0.8170997531083329, "current_ratio": 1.85210379269324, "debt_to_equity_ratio": 0.5334344528257159, "profit_margin": 0.27039362389712773, "quarter": 3, "return_on_assets": 0.2209385633284105, "return_on_equity": 0.27748718497514707 }, { "asset_turnover_ratio": 0.7813881254793356, "current_ratio": 1.8761792180711694, "debt_to_equity_ratio": 0.5260690578394516, "profit_margin": 0.2646371382648683, "quarter": 4, "return_on_assets": 0.20678431740100114, "return_on_equity": 0.26149424042213537 } ], "income_statement": [ { "depreciation": 185278, "expenses": 2604695, "income_tax": 392466, "marketing_expense": 299869, "net_income": 1409951, "net_profit": 1017485, "operational_expense": 1725020, "product_revenue": 1068148, "quarter": 1, "rd_expense": 318302, "revenue": 4014646, "salaries_expense": 1087627, "service_revenue": 2946498 }, { "depreciation": 192617, "expenses": 2588118, "income_tax": 381072, "marketing_expense": 426262, "net_income": 1380008, "net_profit": 998936, "operational_expense": 1542085, "product_revenue": 1516981, "quarter": 2, "rd_expense": 404186, "revenue": 3968126, "salaries_expense": 1039231, "service_revenue": 2451145 }, { "depreciation": 161049, "expenses": 2571646, "income_tax": 289976, "marketing_expense": 448354, "net_income": 1350499, "net_profit": 1060523, "operational_expense": 1688634, "product_revenue": 905026, "quarter": 3, "rd_expense": 500068, "revenue": 3922145, "salaries_expense": 1056216, "service_revenue": 3017119 }, { "depreciation": 144720, "expenses": 2555279, "income_tax": 295500, "marketing_expense": 501639, "net_income": 1321418, "net_profit": 1025918, "operational_expense": 1501698, "product_revenue": 1427229, "quarter": 4, "rd_expense": 483500, "revenue": 3876697, "salaries_expense": 788098, "service_revenue": 2449468 } ], "market_conditions": { "gdp_growth": [ 0.008697645300812091, -0.003350181702313394, 0.003214792172790743, -0.002228580032898401 ], "inflation_rate": [ 0.032087883818058285, 0.030672432680331766, 0.028633412562226478, 0.029688364910989466 ], "interest_rate": [ 0.04397296682403346, 0.05323177620384446, 0.05106204651536895, 0.04959120849436652 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 74138, "billable_hours_per_employee": 127, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 2049587, "net_revenue": 1788059, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 4340 }, { "average_project_size": 98093, "billable_hours_per_employee": 118, "client_concentration": 0.17, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 2101735, "net_revenue": 1758772, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 4269 }, { "average_project_size": 177902, "billable_hours_per_employee": 120, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 2108436, "net_revenue": 1729965, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 4199 }, { "average_project_size": 126150, "billable_hours_per_employee": 90, "client_concentration": 0.1, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 2128754, "net_revenue": 1701630, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 4130 } ], "balance_sheet": [ { "assets": 2124939, "current_assets": 853220, "current_liabilities": 521224, "equity": 1458964, "fixed_assets": 1271719, "liabilities": 1018118, "long_term_liabilities": 496894, "quarter": 1 }, { "assets": 2172346, "current_assets": 864628, "current_liabilities": 572657, "equity": 1482173, "fixed_assets": 1307718, "liabilities": 1035078, "long_term_liabilities": 462421, "quarter": 2 }, { "assets": 2220810, "current_assets": 940643, "current_liabilities": 513998, "equity": 1497730, "fixed_assets": 1280167, "liabilities": 1052320, "long_term_liabilities": 538322, "quarter": 3 }, { "assets": 2270356, "current_assets": 1128320, "current_liabilities": 444755, "equity": 1521379, "fixed_assets": 1142036, "liabilities": 1069849, "long_term_liabilities": 625094, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61627, "financing_cash_flow": -74581, "investing_cash_flow": -441782, "net_cash_flow": 421731, "operating_cash_flow": 423321, "quarter": 1 }, { "change_in_working_capital": 42326, "financing_cash_flow": -187540, "investing_cash_flow": -142919, "net_cash_flow": 8156, "operating_cash_flow": 436925, "quarter": 2 }, { "change_in_working_capital": 22624, "financing_cash_flow": -74963, "investing_cash_flow": -332001, "net_cash_flow": 267152, "operating_cash_flow": 450805, "quarter": 3 }, { "change_in_working_capital": -93616, "financing_cash_flow": 81722, "investing_cash_flow": -173066, "net_cash_flow": 185869, "operating_cash_flow": 443755, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8414636843692925, "current_ratio": 1.6369545531287892, "debt_to_equity_ratio": 0.6978362728621131, "profit_margin": 0.1969414879486639, "quarter": 1, "return_on_assets": 0.16571911005445333, "return_on_equity": 0.24136510565031077 }, { "asset_turnover_ratio": 0.8096187255621342, "current_ratio": 1.5098531930981374, "debt_to_equity_ratio": 0.6983516768960168, "profit_margin": 0.19610557821025124, "quarter": 2, "return_on_assets": 0.15877074830620905, "return_on_equity": 0.23270225540473347 }, { "asset_turnover_ratio": 0.7789792913396464, "current_ratio": 1.8300518679061009, "debt_to_equity_ratio": 0.7026099497239156, "profit_margin": 0.19031598905180164, "quarter": 3, "return_on_assets": 0.14825221428217633, "return_on_equity": 0.21982600335173896 }, { "asset_turnover_ratio": 0.7494991974826856, "current_ratio": 2.5369473080684872, "debt_to_equity_ratio": 0.7032100482522764, "profit_margin": 0.18856743240304885, "quarter": 4, "return_on_assets": 0.14133113925745566, "return_on_equity": 0.2109086558970513 } ], "income_statement": [ { "depreciation": 71178, "expenses": 1293607, "income_tax": 142309, "marketing_expense": 244643, "net_income": 494452, "net_profit": 352143, "operational_expense": 699087, "product_revenue": 646266, "quarter": 1, "rd_expense": 157734, "revenue": 1788059, "salaries_expense": 602765, "service_revenue": 1141793 }, { "depreciation": 92020, "expenses": 1286494, "income_tax": 127373, "marketing_expense": 169894, "net_income": 472278, "net_profit": 344905, "operational_expense": 818210, "product_revenue": 516388, "quarter": 2, "rd_expense": 195690, "revenue": 1758772, "salaries_expense": 433030, "service_revenue": 1242384 }, { "depreciation": 121565, "expenses": 1279420, "income_tax": 121305, "marketing_expense": 146340, "net_income": 450545, "net_profit": 329240, "operational_expense": 662109, "product_revenue": 346447, "quarter": 3, "rd_expense": 217649, "revenue": 1729965, "salaries_expense": 467176, "service_revenue": 1383518 }, { "depreciation": 122883, "expenses": 1272386, "income_tax": 108372, "marketing_expense": 145340, "net_income": 429244, "net_profit": 320872, "operational_expense": 743340, "product_revenue": 590738, "quarter": 4, "rd_expense": 214616, "revenue": 1701630, "salaries_expense": 567711, "service_revenue": 1110892 } ], "market_conditions": { "gdp_growth": [ -0.007174849053022023, -0.012712395530760645, -0.011080304253596768, -0.006471967556114041 ], "inflation_rate": [ 0.019366767737087794, 0.018949391489047396, 0.024522853311463234, 0.02136588043169294 ], "interest_rate": [ 0.04571565821335781, 0.04080227262786732, 0.03732879177665238, 0.04490542873998719 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 116096, "billable_hours_per_employee": 88, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 3472687, "net_revenue": 3097486, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 7518 }, { "average_project_size": 191801, "billable_hours_per_employee": 93, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 3796735, "net_revenue": 3090280, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 7501 }, { "average_project_size": 176559, "billable_hours_per_employee": 124, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 3750176, "net_revenue": 3083091, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 7483 }, { "average_project_size": 153482, "billable_hours_per_employee": 127, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 3823279, "net_revenue": 3075919, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 7466 } ], "balance_sheet": [ { "assets": 4472759, "current_assets": 1642372, "current_liabilities": 815520, "equity": 3532942, "fixed_assets": 2830387, "liabilities": 1829498, "long_term_liabilities": 1013978, "quarter": 1 }, { "assets": 4619486, "current_assets": 2112503, "current_liabilities": 1047734, "equity": 3568751, "fixed_assets": 2506983, "liabilities": 1880943, "long_term_liabilities": 833209, "quarter": 2 }, { "assets": 4771027, "current_assets": 1625720, "current_liabilities": 1057416, "equity": 3665752, "fixed_assets": 3145307, "liabilities": 1933835, "long_term_liabilities": 876419, "quarter": 3 }, { "assets": 4927538, "current_assets": 1975932, "current_liabilities": 907221, "equity": 3845878, "fixed_assets": 2951606, "liabilities": 1988215, "long_term_liabilities": 1080994, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19394, "financing_cash_flow": 15870, "investing_cash_flow": -139393, "net_cash_flow": 675905, "operating_cash_flow": 1068876, "quarter": 1 }, { "change_in_working_capital": 30782, "financing_cash_flow": -45944, "investing_cash_flow": -100291, "net_cash_flow": 647503, "operating_cash_flow": 989545, "quarter": 2 }, { "change_in_working_capital": 55336, "financing_cash_flow": 144230, "investing_cash_flow": -469930, "net_cash_flow": 607833, "operating_cash_flow": 995188, "quarter": 3 }, { "change_in_working_capital": 93097, "financing_cash_flow": 121762, "investing_cash_flow": -176234, "net_cash_flow": 422449, "operating_cash_flow": 1047666, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6925224453184265, "current_ratio": 2.0138954286835395, "debt_to_equity_ratio": 0.5178398060313473, "profit_margin": 0.28722680263930167, "quarter": 1, "return_on_assets": 0.19891100772476228, "return_on_equity": 0.2518244001741325 }, { "asset_turnover_ratio": 0.6689662010015833, "current_ratio": 2.0162588977736715, "debt_to_equity_ratio": 0.5270591868135378, "profit_margin": 0.26865138434057756, "quarter": 2, "return_on_assets": 0.1797186959761324, "return_on_equity": 0.23263264934987057 }, { "asset_turnover_ratio": 0.6462111826237831, "current_ratio": 1.5374460004388055, "debt_to_equity_ratio": 0.5275411429905787, "profit_margin": 0.2687432839316128, "quarter": 3, "return_on_assets": 0.17366491533164663, "return_on_equity": 0.22602729262645155 }, { "asset_turnover_ratio": 0.6242303965996813, "current_ratio": 2.1780051387699357, "debt_to_equity_ratio": 0.5169729773019321, "profit_margin": 0.29472655164196454, "quarter": 4, "return_on_assets": 0.18397727221991997, "return_on_equity": 0.23572120592488893 } ], "income_statement": [ { "depreciation": 179195, "expenses": 1948027, "income_tax": 259778, "marketing_expense": 256459, "net_income": 1149459, "net_profit": 889681, "operational_expense": 1122662, "product_revenue": 689121, "quarter": 1, "rd_expense": 374212, "revenue": 3097486, "salaries_expense": 701660, "service_revenue": 2408365 }, { "depreciation": 159337, "expenses": 1931862, "income_tax": 328210, "marketing_expense": 333610, "net_income": 1158418, "net_profit": 830208, "operational_expense": 979649, "product_revenue": 671361, "quarter": 2, "rd_expense": 308062, "revenue": 3090280, "salaries_expense": 929670, "service_revenue": 2418919 }, { "depreciation": 166628, "expenses": 1915833, "income_tax": 338698, "marketing_expense": 214580, "net_income": 1167258, "net_profit": 828560, "operational_expense": 1140427, "product_revenue": 990095, "quarter": 3, "rd_expense": 284358, "revenue": 3083091, "salaries_expense": 660813, "service_revenue": 2092996 }, { "depreciation": 141111, "expenses": 1899936, "income_tax": 269428, "marketing_expense": 205336, "net_income": 1175983, "net_profit": 906555, "operational_expense": 1075205, "product_revenue": 1123679, "quarter": 4, "rd_expense": 358922, "revenue": 3075919, "salaries_expense": 932006, "service_revenue": 1952240 } ], "market_conditions": { "gdp_growth": [ -0.027115405238169348, -0.018415414374526366, -0.018153364355230774, -0.020802154822696692 ], "inflation_rate": [ 0.03152732134049629, 0.03877469981792986, 0.03624164898830387, 0.0313450972178501 ], "interest_rate": [ 0.039910610163511696, 0.03580978115005523, 0.03847482382069795, 0.04323719285234069 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 86114, "billable_hours_per_employee": 92, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 3223117, "net_revenue": 2740362, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 6651 }, { "average_project_size": 166452, "billable_hours_per_employee": 83, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 3286477, "net_revenue": 2709233, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 6576 }, { "average_project_size": 121380, "billable_hours_per_employee": 130, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 3216903, "net_revenue": 2678458, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 6501 }, { "average_project_size": 168479, "billable_hours_per_employee": 155, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 3303096, "net_revenue": 2648032, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6427 } ], "balance_sheet": [ { "assets": 3015203, "current_assets": 1254429, "current_liabilities": 731020, "equity": 2153701, "fixed_assets": 1760774, "liabilities": 1320099, "long_term_liabilities": 589079, "quarter": 1 }, { "assets": 3073014, "current_assets": 1420208, "current_liabilities": 659849, "equity": 2198663, "fixed_assets": 1652806, "liabilities": 1331742, "long_term_liabilities": 671893, "quarter": 2 }, { "assets": 3131933, "current_assets": 1178207, "current_liabilities": 594346, "equity": 2235338, "fixed_assets": 1953726, "liabilities": 1343488, "long_term_liabilities": 749142, "quarter": 3 }, { "assets": 3191983, "current_assets": 1238922, "current_liabilities": 718867, "equity": 2292136, "fixed_assets": 1953061, "liabilities": 1355337, "long_term_liabilities": 636470, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87251, "financing_cash_flow": -180955, "investing_cash_flow": -434738, "net_cash_flow": 662843, "operating_cash_flow": 635787, "quarter": 1 }, { "change_in_working_capital": -55991, "financing_cash_flow": 182205, "investing_cash_flow": -178240, "net_cash_flow": 243746, "operating_cash_flow": 573017, "quarter": 2 }, { "change_in_working_capital": 2917, "financing_cash_flow": 193426, "investing_cash_flow": -105173, "net_cash_flow": 421683, "operating_cash_flow": 571784, "quarter": 3 }, { "change_in_working_capital": -36859, "financing_cash_flow": 189528, "investing_cash_flow": -260991, "net_cash_flow": 431091, "operating_cash_flow": 599406, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9088482599679026, "current_ratio": 1.7159981943038494, "debt_to_equity_ratio": 0.6129444152182685, "profit_margin": 0.1673490582631054, "quarter": 1, "return_on_assets": 0.15209490040969048, "return_on_equity": 0.21293438597094025 }, { "asset_turnover_ratio": 0.8816207801201036, "current_ratio": 2.1523227283817965, "debt_to_equity_ratio": 0.6057053764037508, "profit_margin": 0.16882674912050755, "quarter": 2, "return_on_assets": 0.14884117026476287, "return_on_equity": 0.20803142637139024 }, { "asset_turnover_ratio": 0.8552092270173085, "current_ratio": 1.9823587607218691, "debt_to_equity_ratio": 0.6010223062463037, "profit_margin": 0.16684711875265545, "quarter": 3, "return_on_assets": 0.14268919545852354, "return_on_equity": 0.19992189100708707 }, { "asset_turnover_ratio": 0.8295883781335928, "current_ratio": 1.723437019643411, "debt_to_equity_ratio": 0.5912986838477298, "profit_margin": 0.17201076119926043, "quarter": 4, "return_on_assets": 0.14269812840481919, "return_on_equity": 0.19871857516307934 } ], "income_statement": [ { "depreciation": 177190, "expenses": 2115153, "income_tax": 166612, "marketing_expense": 233196, "net_income": 625209, "net_profit": 458597, "operational_expense": 1461396, "product_revenue": 890288, "quarter": 1, "rd_expense": 398847, "revenue": 2740362, "salaries_expense": 741167, "service_revenue": 1850074 }, { "depreciation": 115626, "expenses": 2092927, "income_tax": 158915, "marketing_expense": 320267, "net_income": 616306, "net_profit": 457391, "operational_expense": 1341486, "product_revenue": 696203, "quarter": 2, "rd_expense": 336472, "revenue": 2709233, "salaries_expense": 736679, "service_revenue": 2013030 }, { "depreciation": 124891, "expenses": 2070935, "income_tax": 160630, "marketing_expense": 261706, "net_income": 607523, "net_profit": 446893, "operational_expense": 1364704, "product_revenue": 591360, "quarter": 3, "rd_expense": 266860, "revenue": 2678458, "salaries_expense": 890434, "service_revenue": 2087098 }, { "depreciation": 143916, "expenses": 2049174, "income_tax": 143368, "marketing_expense": 234999, "net_income": 598858, "net_profit": 455490, "operational_expense": 1281901, "product_revenue": 775409, "quarter": 4, "rd_expense": 297741, "revenue": 2648032, "salaries_expense": 772270, "service_revenue": 1872623 } ], "market_conditions": { "gdp_growth": [ -0.018625680690532512, -0.0024194220782662035, -0.0031154773458694947, -0.017463562911280688 ], "inflation_rate": [ 0.03607997270503636, 0.03231909797445578, 0.037000918793476785, 0.03092350631917273 ], "interest_rate": [ 0.0628940235109208, 0.061567280369416104, 0.05538743945099131, 0.05896550732686601 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 146486, "billable_hours_per_employee": 80, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 1511809, "net_revenue": 1214651, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 2948 }, { "average_project_size": 155763, "billable_hours_per_employee": 126, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 1575021, "net_revenue": 1219046, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 2959 }, { "average_project_size": 191359, "billable_hours_per_employee": 100, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 1415291, "net_revenue": 1223457, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 2970 }, { "average_project_size": 158814, "billable_hours_per_employee": 80, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 1516704, "net_revenue": 1227884, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 2980 } ], "balance_sheet": [ { "assets": 1589460, "current_assets": 664935, "current_liabilities": 453198, "equity": 966813, "fixed_assets": 924525, "liabilities": 917911, "long_term_liabilities": 464713, "quarter": 1 }, { "assets": 1626232, "current_assets": 507219, "current_liabilities": 392731, "equity": 991823, "fixed_assets": 1119013, "liabilities": 938287, "long_term_liabilities": 545556, "quarter": 2 }, { "assets": 1663855, "current_assets": 619002, "current_liabilities": 453783, "equity": 1006232, "fixed_assets": 1044853, "liabilities": 959116, "long_term_liabilities": 505333, "quarter": 3 }, { "assets": 1702348, "current_assets": 795065, "current_liabilities": 392684, "equity": 995312, "fixed_assets": 907283, "liabilities": 980407, "long_term_liabilities": 587723, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3666, "financing_cash_flow": 146195, "investing_cash_flow": -334862, "net_cash_flow": 163280, "operating_cash_flow": 343786, "quarter": 1 }, { "change_in_working_capital": -19890, "financing_cash_flow": -9671, "investing_cash_flow": -299051, "net_cash_flow": 194185, "operating_cash_flow": 361636, "quarter": 2 }, { "change_in_working_capital": 89752, "financing_cash_flow": -111315, "investing_cash_flow": -350416, "net_cash_flow": 138790, "operating_cash_flow": 378814, "quarter": 3 }, { "change_in_working_capital": 23956, "financing_cash_flow": -86842, "investing_cash_flow": -483470, "net_cash_flow": -43366, "operating_cash_flow": 320425, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.764190983101179, "current_ratio": 1.467206386612474, "debt_to_equity_ratio": 0.9494193809971525, "profit_margin": 0.2430854624085437, "quarter": 1, "return_on_assets": 0.1857637184955897, "return_on_equity": 0.3053992861080685 }, { "asset_turnover_ratio": 0.7496138312368715, "current_ratio": 1.2915176036523728, "debt_to_equity_ratio": 0.9460226270211519, "profit_margin": 0.24927525294369532, "quarter": 2, "return_on_assets": 0.18686017739166366, "return_on_equity": 0.3063832962131348 }, { "asset_turnover_ratio": 0.7353146758581728, "current_ratio": 1.3640925288078223, "debt_to_equity_ratio": 0.9531758083622862, "profit_margin": 0.24642713229807015, "quarter": 3, "return_on_assets": 0.1812014869084145, "return_on_equity": 0.2996257324354622 }, { "asset_turnover_ratio": 0.7212884792063667, "current_ratio": 2.0246941561153498, "debt_to_equity_ratio": 0.9850247962447956, "profit_margin": 0.22263585159510182, "quarter": 4, "return_on_assets": 0.16058467481384534, "return_on_equity": 0.2746585995145241 } ], "income_statement": [ { "depreciation": 48522, "expenses": 822476, "income_tax": 96911, "marketing_expense": 139729, "net_income": 392175, "net_profit": 295264, "operational_expense": 479571, "product_revenue": 309721, "quarter": 1, "rd_expense": 159513, "revenue": 1214651, "salaries_expense": 355735, "service_revenue": 904930 }, { "depreciation": 57758, "expenses": 829186, "income_tax": 85982, "marketing_expense": 126810, "net_income": 389860, "net_profit": 303878, "operational_expense": 442652, "product_revenue": 475670, "quarter": 2, "rd_expense": 143600, "revenue": 1219046, "salaries_expense": 357995, "service_revenue": 743376 }, { "depreciation": 77321, "expenses": 835951, "income_tax": 86013, "marketing_expense": 157771, "net_income": 387506, "net_profit": 301493, "operational_expense": 570373, "product_revenue": 376174, "quarter": 3, "rd_expense": 108485, "revenue": 1223457, "salaries_expense": 362990, "service_revenue": 847283 }, { "depreciation": 47054, "expenses": 842771, "income_tax": 111742, "marketing_expense": 143319, "net_income": 385113, "net_profit": 273371, "operational_expense": 500745, "product_revenue": 314306, "quarter": 4, "rd_expense": 143267, "revenue": 1227884, "salaries_expense": 297685, "service_revenue": 913578 } ], "market_conditions": { "gdp_growth": [ 0.00417570744298241, -0.0031107855716062845, -0.0049522336109566745, -0.012204402784828003 ], "inflation_rate": [ 0.027855339605910447, 0.022100852254979365, 0.031165638999674776, 0.028124014007924636 ], "interest_rate": [ 0.044184152186551126, 0.04709233930679307, 0.04999670055626138, 0.05016169955867276 ], "year": 2004 }, "random_event": { "description": "Henry-Baker Award Nomination in 2004", "impact": 0.02, "type": "Award Nomination" }, "year": 2004 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 2000, "industry": "Advertising", "location": "South David", "name": "Williams Inc", "num_employees": 956, "region": "Latin America", "revenue_size": "Small", "website": "www.williamsinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 100212, "billable_hours_per_employee": 135, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 3261412, "net_revenue": 2949902, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 3086 }, { "average_project_size": 143987, "billable_hours_per_employee": 99, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 3544917, "net_revenue": 2896615, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 3030 }, { "average_project_size": 56698, "billable_hours_per_employee": 82, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 3411413, "net_revenue": 2844291, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 2975 }, { "average_project_size": 156820, "billable_hours_per_employee": 158, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 3314632, "net_revenue": 2792912, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 2921 } ], "balance_sheet": [ { "assets": 4391038, "current_assets": 1436400, "current_liabilities": 1000233, "equity": 2729612, "fixed_assets": 2954638, "liabilities": 2219351, "long_term_liabilities": 1219118, "quarter": 1 }, { "assets": 4493930, "current_assets": 2200747, "current_liabilities": 1300559, "equity": 2781997, "fixed_assets": 2293183, "liabilities": 2237720, "long_term_liabilities": 937161, "quarter": 2 }, { "assets": 4599232, "current_assets": 2161587, "current_liabilities": 1324234, "equity": 2869235, "fixed_assets": 2437645, "liabilities": 2256241, "long_term_liabilities": 932007, "quarter": 3 }, { "assets": 4707002, "current_assets": 1545288, "current_liabilities": 1084540, "equity": 2918613, "fixed_assets": 3161714, "liabilities": 2274916, "long_term_liabilities": 1190376, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83185, "financing_cash_flow": 48499, "investing_cash_flow": -127555, "net_cash_flow": 601100, "operating_cash_flow": 689844, "quarter": 1 }, { "change_in_working_capital": -56732, "financing_cash_flow": 44868, "investing_cash_flow": -437588, "net_cash_flow": 144474, "operating_cash_flow": 714500, "quarter": 2 }, { "change_in_working_capital": -41500, "financing_cash_flow": 76948, "investing_cash_flow": -413089, "net_cash_flow": 507486, "operating_cash_flow": 641636, "quarter": 3 }, { "change_in_working_capital": -28303, "financing_cash_flow": 89179, "investing_cash_flow": -373199, "net_cash_flow": 383293, "operating_cash_flow": 612475, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6718006084210613, "current_ratio": 1.4360653967625543, "debt_to_equity_ratio": 0.8130646406888599, "profit_margin": 0.18913340171978593, "quarter": 1, "return_on_assets": 0.1270599343480972, "return_on_equity": 0.20439718172399593 }, { "asset_turnover_ratio": 0.6445616642893859, "current_ratio": 1.6921546811794006, "debt_to_equity_ratio": 0.8043574453890496, "profit_margin": 0.1815177370827673, "quarter": 2, "return_on_assets": 0.11699937471211166, "return_on_equity": 0.18899624981622914 }, { "asset_turnover_ratio": 0.6184273809192491, "current_ratio": 1.632330086676524, "debt_to_equity_ratio": 0.7863562935765108, "profit_margin": 0.1850176370842505, "quarter": 3, "return_on_assets": 0.1144199727258812, "return_on_equity": 0.18340916655484824 }, { "asset_turnover_ratio": 0.5933526265763218, "current_ratio": 1.4248326479429068, "debt_to_equity_ratio": 0.7794510611718648, "profit_margin": 0.17420061928195374, "quarter": 4, "return_on_assets": 0.10336239500216911, "return_on_equity": 0.16669801717459629 } ], "income_statement": [ { "depreciation": 131919, "expenses": 2220443, "income_tax": 171534, "marketing_expense": 258276, "net_income": 729459, "net_profit": 557925, "operational_expense": 1184209, "product_revenue": 947662, "quarter": 1, "rd_expense": 433868, "revenue": 2949902, "salaries_expense": 953060, "service_revenue": 2002240 }, { "depreciation": 188713, "expenses": 2201676, "income_tax": 169152, "marketing_expense": 260549, "net_income": 694939, "net_profit": 525787, "operational_expense": 1236465, "product_revenue": 903317, "quarter": 2, "rd_expense": 413399, "revenue": 2896615, "salaries_expense": 963440, "service_revenue": 1993298 }, { "depreciation": 115392, "expenses": 2183069, "income_tax": 134978, "marketing_expense": 268913, "net_income": 661222, "net_profit": 526244, "operational_expense": 1297826, "product_revenue": 968470, "quarter": 3, "rd_expense": 301461, "revenue": 2844291, "salaries_expense": 836231, "service_revenue": 1875821 }, { "depreciation": 125948, "expenses": 2164619, "income_tax": 141766, "marketing_expense": 312089, "net_income": 628293, "net_profit": 486527, "operational_expense": 1435068, "product_revenue": 583542, "quarter": 4, "rd_expense": 425465, "revenue": 2792912, "salaries_expense": 1036698, "service_revenue": 2209370 } ], "market_conditions": { "gdp_growth": [ 0.041397077265120805, 0.042341814644478185, 0.04756428318290258, 0.041863961577374015 ], "inflation_rate": [ 0.005760098773064344, 0.011018192078327008, 0.0035513308057876607, 0.0025154703721833845 ], "interest_rate": [ 0.014010050728505405, 0.01101188666348024, 0.01342806174424293, 0.006729833547914748 ], "year": 2000 }, "random_event": { "description": "Williams Inc Introduction of New Service in 2000", "impact": -0.05, "type": "Introduction of New Service" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 124991, "billable_hours_per_employee": 128, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 659031, "net_revenue": 538044, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 563 }, { "average_project_size": 69448, "billable_hours_per_employee": 122, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 676359, "net_revenue": 531440, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 556 }, { "average_project_size": 57051, "billable_hours_per_employee": 119, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 664143, "net_revenue": 524918, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 549 }, { "average_project_size": 106664, "billable_hours_per_employee": 124, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 642393, "net_revenue": 518476, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 542 } ], "balance_sheet": [ { "assets": 713710, "current_assets": 343410, "current_liabilities": 164694, "equity": 454097, "fixed_assets": 370300, "liabilities": 367193, "long_term_liabilities": 202499, "quarter": 1 }, { "assets": 732098, "current_assets": 230486, "current_liabilities": 188217, "equity": 456631, "fixed_assets": 501612, "liabilities": 371909, "long_term_liabilities": 183692, "quarter": 2 }, { "assets": 750959, "current_assets": 352548, "current_liabilities": 219031, "equity": 481195, "fixed_assets": 398411, "liabilities": 376685, "long_term_liabilities": 157654, "quarter": 3 }, { "assets": 770307, "current_assets": 299338, "current_liabilities": 207833, "equity": 484932, "fixed_assets": 470969, "liabilities": 381522, "long_term_liabilities": 173689, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50934, "financing_cash_flow": 20245, "investing_cash_flow": -125982, "net_cash_flow": -207598, "operating_cash_flow": 140524, "quarter": 1 }, { "change_in_working_capital": -88671, "financing_cash_flow": -74484, "investing_cash_flow": -188464, "net_cash_flow": -401704, "operating_cash_flow": 125987, "quarter": 2 }, { "change_in_working_capital": -38950, "financing_cash_flow": 1680, "investing_cash_flow": -370135, "net_cash_flow": -331903, "operating_cash_flow": 137022, "quarter": 3 }, { "change_in_working_capital": 30666, "financing_cash_flow": -80301, "investing_cash_flow": -286128, "net_cash_flow": 108457, "operating_cash_flow": 130729, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7538692185901837, "current_ratio": 2.0851397136507703, "debt_to_equity_ratio": 0.8086223868468632, "profit_margin": 0.1999464727791779, "quarter": 1, "return_on_assets": 0.15073349119390228, "return_on_equity": 0.23690973514469377 }, { "asset_turnover_ratio": 0.7259137437883999, "current_ratio": 1.2245758884691607, "debt_to_equity_ratio": 0.814462881407526, "profit_margin": 0.1814729790757188, "quarter": 2, "return_on_assets": 0.131733729637289, "return_on_equity": 0.21120335675852056 }, { "asset_turnover_ratio": 0.6989968826527148, "current_ratio": 1.609580379033105, "debt_to_equity_ratio": 0.7828115420983177, "profit_margin": 0.203690862191809, "quarter": 3, "return_on_assets": 0.14237927769691822, "return_on_equity": 0.2221989006535812 }, { "asset_turnover_ratio": 0.6730770978324226, "current_ratio": 1.4402813797616356, "debt_to_equity_ratio": 0.7867536066912474, "profit_margin": 0.18544156335105194, "quarter": 4, "return_on_assets": 0.12481646927783338, "return_on_equity": 0.19826903565860782 } ], "income_statement": [ { "depreciation": 32944, "expenses": 403388, "income_tax": 27076, "marketing_expense": 77906, "net_income": 134656, "net_profit": 107580, "operational_expense": 280562, "product_revenue": 135839, "quarter": 1, "rd_expense": 77316, "revenue": 538044, "salaries_expense": 186215, "service_revenue": 402205 }, { "depreciation": 29545, "expenses": 397077, "income_tax": 37921, "marketing_expense": 60730, "net_income": 134363, "net_profit": 96442, "operational_expense": 277809, "product_revenue": 199209, "quarter": 2, "rd_expense": 58653, "revenue": 531440, "salaries_expense": 145465, "service_revenue": 332231 }, { "depreciation": 30101, "expenses": 390866, "income_tax": 27131, "marketing_expense": 70779, "net_income": 134052, "net_profit": 106921, "operational_expense": 195615, "product_revenue": 199253, "quarter": 3, "rd_expense": 71322, "revenue": 524918, "salaries_expense": 169857, "service_revenue": 325665 }, { "depreciation": 34582, "expenses": 384752, "income_tax": 37577, "marketing_expense": 63884, "net_income": 133724, "net_profit": 96147, "operational_expense": 200882, "product_revenue": 168194, "quarter": 4, "rd_expense": 49906, "revenue": 518476, "salaries_expense": 186295, "service_revenue": 350282 } ], "market_conditions": { "gdp_growth": [ 0.04376401618153459, 0.03198400152026687, 0.027314666315400034, 0.028954025015553324 ], "inflation_rate": [ 0.004550188513397035, 0.0034208179062696345, 0.007336109247292412, 0.004419087218363069 ], "interest_rate": [ 0.010173345223460731, 0.01273169277983039, 0.013522581267206112, 0.008296476854064639 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 98801, "billable_hours_per_employee": 127, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 5181776, "net_revenue": 4472940, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 4679 }, { "average_project_size": 136605, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 5025189, "net_revenue": 4368372, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 4569 }, { "average_project_size": 193695, "billable_hours_per_employee": 113, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 5014857, "net_revenue": 4266250, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 4463 }, { "average_project_size": 79073, "billable_hours_per_employee": 149, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 5025218, "net_revenue": 4166515, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 4358 } ], "balance_sheet": [ { "assets": 5621828, "current_assets": 2321871, "current_liabilities": 1244945, "equity": 4026685, "fixed_assets": 3299957, "liabilities": 2733337, "long_term_liabilities": 1488392, "quarter": 1 }, { "assets": 5730478, "current_assets": 2475759, "current_liabilities": 1565692, "equity": 3953741, "fixed_assets": 3254719, "liabilities": 2811342, "long_term_liabilities": 1245650, "quarter": 2 }, { "assets": 5841228, "current_assets": 2040116, "current_liabilities": 1423097, "equity": 4038040, "fixed_assets": 3801112, "liabilities": 2891573, "long_term_liabilities": 1468476, "quarter": 3 }, { "assets": 5954119, "current_assets": 1985320, "current_liabilities": 1497711, "equity": 3987900, "fixed_assets": 3968799, "liabilities": 2974093, "long_term_liabilities": 1476382, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29308, "financing_cash_flow": -96400, "investing_cash_flow": -320501, "net_cash_flow": 942155, "operating_cash_flow": 1344580, "quarter": 1 }, { "change_in_working_capital": -11343, "financing_cash_flow": 76698, "investing_cash_flow": -203788, "net_cash_flow": 623806, "operating_cash_flow": 1243203, "quarter": 2 }, { "change_in_working_capital": 7402, "financing_cash_flow": -121454, "investing_cash_flow": -155137, "net_cash_flow": 757927, "operating_cash_flow": 1298320, "quarter": 3 }, { "change_in_working_capital": -98526, "financing_cash_flow": 113722, "investing_cash_flow": -475542, "net_cash_flow": 927617, "operating_cash_flow": 1148620, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7956380024433334, "current_ratio": 1.8650390177879344, "debt_to_equity_ratio": 0.678805767026723, "profit_margin": 0.2544621658238206, "quarter": 1, "return_on_assets": 0.20245976931346885, "return_on_equity": 0.2826627858896338 }, { "asset_turnover_ratio": 0.7623049944524698, "current_ratio": 1.5812554448767702, "debt_to_equity_ratio": 0.7110587162892056, "profit_margin": 0.23683994861243501, "quarter": 2, "return_on_assets": 0.1805442757131255, "return_on_equity": 0.2616774846910812 }, { "asset_turnover_ratio": 0.7303686827495862, "current_ratio": 1.4335748019987393, "debt_to_equity_ratio": 0.7160832978375647, "profit_margin": 0.25511514796366835, "quarter": 3, "return_on_assets": 0.18632811456769022, "return_on_equity": 0.26953299125318225 }, { "asset_turnover_ratio": 0.6997701927018926, "current_ratio": 1.3255694857018476, "debt_to_equity_ratio": 0.7457792321773364, "profit_margin": 0.24189856510776991, "quarter": 4, "return_on_assets": 0.16927340551977546, "return_on_equity": 0.25273301737756715 } ], "income_statement": [ { "depreciation": 206386, "expenses": 3003519, "income_tax": 331227, "marketing_expense": 530485, "net_income": 1469421, "net_profit": 1138194, "operational_expense": 2018397, "product_revenue": 1089910, "quarter": 1, "rd_expense": 445477, "revenue": 4472940, "salaries_expense": 1015736, "service_revenue": 3383030 }, { "depreciation": 208598, "expenses": 2938648, "income_tax": 395119, "marketing_expense": 303580, "net_income": 1429724, "net_profit": 1034605, "operational_expense": 1692779, "product_revenue": 1180778, "quarter": 2, "rd_expense": 557072, "revenue": 4368372, "salaries_expense": 1297136, "service_revenue": 3187594 }, { "depreciation": 209935, "expenses": 2875178, "income_tax": 302687, "marketing_expense": 380468, "net_income": 1391072, "net_profit": 1088385, "operational_expense": 1600543, "product_revenue": 1557706, "quarter": 3, "rd_expense": 376060, "revenue": 4266250, "salaries_expense": 979483, "service_revenue": 2708544 }, { "depreciation": 140746, "expenses": 2813079, "income_tax": 345562, "marketing_expense": 533369, "net_income": 1353436, "net_profit": 1007874, "operational_expense": 1932006, "product_revenue": 1214915, "quarter": 4, "rd_expense": 531967, "revenue": 4166515, "salaries_expense": 1172347, "service_revenue": 2951600 } ], "market_conditions": { "gdp_growth": [ 0.05180920662133989, 0.05654559454998351, 0.055542853465658765, 0.0558998685034341 ], "inflation_rate": [ 0.010794154287270947, 0.004641200263383476, 0.010781831456726228, 0.011524870222285852 ], "interest_rate": [ 0.013500239753471047, 0.012852147615267965, 0.016050838992954647, 0.009374109717038179 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 160894, "billable_hours_per_employee": 81, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 5378966, "net_revenue": 4447409, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 4652 }, { "average_project_size": 74852, "billable_hours_per_employee": 85, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 5863365, "net_revenue": 4513682, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 4721 }, { "average_project_size": 191375, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 5562051, "net_revenue": 4580944, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 4792 }, { "average_project_size": 181139, "billable_hours_per_employee": 113, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 5322027, "net_revenue": 4649207, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 4863 } ], "balance_sheet": [ { "assets": 4520272, "current_assets": 2002938, "current_liabilities": 1246611, "equity": 2772615, "fixed_assets": 2517334, "liabilities": 2455370, "long_term_liabilities": 1208759, "quarter": 1 }, { "assets": 4679980, "current_assets": 1789774, "current_liabilities": 1347856, "equity": 2979613, "fixed_assets": 2890206, "liabilities": 2508001, "long_term_liabilities": 1160145, "quarter": 2 }, { "assets": 4845331, "current_assets": 2060790, "current_liabilities": 1049575, "equity": 3026060, "fixed_assets": 2784541, "liabilities": 2561760, "long_term_liabilities": 1512185, "quarter": 3 }, { "assets": 5016523, "current_assets": 2253802, "current_liabilities": 1237749, "equity": 3214609, "fixed_assets": 2762721, "liabilities": 2616671, "long_term_liabilities": 1378922, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97172, "financing_cash_flow": -6777, "investing_cash_flow": -480384, "net_cash_flow": 762362, "operating_cash_flow": 988568, "quarter": 1 }, { "change_in_working_capital": 42725, "financing_cash_flow": -115173, "investing_cash_flow": -496891, "net_cash_flow": 770458, "operating_cash_flow": 1121028, "quarter": 2 }, { "change_in_working_capital": -53661, "financing_cash_flow": -143144, "investing_cash_flow": -284848, "net_cash_flow": 610796, "operating_cash_flow": 1009166, "quarter": 3 }, { "change_in_working_capital": -94965, "financing_cash_flow": -98745, "investing_cash_flow": -450717, "net_cash_flow": 829137, "operating_cash_flow": 1140803, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9838808372593507, "current_ratio": 1.6067065026700391, "debt_to_equity_ratio": 0.8855791373847433, "profit_margin": 0.15912928179081348, "quarter": 1, "return_on_assets": 0.15656425100082472, "return_on_equity": 0.25525108967527044 }, { "asset_turnover_ratio": 0.9644660874619122, "current_ratio": 1.3278673686209803, "debt_to_equity_ratio": 0.8417203844928854, "profit_margin": 0.17893019490517942, "quarter": 2, "return_on_assets": 0.17257210500899575, "return_on_equity": 0.271053321354149 }, { "asset_turnover_ratio": 0.9454346875373426, "current_ratio": 1.9634518733773194, "debt_to_equity_ratio": 0.8465661619399483, "profit_margin": 0.16208209486952907, "quarter": 3, "return_on_assets": 0.15323803471837116, "return_on_equity": 0.24536492997495093 }, { "asset_turnover_ratio": 0.9267787668869454, "current_ratio": 1.8208877567261215, "debt_to_equity_ratio": 0.8139935525595804, "profit_margin": 0.17524644525399707, "quarter": 4, "return_on_assets": 0.16241468443382, "return_on_equity": 0.2534544636688319 } ], "income_statement": [ { "depreciation": 280855, "expenses": 3457737, "income_tax": 281959, "marketing_expense": 412507, "net_income": 989672, "net_profit": 707713, "operational_expense": 1731384, "product_revenue": 1525617, "quarter": 1, "rd_expense": 551027, "revenue": 4447409, "salaries_expense": 1693330, "service_revenue": 2921792 }, { "depreciation": 313394, "expenses": 3492034, "income_tax": 214014, "marketing_expense": 637448, "net_income": 1021648, "net_profit": 807634, "operational_expense": 1892576, "product_revenue": 1419522, "quarter": 2, "rd_expense": 696184, "revenue": 4513682, "salaries_expense": 1089147, "service_revenue": 3094160 }, { "depreciation": 266677, "expenses": 3526672, "income_tax": 311783, "marketing_expense": 453214, "net_income": 1054272, "net_profit": 742489, "operational_expense": 2179418, "product_revenue": 1374580, "quarter": 3, "rd_expense": 387688, "revenue": 4580944, "salaries_expense": 1589913, "service_revenue": 3206364 }, { "depreciation": 326046, "expenses": 3561653, "income_tax": 272797, "marketing_expense": 418741, "net_income": 1087554, "net_profit": 814757, "operational_expense": 1905650, "product_revenue": 1023299, "quarter": 4, "rd_expense": 382901, "revenue": 4649207, "salaries_expense": 1699965, "service_revenue": 3625908 } ], "market_conditions": { "gdp_growth": [ 0.03300947483457581, 0.031153202315511663, 0.036024962929404145, 0.04211822873690811 ], "inflation_rate": [ 0.0043122599228964, 0.006023621276148414, 0.005915603504869492, 0.009839995105695568 ], "interest_rate": [ 0.016488512094090874, 0.014108640740161282, 0.008648283711600724, 0.014572562297088998 ], "year": 2003 }, "random_event": { "description": "Williams Inc Data Privacy Regulation Impact in 2003", "impact": -0.05, "type": "Data Privacy Regulation Impact" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 134489, "billable_hours_per_employee": 94, "client_concentration": 0.2, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 5174719, "net_revenue": 4700133, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4916 }, { "average_project_size": 156603, "billable_hours_per_employee": 114, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 5730446, "net_revenue": 4647886, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 4862 }, { "average_project_size": 116636, "billable_hours_per_employee": 156, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 5788547, "net_revenue": 4596220, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 4808 }, { "average_project_size": 159135, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 5857214, "net_revenue": 4545128, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 4754 } ], "balance_sheet": [ { "assets": 6708193, "current_assets": 3137667, "current_liabilities": 1648411, "equity": 4379046, "fixed_assets": 3570526, "liabilities": 3438522, "long_term_liabilities": 1790111, "quarter": 1 }, { "assets": 6858528, "current_assets": 2303594, "current_liabilities": 1786371, "equity": 4427394, "fixed_assets": 4554934, "liabilities": 3533606, "long_term_liabilities": 1747235, "quarter": 2 }, { "assets": 7012233, "current_assets": 3252391, "current_liabilities": 1532503, "equity": 4400580, "fixed_assets": 3759842, "liabilities": 3631319, "long_term_liabilities": 2098816, "quarter": 3 }, { "assets": 7169382, "current_assets": 3274892, "current_liabilities": 1661953, "equity": 4474942, "fixed_assets": 3894490, "liabilities": 3731735, "long_term_liabilities": 2069782, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2982, "financing_cash_flow": -198589, "investing_cash_flow": -224899, "net_cash_flow": 1021794, "operating_cash_flow": 1310562, "quarter": 1 }, { "change_in_working_capital": -98027, "financing_cash_flow": -130881, "investing_cash_flow": -160513, "net_cash_flow": 1113286, "operating_cash_flow": 1338960, "quarter": 2 }, { "change_in_working_capital": -92445, "financing_cash_flow": -136212, "investing_cash_flow": -261668, "net_cash_flow": 979873, "operating_cash_flow": 1277426, "quarter": 3 }, { "change_in_working_capital": -40041, "financing_cash_flow": -771, "investing_cash_flow": -273364, "net_cash_flow": 842001, "operating_cash_flow": 1219897, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7006556012923302, "current_ratio": 1.9034494431303843, "debt_to_equity_ratio": 0.7852217126744044, "profit_margin": 0.23603055488004276, "quarter": 1, "return_on_assets": 0.16537613035283869, "return_on_equity": 0.25333714238215355 }, { "asset_turnover_ratio": 0.6776798170102972, "current_ratio": 1.289538399358252, "debt_to_equity_ratio": 0.7981232300536162, "profit_margin": 0.23719858877777983, "quarter": 2, "return_on_assets": 0.1607446962380266, "return_on_equity": 0.24901149524980157 }, { "asset_turnover_ratio": 0.6554573985205568, "current_ratio": 2.122273822628732, "debt_to_equity_ratio": 0.8251909975503229, "profit_margin": 0.22184882359852226, "quarter": 3, "return_on_assets": 0.14541245278073334, "return_on_equity": 0.23171172890846206 }, { "asset_turnover_ratio": 0.6339637084479527, "current_ratio": 1.97050819126654, "debt_to_equity_ratio": 0.8339180708934328, "profit_margin": 0.22822129541786282, "quarter": 4, "return_on_assets": 0.14468401878990406, "return_on_equity": 0.23180076970830013 } ], "income_statement": [ { "depreciation": 201187, "expenses": 3266189, "income_tax": 324569, "marketing_expense": 398294, "net_income": 1433944, "net_profit": 1109375, "operational_expense": 1713583, "product_revenue": 1115127, "quarter": 1, "rd_expense": 405397, "revenue": 4700133, "salaries_expense": 1471730, "service_revenue": 3585006 }, { "depreciation": 236488, "expenses": 3236732, "income_tax": 308682, "marketing_expense": 426160, "net_income": 1411154, "net_profit": 1102472, "operational_expense": 2108274, "product_revenue": 1617287, "quarter": 2, "rd_expense": 397727, "revenue": 4647886, "salaries_expense": 1256121, "service_revenue": 3030599 }, { "depreciation": 257760, "expenses": 3207542, "income_tax": 369012, "marketing_expense": 604066, "net_income": 1388678, "net_profit": 1019666, "operational_expense": 2222039, "product_revenue": 1477789, "quarter": 3, "rd_expense": 397169, "revenue": 4596220, "salaries_expense": 1301901, "service_revenue": 3118431 }, { "depreciation": 182602, "expenses": 3178614, "income_tax": 329219, "marketing_expense": 627477, "net_income": 1366514, "net_profit": 1037295, "operational_expense": 1779756, "product_revenue": 1543648, "quarter": 4, "rd_expense": 386526, "revenue": 4545128, "salaries_expense": 1438694, "service_revenue": 3001480 } ], "market_conditions": { "gdp_growth": [ 0.053215469379282905, 0.059416533715387555, 0.05973131067452093, 0.04457399540654701 ], "inflation_rate": [ 0.004787560131371056, 0.0036390606610654345, 0.011227182904502277, 0.007316561338423264 ], "interest_rate": [ 0.017267442647870102, 0.013466492809760911, 0.01592972720694041, 0.01828264514128136 ], "year": 2004 }, "random_event": { "description": "Williams Inc New Ad Campaign Launch in 2004", "impact": 0.06, "type": "New Ad Campaign Launch" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 87532, "billable_hours_per_employee": 117, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 5279199, "net_revenue": 4615708, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 4828 }, { "average_project_size": 99396, "billable_hours_per_employee": 96, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 5907227, "net_revenue": 4629139, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 4842 }, { "average_project_size": 129478, "billable_hours_per_employee": 103, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 5851594, "net_revenue": 4642609, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 4856 }, { "average_project_size": 121401, "billable_hours_per_employee": 124, "client_concentration": 0.38, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 5285614, "net_revenue": 4656119, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 4870 } ], "balance_sheet": [ { "assets": 4747801, "current_assets": 2024483, "current_liabilities": 1089664, "equity": 3095277, "fixed_assets": 2723318, "liabilities": 2495775, "long_term_liabilities": 1406111, "quarter": 1 }, { "assets": 4878660, "current_assets": 1874417, "current_liabilities": 1186745, "equity": 3278186, "fixed_assets": 3004243, "liabilities": 2523917, "long_term_liabilities": 1337172, "quarter": 2 }, { "assets": 5013126, "current_assets": 2405755, "current_liabilities": 1245236, "equity": 3394293, "fixed_assets": 2607371, "liabilities": 2552376, "long_term_liabilities": 1307140, "quarter": 3 }, { "assets": 5151299, "current_assets": 1549467, "current_liabilities": 1357211, "equity": 3512044, "fixed_assets": 3601832, "liabilities": 2581157, "long_term_liabilities": 1223946, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59814, "financing_cash_flow": 4910, "investing_cash_flow": -241356, "net_cash_flow": 951802, "operating_cash_flow": 1138716, "quarter": 1 }, { "change_in_working_capital": -67601, "financing_cash_flow": 189536, "investing_cash_flow": -142665, "net_cash_flow": 946471, "operating_cash_flow": 1217320, "quarter": 2 }, { "change_in_working_capital": 60289, "financing_cash_flow": -113223, "investing_cash_flow": -461627, "net_cash_flow": 995403, "operating_cash_flow": 1195221, "quarter": 3 }, { "change_in_working_capital": -41954, "financing_cash_flow": -160809, "investing_cash_flow": -125307, "net_cash_flow": 1285339, "operating_cash_flow": 1214536, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9721780672778829, "current_ratio": 1.8578965626101256, "debt_to_equity_ratio": 0.8063171729056883, "profit_margin": 0.18269158274310246, "quarter": 1, "return_on_assets": 0.1776087498191268, "return_on_equity": 0.2724315142069676 }, { "asset_turnover_ratio": 0.9488546035181792, "current_ratio": 1.5794606254924184, "debt_to_equity_ratio": 0.7699126895179225, "profit_margin": 0.19948482860419617, "quarter": 2, "return_on_assets": 0.18928209795312648, "return_on_equity": 0.2816932901305783 }, { "asset_turnover_ratio": 0.9260906268862981, "current_ratio": 1.9319671130612992, "debt_to_equity_ratio": 0.7519610122048981, "profit_margin": 0.20108154703529846, "quarter": 3, "return_on_assets": 0.1862197359491862, "return_on_equity": 0.27503312177233963 }, { "asset_turnover_ratio": 0.9038727901447771, "current_ratio": 1.1416552032071652, "debt_to_equity_ratio": 0.7349443799679047, "profit_margin": 0.20229336922015953, "quarter": 4, "return_on_assets": 0.18284747206481317, "return_on_equity": 0.2681919702600537 } ], "income_statement": [ { "depreciation": 295465, "expenses": 3432253, "income_tax": 340204, "marketing_expense": 446008, "net_income": 1183455, "net_profit": 843251, "operational_expense": 1937312, "product_revenue": 955609, "quarter": 1, "rd_expense": 581997, "revenue": 4615708, "salaries_expense": 1702534, "service_revenue": 3660099 }, { "depreciation": 293877, "expenses": 3441660, "income_tax": 264036, "marketing_expense": 351657, "net_income": 1187479, "net_profit": 923443, "operational_expense": 2338841, "product_revenue": 1482280, "quarter": 2, "rd_expense": 469421, "revenue": 4629139, "salaries_expense": 1229646, "service_revenue": 3146859 }, { "depreciation": 261678, "expenses": 3451094, "income_tax": 257972, "marketing_expense": 385606, "net_income": 1191515, "net_profit": 933543, "operational_expense": 2240094, "product_revenue": 1370033, "quarter": 3, "rd_expense": 376745, "revenue": 4642609, "salaries_expense": 1656743, "service_revenue": 3272576 }, { "depreciation": 272634, "expenses": 3460554, "income_tax": 253663, "marketing_expense": 594856, "net_income": 1195565, "net_profit": 941902, "operational_expense": 2158722, "product_revenue": 1004304, "quarter": 4, "rd_expense": 533143, "revenue": 4656119, "salaries_expense": 1184287, "service_revenue": 3651815 } ], "market_conditions": { "gdp_growth": [ 0.04074184160105125, 0.026186443900761188, 0.04010767703461787, 0.028647627116025746 ], "inflation_rate": [ 0.011177273544871965, 0.010597640015166755, 0.006751253888610078, 0.006721059063413156 ], "interest_rate": [ 0.014459877302447502, 0.012217213507258701, 0.011470797541888914, 0.008272379260186084 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 193572, "billable_hours_per_employee": 125, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 4369820, "net_revenue": 3878767, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 4057 }, { "average_project_size": 67493, "billable_hours_per_employee": 83, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 4752170, "net_revenue": 3810864, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 3986 }, { "average_project_size": 75804, "billable_hours_per_employee": 90, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 4440134, "net_revenue": 3744150, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 3916 }, { "average_project_size": 160063, "billable_hours_per_employee": 89, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 4158776, "net_revenue": 3678604, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 3848 } ], "balance_sheet": [ { "assets": 4732837, "current_assets": 1965367, "current_liabilities": 1225906, "equity": 2909245, "fixed_assets": 2767470, "liabilities": 2656946, "long_term_liabilities": 1431040, "quarter": 1 }, { "assets": 4845778, "current_assets": 2011051, "current_liabilities": 1589463, "equity": 2880767, "fixed_assets": 2834727, "liabilities": 2711984, "long_term_liabilities": 1122521, "quarter": 2 }, { "assets": 4961414, "current_assets": 2479207, "current_liabilities": 1394638, "equity": 3009089, "fixed_assets": 2482207, "liabilities": 2768163, "long_term_liabilities": 1373525, "quarter": 3 }, { "assets": 5079810, "current_assets": 2089925, "current_liabilities": 1179032, "equity": 3060222, "fixed_assets": 2989885, "liabilities": 2825505, "long_term_liabilities": 1646473, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51068, "financing_cash_flow": 199555, "investing_cash_flow": -332067, "net_cash_flow": 734318, "operating_cash_flow": 993925, "quarter": 1 }, { "change_in_working_capital": -88655, "financing_cash_flow": 106390, "investing_cash_flow": -296532, "net_cash_flow": 672749, "operating_cash_flow": 998358, "quarter": 2 }, { "change_in_working_capital": 48537, "financing_cash_flow": 115753, "investing_cash_flow": -452237, "net_cash_flow": 895801, "operating_cash_flow": 972467, "quarter": 3 }, { "change_in_working_capital": 28365, "financing_cash_flow": -64829, "investing_cash_flow": -478070, "net_cash_flow": 891028, "operating_cash_flow": 969060, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8195437535668353, "current_ratio": 1.6031955141748226, "debt_to_equity_ratio": 0.9132768123688448, "profit_margin": 0.21485023462352856, "quarter": 1, "return_on_assets": 0.17607916773808183, "return_on_equity": 0.28645026458754763 }, { "asset_turnover_ratio": 0.7864297539012312, "current_ratio": 1.2652392663434129, "debt_to_equity_ratio": 0.9414103952176626, "profit_margin": 0.19601145566989533, "quarter": 2, "return_on_assets": 0.15414924084429787, "return_on_equity": 0.25929656928172257 }, { "asset_turnover_ratio": 0.7546538144166159, "current_ratio": 1.777670621336863, "debt_to_equity_ratio": 0.9199339069067083, "profit_margin": 0.21789671888145506, "quarter": 3, "return_on_assets": 0.16443659005275513, "return_on_equity": 0.27112458288870817 }, { "asset_turnover_ratio": 0.7241617304584227, "current_ratio": 1.7725769953656898, "debt_to_equity_ratio": 0.9233006625009558, "profit_margin": 0.2190822931742585, "quarter": 4, "return_on_assets": 0.1586510125378705, "return_on_equity": 0.2633524626644734 } ], "income_statement": [ { "depreciation": 160571, "expenses": 2834195, "income_tax": 211218, "marketing_expense": 360273, "net_income": 1044572, "net_profit": 833354, "operational_expense": 1734517, "product_revenue": 1544665, "quarter": 1, "rd_expense": 406268, "revenue": 3878767, "salaries_expense": 1100865, "service_revenue": 2334102 }, { "depreciation": 251385, "expenses": 2760129, "income_tax": 303762, "marketing_expense": 298755, "net_income": 1050735, "net_profit": 746973, "operational_expense": 1691191, "product_revenue": 1097024, "quarter": 2, "rd_expense": 496501, "revenue": 3810864, "salaries_expense": 1175740, "service_revenue": 2713840 }, { "depreciation": 156629, "expenses": 2688000, "income_tax": 240312, "marketing_expense": 376356, "net_income": 1056150, "net_profit": 815838, "operational_expense": 1559700, "product_revenue": 891745, "quarter": 3, "rd_expense": 475140, "revenue": 3744150, "salaries_expense": 1241288, "service_revenue": 2852405 }, { "depreciation": 163143, "expenses": 2617755, "income_tax": 254932, "marketing_expense": 378964, "net_income": 1060849, "net_profit": 805917, "operational_expense": 1582143, "product_revenue": 1391493, "quarter": 4, "rd_expense": 426228, "revenue": 3678604, "salaries_expense": 1153777, "service_revenue": 2287111 } ], "market_conditions": { "gdp_growth": [ 0.041318136637891495, 0.031459914197770965, 0.03160363490188053, 0.030500199351091908 ], "inflation_rate": [ 0.012698489063524776, 0.0038319110667798086, 0.008963277961373289, 0.0027284923529993293 ], "interest_rate": [ 0.021436352577406854, 0.014313384775557174, 0.013958311662538522, 0.013993739542708593 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 57798, "billable_hours_per_employee": 97, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 1882778, "net_revenue": 1636534, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1712 }, { "average_project_size": 104325, "billable_hours_per_employee": 108, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 1964986, "net_revenue": 1641919, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 1717 }, { "average_project_size": 96457, "billable_hours_per_employee": 132, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 2003007, "net_revenue": 1647323, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 1723 }, { "average_project_size": 129234, "billable_hours_per_employee": 107, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 1922889, "net_revenue": 1652744, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 1729 } ], "balance_sheet": [ { "assets": 2161260, "current_assets": 756040, "current_liabilities": 555620, "equity": 1547782, "fixed_assets": 1405220, "liabilities": 955687, "long_term_liabilities": 400067, "quarter": 1 }, { "assets": 2196776, "current_assets": 698583, "current_liabilities": 561425, "equity": 1578944, "fixed_assets": 1498193, "liabilities": 976296, "long_term_liabilities": 414871, "quarter": 2 }, { "assets": 2232876, "current_assets": 862469, "current_liabilities": 418258, "equity": 1597637, "fixed_assets": 1370407, "liabilities": 997349, "long_term_liabilities": 579091, "quarter": 3 }, { "assets": 2269568, "current_assets": 761713, "current_liabilities": 529709, "equity": 1602902, "fixed_assets": 1507855, "liabilities": 1018857, "long_term_liabilities": 489148, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3722, "financing_cash_flow": 189113, "investing_cash_flow": -409983, "net_cash_flow": 239658, "operating_cash_flow": 409660, "quarter": 1 }, { "change_in_working_capital": 21123, "financing_cash_flow": 7006, "investing_cash_flow": -209339, "net_cash_flow": 415251, "operating_cash_flow": 457652, "quarter": 2 }, { "change_in_working_capital": -81336, "financing_cash_flow": -44039, "investing_cash_flow": -375096, "net_cash_flow": 229165, "operating_cash_flow": 438071, "quarter": 3 }, { "change_in_working_capital": -76554, "financing_cash_flow": 88251, "investing_cash_flow": -319543, "net_cash_flow": 72759, "operating_cash_flow": 459668, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7572129220917427, "current_ratio": 1.3607141571577697, "debt_to_equity_ratio": 0.6174558174213164, "profit_margin": 0.20910595196922277, "quarter": 1, "return_on_assets": 0.15833772891739079, "return_on_equity": 0.22109638179020044 }, { "asset_turnover_ratio": 0.747422131341566, "current_ratio": 1.244303335262947, "debt_to_equity_ratio": 0.6183221190871874, "profit_margin": 0.2183201485578765, "quarter": 2, "return_on_assets": 0.16317731074993536, "return_on_equity": 0.22702768432572656 }, { "asset_turnover_ratio": 0.7377583887327375, "current_ratio": 2.0620502178081472, "debt_to_equity_ratio": 0.6242650864996241, "profit_margin": 0.21981724288436452, "quarter": 3, "return_on_assets": 0.16217201492604158, "return_on_equity": 0.2266534888713769 }, { "asset_turnover_ratio": 0.7282196435621229, "current_ratio": 1.4379838741648716, "debt_to_equity_ratio": 0.6356327461067489, "profit_margin": 0.21309470795235075, "quarter": 4, "return_on_assets": 0.15517975227003553, "return_on_equity": 0.2197208562968915 } ], "income_statement": [ { "depreciation": 67451, "expenses": 1164270, "income_tax": 130055, "marketing_expense": 144877, "net_income": 472264, "net_profit": 342209, "operational_expense": 765968, "product_revenue": 436555, "quarter": 1, "rd_expense": 195699, "revenue": 1636534, "salaries_expense": 504709, "service_revenue": 1199979 }, { "depreciation": 99188, "expenses": 1172750, "income_tax": 110705, "marketing_expense": 171027, "net_income": 469169, "net_profit": 358464, "operational_expense": 783462, "product_revenue": 459119, "quarter": 2, "rd_expense": 164562, "revenue": 1641919, "salaries_expense": 501648, "service_revenue": 1182800 }, { "depreciation": 75961, "expenses": 1181292, "income_tax": 103921, "marketing_expense": 220408, "net_income": 466031, "net_profit": 362110, "operational_expense": 702962, "product_revenue": 469242, "quarter": 3, "rd_expense": 152501, "revenue": 1647323, "salaries_expense": 564574, "service_revenue": 1178081 }, { "depreciation": 107477, "expenses": 1189896, "income_tax": 110657, "marketing_expense": 198413, "net_income": 462848, "net_profit": 352191, "operational_expense": 626363, "product_revenue": 372510, "quarter": 4, "rd_expense": 188918, "revenue": 1652744, "salaries_expense": 516223, "service_revenue": 1280234 } ], "market_conditions": { "gdp_growth": [ 0.041384411968087495, 0.04809436401316962, 0.03642567487857438, 0.035693270735099425 ], "inflation_rate": [ 0.0019464226557274643, 0.007710860458116944, 0.007196780857412785, 0.000551519466576892 ], "interest_rate": [ 0.019531341936423374, 0.011770813423199699, 0.012559209955827867, 0.0203815851160294 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 171667, "billable_hours_per_employee": 126, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 5780284, "net_revenue": 4872556, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 5097 }, { "average_project_size": 59588, "billable_hours_per_employee": 145, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 5652787, "net_revenue": 4879766, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 5104 }, { "average_project_size": 59468, "billable_hours_per_employee": 110, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 5894030, "net_revenue": 4886987, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 5112 }, { "average_project_size": 143282, "billable_hours_per_employee": 133, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 5502175, "net_revenue": 4894219, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 5119 } ], "balance_sheet": [ { "assets": 6848894, "current_assets": 3387388, "current_liabilities": 2133846, "equity": 3905537, "fixed_assets": 3461506, "liabilities": 4015470, "long_term_liabilities": 1881624, "quarter": 1 }, { "assets": 6957750, "current_assets": 2735681, "current_liabilities": 1686357, "equity": 3963501, "fixed_assets": 4222069, "liabilities": 4059084, "long_term_liabilities": 2372727, "quarter": 2 }, { "assets": 7068336, "current_assets": 2122409, "current_liabilities": 1970907, "equity": 4039029, "fixed_assets": 4945927, "liabilities": 4103172, "long_term_liabilities": 2132265, "quarter": 3 }, { "assets": 7180679, "current_assets": 2770544, "current_liabilities": 2328109, "equity": 4114484, "fixed_assets": 4410135, "liabilities": 4147738, "long_term_liabilities": 1819629, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14316, "financing_cash_flow": -116084, "investing_cash_flow": -211703, "net_cash_flow": 873997, "operating_cash_flow": 1403201, "quarter": 1 }, { "change_in_working_capital": 33954, "financing_cash_flow": -147543, "investing_cash_flow": -485513, "net_cash_flow": 1342214, "operating_cash_flow": 1366303, "quarter": 2 }, { "change_in_working_capital": 61877, "financing_cash_flow": -60078, "investing_cash_flow": -422918, "net_cash_flow": 1045656, "operating_cash_flow": 1378258, "quarter": 3 }, { "change_in_working_capital": -4686, "financing_cash_flow": 117661, "investing_cash_flow": -458460, "net_cash_flow": 723535, "operating_cash_flow": 1287312, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7114369122956203, "current_ratio": 1.5874566393263618, "debt_to_equity_ratio": 1.0281479857955513, "profit_margin": 0.22003092422129167, "quarter": 1, "return_on_assets": 0.15653812133754735, "return_on_equity": 0.2745110339500048 }, { "asset_turnover_ratio": 0.7013425317092451, "current_ratio": 1.6222430956197293, "debt_to_equity_ratio": 1.0241158006519993, "profit_margin": 0.21821435699990532, "quarter": 2, "return_on_assets": 0.15304300959361863, "return_on_equity": 0.2686602072258844 }, { "asset_turnover_ratio": 0.6913914392298273, "current_ratio": 1.0768691774903636, "debt_to_equity_ratio": 1.0158807970925685, "profit_margin": 0.2197396882782786, "quarter": 3, "return_on_assets": 0.15192613933463264, "return_on_equity": 0.26587206974745664 }, { "asset_turnover_ratio": 0.6815816442985406, "current_ratio": 1.1900405006810248, "debt_to_equity_ratio": 1.0080821799282729, "profit_margin": 0.22098377698259927, "quarter": 4, "return_on_assets": 0.150618486079102, "return_on_equity": 0.26286236621651704 } ], "income_statement": [ { "depreciation": 331088, "expenses": 3499083, "income_tax": 301360, "marketing_expense": 533693, "net_income": 1373473, "net_profit": 1072113, "operational_expense": 2065094, "product_revenue": 1281251, "quarter": 1, "rd_expense": 614117, "revenue": 4872556, "salaries_expense": 1337723, "service_revenue": 3591305 }, { "depreciation": 301468, "expenses": 3511275, "income_tax": 303656, "marketing_expense": 359490, "net_income": 1368491, "net_profit": 1064835, "operational_expense": 1989521, "product_revenue": 1877028, "quarter": 2, "rd_expense": 600090, "revenue": 4879766, "salaries_expense": 1259239, "service_revenue": 3002738 }, { "depreciation": 304393, "expenses": 3523510, "income_tax": 289612, "marketing_expense": 407213, "net_income": 1363477, "net_profit": 1073865, "operational_expense": 2132650, "product_revenue": 1783817, "quarter": 3, "rd_expense": 377908, "revenue": 4886987, "salaries_expense": 1679509, "service_revenue": 3103170 }, { "depreciation": 205769, "expenses": 3535787, "income_tax": 276889, "marketing_expense": 599098, "net_income": 1358432, "net_profit": 1081543, "operational_expense": 2231459, "product_revenue": 1486363, "quarter": 4, "rd_expense": 429734, "revenue": 4894219, "salaries_expense": 1289022, "service_revenue": 3407856 } ], "market_conditions": { "gdp_growth": [ 0.04087288873108737, 0.03893310965281624, 0.030344875637442037, 0.03234023158428106 ], "inflation_rate": [ 0.0028249189538817544, 0.0015596885145730908, 0.005924438854908758, 0.010818891864149055 ], "interest_rate": [ 0.01183458267937551, 0.007637082052073938, 0.006019515716803658, 0.0070766219592210584 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 1999, "industry": "Advertising", "location": "Brownberg", "name": "Allen, Snow and Raymond", "num_employees": 763, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.allen,snowandraymond.com" }

[ { "advertising_kpis": [ { "average_project_size": 90796, "billable_hours_per_employee": 87, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 1548741, "net_revenue": 1324577, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 1736 }, { "average_project_size": 174420, "billable_hours_per_employee": 125, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 1720581, "net_revenue": 1387613, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 1819 }, { "average_project_size": 151028, "billable_hours_per_employee": 135, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 1699900, "net_revenue": 1453650, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 1905 }, { "average_project_size": 82284, "billable_hours_per_employee": 153, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 1815297, "net_revenue": 1522830, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1996 } ], "balance_sheet": [ { "assets": 1539409, "current_assets": 562123, "current_liabilities": 299571, "equity": 1148945, "fixed_assets": 977286, "liabilities": 637081, "long_term_liabilities": 337510, "quarter": 1 }, { "assets": 1588757, "current_assets": 648694, "current_liabilities": 311500, "equity": 1202943, "fixed_assets": 940063, "liabilities": 642196, "long_term_liabilities": 330696, "quarter": 2 }, { "assets": 1639686, "current_assets": 708497, "current_liabilities": 344774, "equity": 1266686, "fixed_assets": 931189, "liabilities": 647353, "long_term_liabilities": 302579, "quarter": 3 }, { "assets": 1692249, "current_assets": 694710, "current_liabilities": 307089, "equity": 1325522, "fixed_assets": 997539, "liabilities": 652552, "long_term_liabilities": 345463, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43145, "financing_cash_flow": -54867, "investing_cash_flow": -266578, "net_cash_flow": 57657, "operating_cash_flow": 338015, "quarter": 1 }, { "change_in_working_capital": -17130, "financing_cash_flow": -197974, "investing_cash_flow": -122332, "net_cash_flow": 109548, "operating_cash_flow": 310581, "quarter": 2 }, { "change_in_working_capital": -45256, "financing_cash_flow": 50743, "investing_cash_flow": -482064, "net_cash_flow": 292960, "operating_cash_flow": 347118, "quarter": 3 }, { "change_in_working_capital": 40938, "financing_cash_flow": -92514, "investing_cash_flow": -220188, "net_cash_flow": 433581, "operating_cash_flow": 350416, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8604451448575395, "current_ratio": 1.8764266234048022, "debt_to_equity_ratio": 0.5544921645509576, "profit_margin": 0.18618547657101098, "quarter": 1, "return_on_assets": 0.16020238935851355, "return_on_equity": 0.21464648003168124 }, { "asset_turnover_ratio": 0.8733953650558267, "current_ratio": 2.0824847512038525, "debt_to_equity_ratio": 0.5338540562603548, "profit_margin": 0.18476477231043525, "quarter": 2, "return_on_assets": 0.1613726957615293, "return_on_equity": 0.21312896787295824 }, { "asset_turnover_ratio": 0.886541691518986, "current_ratio": 2.054960640883593, "debt_to_equity_ratio": 0.5110603574998066, "profit_margin": 0.18873387679290063, "quarter": 3, "return_on_assets": 0.16732045037891402, "return_on_equity": 0.2165911678190175 }, { "asset_turnover_ratio": 0.8998853005674696, "current_ratio": 2.262243193341344, "debt_to_equity_ratio": 0.492298128586323, "profit_margin": 0.1876933078544552, "quarter": 4, "return_on_assets": 0.16890244875310903, "return_on_equity": 0.21563203024921504 } ], "income_statement": [ { "depreciation": 91398, "expenses": 999780, "income_tax": 78180, "marketing_expense": 194771, "net_income": 324797, "net_profit": 246617, "operational_expense": 661218, "product_revenue": 478136, "quarter": 1, "rd_expense": 195927, "revenue": 1324577, "salaries_expense": 369883, "service_revenue": 846441 }, { "depreciation": 54199, "expenses": 1040221, "income_tax": 91010, "marketing_expense": 200163, "net_income": 347392, "net_profit": 256382, "operational_expense": 579337, "product_revenue": 346607, "quarter": 2, "rd_expense": 151929, "revenue": 1387613, "salaries_expense": 390982, "service_revenue": 1041006 }, { "depreciation": 72765, "expenses": 1082298, "income_tax": 96999, "marketing_expense": 151379, "net_income": 371352, "net_profit": 274353, "operational_expense": 541770, "product_revenue": 574475, "quarter": 3, "rd_expense": 165726, "revenue": 1453650, "salaries_expense": 454849, "service_revenue": 879175 }, { "depreciation": 64591, "expenses": 1126077, "income_tax": 110928, "marketing_expense": 159852, "net_income": 396753, "net_profit": 285825, "operational_expense": 614852, "product_revenue": 598810, "quarter": 4, "rd_expense": 207144, "revenue": 1522830, "salaries_expense": 560634, "service_revenue": 924020 } ], "market_conditions": { "gdp_growth": [ 0.013859107401285571, 0.013525685154617873, 0.01150779726232121, 0.019305551302026512 ], "inflation_rate": [ 0.018590597861031018, 0.009651152170313227, 0.015392156946108368, 0.010755782983872354 ], "interest_rate": [ 0.024330627149302255, 0.021623409727215118, 0.02818351183352755, 0.022787681766619428 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 54522, "billable_hours_per_employee": 118, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 1035707, "net_revenue": 892826, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 1170 }, { "average_project_size": 55886, "billable_hours_per_employee": 90, "client_concentration": 0.1, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 1135539, "net_revenue": 901639, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 1182 }, { "average_project_size": 145030, "billable_hours_per_employee": 142, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 1071603, "net_revenue": 910540, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 1193 }, { "average_project_size": 105137, "billable_hours_per_employee": 124, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 1189547, "net_revenue": 919529, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1205 } ], "balance_sheet": [ { "assets": 1050867, "current_assets": 358192, "current_liabilities": 246028, "equity": 822510, "fixed_assets": 692675, "liabilities": 503447, "long_term_liabilities": 257419, "quarter": 1 }, { "assets": 1081999, "current_assets": 409121, "current_liabilities": 285768, "equity": 828123, "fixed_assets": 672878, "liabilities": 515394, "long_term_liabilities": 229626, "quarter": 2 }, { "assets": 1114054, "current_assets": 334452, "current_liabilities": 227467, "equity": 844013, "fixed_assets": 779602, "liabilities": 527624, "long_term_liabilities": 300157, "quarter": 3 }, { "assets": 1147058, "current_assets": 420702, "current_liabilities": 301426, "equity": 858127, "fixed_assets": 726356, "liabilities": 540145, "long_term_liabilities": 238719, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10211, "financing_cash_flow": -123365, "investing_cash_flow": -463825, "net_cash_flow": -32493, "operating_cash_flow": 315016, "quarter": 1 }, { "change_in_working_capital": -88339, "financing_cash_flow": 188268, "investing_cash_flow": -419554, "net_cash_flow": -183871, "operating_cash_flow": 296158, "quarter": 2 }, { "change_in_working_capital": 2146, "financing_cash_flow": -28242, "investing_cash_flow": -266032, "net_cash_flow": -223758, "operating_cash_flow": 289027, "quarter": 3 }, { "change_in_working_capital": -45989, "financing_cash_flow": 64069, "investing_cash_flow": -346740, "net_cash_flow": 164091, "operating_cash_flow": 301715, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8496089419498376, "current_ratio": 1.455899328531712, "debt_to_equity_ratio": 0.6120861752440699, "profit_margin": 0.30811154693075693, "quarter": 1, "return_on_assets": 0.26177432539036816, "return_on_equity": 0.33445186076765027 }, { "asset_turnover_ratio": 0.8333085335568702, "current_ratio": 1.4316543489823914, "debt_to_equity_ratio": 0.6223640691056763, "profit_margin": 0.29004734710898705, "quarter": 2, "return_on_assets": 0.24169892948145053, "return_on_equity": 0.31579608343205057 }, { "asset_turnover_ratio": 0.817321242955907, "current_ratio": 1.4703319602403866, "debt_to_equity_ratio": 0.6251372905393637, "profit_margin": 0.2828903727458431, "quarter": 3, "return_on_assets": 0.23121231107289233, "return_on_equity": 0.30518842719247213 }, { "asset_turnover_ratio": 0.8016412422039687, "current_ratio": 1.3957057453570694, "debt_to_equity_ratio": 0.6294464572260283, "profit_margin": 0.27319856143743154, "quarter": 4, "return_on_assets": 0.21900723415903992, "return_on_equity": 0.2927468777931472 } ], "income_statement": [ { "depreciation": 39926, "expenses": 547704, "income_tax": 70032, "marketing_expense": 74880, "net_income": 345122, "net_profit": 275090, "operational_expense": 370144, "product_revenue": 257518, "quarter": 1, "rd_expense": 95561, "revenue": 892826, "salaries_expense": 224625, "service_revenue": 635308 }, { "depreciation": 34640, "expenses": 556209, "income_tax": 83912, "marketing_expense": 90293, "net_income": 345430, "net_profit": 261518, "operational_expense": 312805, "product_revenue": 340100, "quarter": 2, "rd_expense": 104407, "revenue": 901639, "salaries_expense": 199585, "service_revenue": 561539 }, { "depreciation": 31444, "expenses": 564847, "income_tax": 88110, "marketing_expense": 57470, "net_income": 345693, "net_profit": 257583, "operational_expense": 385314, "product_revenue": 186060, "quarter": 3, "rd_expense": 86834, "revenue": 910540, "salaries_expense": 176123, "service_revenue": 724480 }, { "depreciation": 50501, "expenses": 573619, "income_tax": 94696, "marketing_expense": 63276, "net_income": 345910, "net_profit": 251214, "operational_expense": 321983, "product_revenue": 246333, "quarter": 4, "rd_expense": 109018, "revenue": 919529, "salaries_expense": 257611, "service_revenue": 673196 } ], "market_conditions": { "gdp_growth": [ 0.037948968121837026, 0.02043135167016162, 0.01860553423327703, 0.02770772034146754 ], "inflation_rate": [ 0.012036907989982937, 0.014166154836513511, 0.015950766138843723, 0.01599248172862275 ], "interest_rate": [ 0.035389033627869944, 0.03519878619114, 0.03781861368961026, 0.038190320355795344 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 70606, "billable_hours_per_employee": 90, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 2529828, "net_revenue": 2086175, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 2734 }, { "average_project_size": 125219, "billable_hours_per_employee": 105, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 2381127, "net_revenue": 2107967, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 2763 }, { "average_project_size": 182056, "billable_hours_per_employee": 156, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 2654092, "net_revenue": 2129986, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 2792 }, { "average_project_size": 76182, "billable_hours_per_employee": 117, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 2420193, "net_revenue": 2152236, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 2821 } ], "balance_sheet": [ { "assets": 2983801, "current_assets": 1181330, "current_liabilities": 634466, "equity": 2167751, "fixed_assets": 1802471, "liabilities": 1369687, "long_term_liabilities": 735221, "quarter": 1 }, { "assets": 3072898, "current_assets": 1234084, "current_liabilities": 658986, "equity": 2226093, "fixed_assets": 1838814, "liabilities": 1383436, "long_term_liabilities": 724450, "quarter": 2 }, { "assets": 3164655, "current_assets": 1536251, "current_liabilities": 655759, "equity": 2279482, "fixed_assets": 1628404, "liabilities": 1397322, "long_term_liabilities": 741563, "quarter": 3 }, { "assets": 3259153, "current_assets": 1215438, "current_liabilities": 739116, "equity": 2356095, "fixed_assets": 2043715, "liabilities": 1411348, "long_term_liabilities": 672232, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9971, "financing_cash_flow": 159326, "investing_cash_flow": -427921, "net_cash_flow": 511780, "operating_cash_flow": 668312, "quarter": 1 }, { "change_in_working_capital": -60621, "financing_cash_flow": -150706, "investing_cash_flow": -438704, "net_cash_flow": 220674, "operating_cash_flow": 651371, "quarter": 2 }, { "change_in_working_capital": 57211, "financing_cash_flow": -22234, "investing_cash_flow": -383949, "net_cash_flow": 335087, "operating_cash_flow": 584781, "quarter": 3 }, { "change_in_working_capital": -89592, "financing_cash_flow": 109820, "investing_cash_flow": -266480, "net_cash_flow": 403402, "operating_cash_flow": 618071, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6991669350603475, "current_ratio": 1.8619279835326086, "debt_to_equity_ratio": 0.6318470156397114, "profit_margin": 0.2653837765288147, "quarter": 1, "return_on_assets": 0.18554756165039157, "return_on_equity": 0.2553969528788131 }, { "asset_turnover_ratio": 0.6859866484341491, "current_ratio": 1.8727013927458247, "debt_to_equity_ratio": 0.6214637034481488, "profit_margin": 0.25457277082610874, "quarter": 2, "return_on_assets": 0.17463352184159708, "return_on_equity": 0.2410640525800135 }, { "asset_turnover_ratio": 0.6730547247646268, "current_ratio": 2.3427066956000604, "debt_to_equity_ratio": 0.6129997955675894, "profit_margin": 0.24044712030971097, "quarter": 3, "return_on_assets": 0.1618340703804996, "return_on_equity": 0.22467779960534892 }, { "asset_turnover_ratio": 0.6603666658177754, "current_ratio": 1.644448232753722, "debt_to_equity_ratio": 0.5990199885828034, "profit_margin": 0.23616833841641902, "quarter": 4, "return_on_assets": 0.15595769821177466, "return_on_equity": 0.21573408542524813 } ], "income_statement": [ { "depreciation": 114675, "expenses": 1377377, "income_tax": 155161, "marketing_expense": 175326, "net_income": 708798, "net_profit": 553637, "operational_expense": 694655, "product_revenue": 748105, "quarter": 1, "rd_expense": 243311, "revenue": 2086175, "salaries_expense": 631437, "service_revenue": 1338070 }, { "depreciation": 114740, "expenses": 1394189, "income_tax": 177147, "marketing_expense": 187209, "net_income": 713778, "net_profit": 536631, "operational_expense": 863396, "product_revenue": 632123, "quarter": 2, "rd_expense": 208637, "revenue": 2107967, "salaries_expense": 573249, "service_revenue": 1475844 }, { "depreciation": 72632, "expenses": 1411207, "income_tax": 206630, "marketing_expense": 240878, "net_income": 718779, "net_profit": 512149, "operational_expense": 979855, "product_revenue": 605047, "quarter": 3, "rd_expense": 238723, "revenue": 2129986, "salaries_expense": 520445, "service_revenue": 1524939 }, { "depreciation": 109781, "expenses": 1428433, "income_tax": 215513, "marketing_expense": 228990, "net_income": 723803, "net_profit": 508290, "operational_expense": 799133, "product_revenue": 843259, "quarter": 4, "rd_expense": 243090, "revenue": 2152236, "salaries_expense": 644068, "service_revenue": 1308977 } ], "market_conditions": { "gdp_growth": [ 0.008388944908656626, 0.02055001908535803, 0.017613554910158154, 0.02270559782765881 ], "inflation_rate": [ 0.02021007082300248, 0.019486885177708673, 0.017880596542825387, 0.022536289713887638 ], "interest_rate": [ 0.024100323397850752, 0.02980869258297966, 0.027654629590789355, 0.030438570688478248 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 109698, "billable_hours_per_employee": 137, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 5139451, "net_revenue": 4484619, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 5878 }, { "average_project_size": 117570, "billable_hours_per_employee": 110, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 5383387, "net_revenue": 4650544, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 6095 }, { "average_project_size": 107402, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 5782578, "net_revenue": 4822608, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6321 }, { "average_project_size": 193127, "billable_hours_per_employee": 142, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 6066846, "net_revenue": 5001039, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 6554 } ], "balance_sheet": [ { "assets": 6053181, "current_assets": 2133959, "current_liabilities": 1363514, "equity": 3703828, "fixed_assets": 3919222, "liabilities": 3212735, "long_term_liabilities": 1849221, "quarter": 1 }, { "assets": 6128840, "current_assets": 2400667, "current_liabilities": 1763106, "equity": 3764253, "fixed_assets": 3728173, "liabilities": 3250894, "long_term_liabilities": 1487788, "quarter": 2 }, { "assets": 6205446, "current_assets": 3044465, "current_liabilities": 1653125, "equity": 3796292, "fixed_assets": 3160981, "liabilities": 3289507, "long_term_liabilities": 1636382, "quarter": 3 }, { "assets": 6283008, "current_assets": 2356311, "current_liabilities": 1503160, "equity": 3880620, "fixed_assets": 3926697, "liabilities": 3328578, "long_term_liabilities": 1825418, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9032, "financing_cash_flow": -134651, "investing_cash_flow": -181405, "net_cash_flow": 491282, "operating_cash_flow": 1097306, "quarter": 1 }, { "change_in_working_capital": 18685, "financing_cash_flow": 169239, "investing_cash_flow": -192839, "net_cash_flow": 867429, "operating_cash_flow": 1173708, "quarter": 2 }, { "change_in_working_capital": 58102, "financing_cash_flow": 120336, "investing_cash_flow": -268191, "net_cash_flow": 902797, "operating_cash_flow": 1209996, "quarter": 3 }, { "change_in_working_capital": -98980, "financing_cash_flow": 79554, "investing_cash_flow": -461319, "net_cash_flow": 988778, "operating_cash_flow": 1273054, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7408698005230638, "current_ratio": 1.565043703254972, "debt_to_equity_ratio": 0.8674093397425583, "profit_margin": 0.19252070242756408, "quarter": 1, "return_on_assets": 0.14263277440406952, "return_on_equity": 0.23310531698556197 }, { "asset_turnover_ratio": 0.7587967706776486, "current_ratio": 1.3616124044725615, "debt_to_equity_ratio": 0.8636226098511445, "profit_margin": 0.19058135994412698, "quarter": 2, "return_on_assets": 0.1446125204769581, "return_on_equity": 0.23545362120983898 }, { "asset_turnover_ratio": 0.7771573550071985, "current_ratio": 1.8416423440453686, "debt_to_equity_ratio": 0.8665052635571763, "profit_margin": 0.18254707826138886, "quarter": 3, "return_on_assets": 0.14186780450591302, "return_on_equity": 0.23189812585543998 }, { "asset_turnover_ratio": 0.7959625389622296, "current_ratio": 1.567571649059315, "debt_to_equity_ratio": 0.8577438656709495, "profit_margin": 0.18519951554067066, "quarter": 4, "return_on_assets": 0.14741187660432709, "return_on_equity": 0.23867062479706852 } ], "income_statement": [ { "depreciation": 233924, "expenses": 3341309, "income_tax": 279928, "marketing_expense": 666965, "net_income": 1143310, "net_profit": 863382, "operational_expense": 1884504, "product_revenue": 1032170, "quarter": 1, "rd_expense": 422399, "revenue": 4484619, "salaries_expense": 1480381, "service_revenue": 3452449 }, { "depreciation": 287401, "expenses": 3464587, "income_tax": 299650, "marketing_expense": 504255, "net_income": 1185957, "net_profit": 886307, "operational_expense": 2389235, "product_revenue": 1787178, "quarter": 2, "rd_expense": 604624, "revenue": 4650544, "salaries_expense": 1201317, "service_revenue": 2863366 }, { "depreciation": 329643, "expenses": 3592414, "income_tax": 349841, "marketing_expense": 610864, "net_income": 1230194, "net_profit": 880353, "operational_expense": 2066515, "product_revenue": 1362802, "quarter": 3, "rd_expense": 706570, "revenue": 4822608, "salaries_expense": 1666314, "service_revenue": 3459806 }, { "depreciation": 346864, "expenses": 3724958, "income_tax": 349891, "marketing_expense": 394737, "net_income": 1276081, "net_profit": 926190, "operational_expense": 2268763, "product_revenue": 1390753, "quarter": 4, "rd_expense": 517452, "revenue": 5001039, "salaries_expense": 1376292, "service_revenue": 3610286 } ], "market_conditions": { "gdp_growth": [ 0.012679673258963513, 0.012090094273538972, 0.020511063774477242, 0.014695542725797046 ], "inflation_rate": [ 0.009169566214036919, 0.015369025674456614, 0.018087090864841053, 0.012723778861617055 ], "interest_rate": [ 0.04277329628718616, 0.04264560317592005, 0.0417898954915739, 0.04105853354947714 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 189207, "billable_hours_per_employee": 145, "client_concentration": 0.4, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 1253470, "net_revenue": 970779, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 1272 }, { "average_project_size": 117196, "billable_hours_per_employee": 133, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 1299285, "net_revenue": 1009411, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 1323 }, { "average_project_size": 196642, "billable_hours_per_employee": 95, "client_concentration": 0.16, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 1173104, "net_revenue": 1049581, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 1376 }, { "average_project_size": 74279, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 1416632, "net_revenue": 1091350, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1430 } ], "balance_sheet": [ { "assets": 1168149, "current_assets": 446047, "current_liabilities": 298558, "equity": 843172, "fixed_assets": 722102, "liabilities": 545632, "long_term_liabilities": 247074, "quarter": 1 }, { "assets": 1202273, "current_assets": 378477, "current_liabilities": 234338, "equity": 872794, "fixed_assets": 823796, "liabilities": 553269, "long_term_liabilities": 318931, "quarter": 2 }, { "assets": 1237395, "current_assets": 471881, "current_liabilities": 283649, "equity": 927802, "fixed_assets": 765514, "liabilities": 561013, "long_term_liabilities": 277364, "quarter": 3 }, { "assets": 1273542, "current_assets": 635796, "current_liabilities": 259780, "equity": 951759, "fixed_assets": 637746, "liabilities": 568865, "long_term_liabilities": 309085, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71774, "financing_cash_flow": -164264, "investing_cash_flow": -477389, "net_cash_flow": 51966, "operating_cash_flow": 259063, "quarter": 1 }, { "change_in_working_capital": 99012, "financing_cash_flow": -189173, "investing_cash_flow": -421188, "net_cash_flow": -113619, "operating_cash_flow": 269245, "quarter": 2 }, { "change_in_working_capital": 88089, "financing_cash_flow": -142102, "investing_cash_flow": -338510, "net_cash_flow": 46113, "operating_cash_flow": 307110, "quarter": 3 }, { "change_in_working_capital": 84192, "financing_cash_flow": 38709, "investing_cash_flow": -267847, "net_cash_flow": 123257, "operating_cash_flow": 299172, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8310403895393481, "current_ratio": 1.4940045150356045, "debt_to_equity_ratio": 0.6471182629404202, "profit_margin": 0.22729684099058592, "quarter": 1, "return_on_assets": 0.1888928552778798, "return_on_equity": 0.26169630870095306 }, { "asset_turnover_ratio": 0.8395855184305062, "current_ratio": 1.6150901689013306, "debt_to_equity_ratio": 0.6339055951347053, "profit_margin": 0.22170354791061322, "quarter": 2, "return_on_assets": 0.18613908821041478, "return_on_equity": 0.256406437257818 }, { "asset_turnover_ratio": 0.8482182326581246, "current_ratio": 1.6636088969113234, "debt_to_equity_ratio": 0.6046688840938045, "profit_margin": 0.23954320819450808, "quarter": 3, "return_on_assets": 0.20318491670000283, "return_on_equity": 0.2709845419604614 }, { "asset_turnover_ratio": 0.8569407212325938, "current_ratio": 2.4474401416583262, "debt_to_equity_ratio": 0.5976985770557462, "profit_margin": 0.22640032986667888, "quarter": 4, "return_on_assets": 0.19401166196324895, "return_on_equity": 0.2596056354602373 } ], "income_statement": [ { "depreciation": 38408, "expenses": 672869, "income_tax": 77255, "marketing_expense": 132471, "net_income": 297910, "net_profit": 220655, "operational_expense": 353645, "product_revenue": 328106, "quarter": 1, "rd_expense": 100341, "revenue": 970779, "salaries_expense": 279443, "service_revenue": 642673 }, { "depreciation": 45455, "expenses": 702282, "income_tax": 83339, "marketing_expense": 124938, "net_income": 307129, "net_profit": 223790, "operational_expense": 447319, "product_revenue": 376840, "quarter": 2, "rd_expense": 72274, "revenue": 1009411, "salaries_expense": 346917, "service_revenue": 632571 }, { "depreciation": 55690, "expenses": 732980, "income_tax": 65181, "marketing_expense": 113034, "net_income": 316601, "net_profit": 251420, "operational_expense": 424687, "product_revenue": 227850, "quarter": 3, "rd_expense": 99139, "revenue": 1049581, "salaries_expense": 290798, "service_revenue": 821731 }, { "depreciation": 52090, "expenses": 765021, "income_tax": 79247, "marketing_expense": 140919, "net_income": 326329, "net_profit": 247082, "operational_expense": 432644, "product_revenue": 396163, "quarter": 4, "rd_expense": 133243, "revenue": 1091350, "salaries_expense": 332974, "service_revenue": 695187 } ], "market_conditions": { "gdp_growth": [ 0.02212088198377482, 0.02432229737814389, 0.008068755788667451, 0.016064243664988383 ], "inflation_rate": [ 0.010917044078680223, 0.009051813624162854, 0.00890247934869794, 0.007738588299453399 ], "interest_rate": [ 0.025365585985024294, 0.026661696197238793, 0.024816144163607005, 0.028066507270283855 ], "year": 2003 }, "random_event": { "description": "Allen, Snow and Raymond Data Privacy Regulation Impact in 2003", "impact": -0.1, "type": "Data Privacy Regulation Impact" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 58625, "billable_hours_per_employee": 88, "client_concentration": 0.1, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 5583510, "net_revenue": 4335631, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 5682 }, { "average_project_size": 193138, "billable_hours_per_employee": 110, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 4932454, "net_revenue": 4413329, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 5784 }, { "average_project_size": 104821, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 5627107, "net_revenue": 4492420, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 5888 }, { "average_project_size": 152448, "billable_hours_per_employee": 100, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 5666639, "net_revenue": 4572928, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 5993 } ], "balance_sheet": [ { "assets": 5639715, "current_assets": 2499758, "current_liabilities": 1599014, "equity": 3935630, "fixed_assets": 3139957, "liabilities": 2713871, "long_term_liabilities": 1114857, "quarter": 1 }, { "assets": 5746802, "current_assets": 2462480, "current_liabilities": 1576728, "equity": 3966757, "fixed_assets": 3284322, "liabilities": 2778341, "long_term_liabilities": 1201613, "quarter": 2 }, { "assets": 5855923, "current_assets": 2397507, "current_liabilities": 1350331, "equity": 4030969, "fixed_assets": 3458416, "liabilities": 2844342, "long_term_liabilities": 1494011, "quarter": 3 }, { "assets": 5967116, "current_assets": 2201779, "current_liabilities": 1462313, "equity": 4060306, "fixed_assets": 3765337, "liabilities": 2911911, "long_term_liabilities": 1449598, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69662, "financing_cash_flow": 144205, "investing_cash_flow": -126028, "net_cash_flow": 902063, "operating_cash_flow": 1244664, "quarter": 1 }, { "change_in_working_capital": 10057, "financing_cash_flow": 90871, "investing_cash_flow": -246398, "net_cash_flow": 1023352, "operating_cash_flow": 1285227, "quarter": 2 }, { "change_in_working_capital": 16865, "financing_cash_flow": -133966, "investing_cash_flow": -483826, "net_cash_flow": 964765, "operating_cash_flow": 1233810, "quarter": 3 }, { "change_in_working_capital": 46450, "financing_cash_flow": -66998, "investing_cash_flow": -201045, "net_cash_flow": 807664, "operating_cash_flow": 1192888, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7687677480156355, "current_ratio": 1.5633121411069573, "debt_to_equity_ratio": 0.6895645678074412, "profit_margin": 0.23290404557029876, "quarter": 1, "return_on_assets": 0.17904911861680953, "return_on_equity": 0.2565754402725866 }, { "asset_turnover_ratio": 0.7679625990246401, "current_ratio": 1.5617658847943336, "debt_to_equity_ratio": 0.7004061504145578, "profit_margin": 0.22620022209991597, "quarter": 2, "return_on_assets": 0.1737133104638023, "return_on_equity": 0.2516655292976101 }, { "asset_turnover_ratio": 0.7671583113370856, "current_ratio": 1.7754957858480624, "debt_to_equity_ratio": 0.7056223950122167, "profit_margin": 0.2269128888216151, "quarter": 3, "return_on_assets": 0.17407810860901005, "return_on_equity": 0.2528890696008826 }, { "asset_turnover_ratio": 0.7663548018841932, "current_ratio": 1.5056824359764291, "debt_to_equity_ratio": 0.7171654057600585, "profit_margin": 0.21979375139954094, "quarter": 4, "return_on_assets": 0.16843999680917884, "return_on_equity": 0.24754316546585406 } ], "income_statement": [ { "depreciation": 234878, "expenses": 3045562, "income_tax": 280283, "marketing_expense": 522552, "net_income": 1290069, "net_profit": 1009786, "operational_expense": 1524176, "product_revenue": 1299123, "quarter": 1, "rd_expense": 460302, "revenue": 4335631, "salaries_expense": 957103, "service_revenue": 3036508 }, { "depreciation": 286931, "expenses": 3085696, "income_tax": 329337, "marketing_expense": 323526, "net_income": 1327633, "net_profit": 998296, "operational_expense": 1679822, "product_revenue": 1484183, "quarter": 2, "rd_expense": 362144, "revenue": 4413329, "salaries_expense": 1132375, "service_revenue": 2929146 }, { "depreciation": 214422, "expenses": 3126359, "income_tax": 346673, "marketing_expense": 497164, "net_income": 1366061, "net_profit": 1019388, "operational_expense": 2158880, "product_revenue": 1406412, "quarter": 3, "rd_expense": 549118, "revenue": 4492420, "salaries_expense": 1439640, "service_revenue": 3086008 }, { "depreciation": 187787, "expenses": 3167558, "income_tax": 400269, "marketing_expense": 563614, "net_income": 1405370, "net_profit": 1005101, "operational_expense": 1707315, "product_revenue": 1659831, "quarter": 4, "rd_expense": 529265, "revenue": 4572928, "salaries_expense": 1583374, "service_revenue": 2913097 } ], "market_conditions": { "gdp_growth": [ 0.03720486783691517, 0.022217282308547706, 0.02253023814265767, 0.03652241880910779 ], "inflation_rate": [ 0.01260225055626462, 0.013555780632730247, 0.013425649227430149, 0.009754252315782025 ], "interest_rate": [ 0.04101187898662304, 0.03528855805405569, 0.03634227857952969, 0.04283261011803726 ], "year": 2004 }, "random_event": { "description": "Allen, Snow and Raymond New Ad Campaign Launch in 2004", "impact": 0, "type": "New Ad Campaign Launch" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 73703, "billable_hours_per_employee": 83, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 5399933, "net_revenue": 4845702, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 6351 }, { "average_project_size": 75546, "billable_hours_per_employee": 86, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 6192091, "net_revenue": 4961247, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 6502 }, { "average_project_size": 194386, "billable_hours_per_employee": 123, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 5962197, "net_revenue": 5079547, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 6657 }, { "average_project_size": 149814, "billable_hours_per_employee": 92, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 6560263, "net_revenue": 5200668, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6816 } ], "balance_sheet": [ { "assets": 6011352, "current_assets": 2392045, "current_liabilities": 1543068, "equity": 3509523, "fixed_assets": 3619307, "liabilities": 3512663, "long_term_liabilities": 1969595, "quarter": 1 }, { "assets": 6215852, "current_assets": 2141394, "current_liabilities": 1426283, "equity": 3751716, "fixed_assets": 4074458, "liabilities": 3545915, "long_term_liabilities": 2119632, "quarter": 2 }, { "assets": 6427309, "current_assets": 2741542, "current_liabilities": 1808944, "equity": 3986350, "fixed_assets": 3685767, "liabilities": 3579483, "long_term_liabilities": 1770539, "quarter": 3 }, { "assets": 6645960, "current_assets": 2958968, "current_liabilities": 2098450, "equity": 4154526, "fixed_assets": 3686992, "liabilities": 3613367, "long_term_liabilities": 1514917, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28967, "financing_cash_flow": 1703, "investing_cash_flow": -380108, "net_cash_flow": 874535, "operating_cash_flow": 1182978, "quarter": 1 }, { "change_in_working_capital": -82760, "financing_cash_flow": -26141, "investing_cash_flow": -100432, "net_cash_flow": 960381, "operating_cash_flow": 1381408, "quarter": 2 }, { "change_in_working_capital": -41386, "financing_cash_flow": 98486, "investing_cash_flow": -302715, "net_cash_flow": 1155814, "operating_cash_flow": 1351922, "quarter": 3 }, { "change_in_working_capital": 6297, "financing_cash_flow": -116618, "investing_cash_flow": -421757, "net_cash_flow": 1257974, "operating_cash_flow": 1310818, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8060918741740627, "current_ratio": 1.5501876780543695, "debt_to_equity_ratio": 1.0008947084831756, "profit_margin": 0.2086042435131174, "quarter": 1, "return_on_assets": 0.16815418561415135, "return_on_equity": 0.2880260365867384 }, { "asset_turnover_ratio": 0.7981604130857685, "current_ratio": 1.5013808620028424, "debt_to_equity_ratio": 0.9451448350568113, "profit_margin": 0.21804578566638588, "quarter": 2, "return_on_assets": 0.17403551435909348, "return_on_equity": 0.2883424544928241 }, { "asset_turnover_ratio": 0.7903069542789992, "current_ratio": 1.5155482977914185, "debt_to_equity_ratio": 0.8979349530272054, "profit_margin": 0.22413888482575317, "quarter": 3, "return_on_assets": 0.17713851940213238, "return_on_equity": 0.285605629209678 }, { "asset_turnover_ratio": 0.7825307404799307, "current_ratio": 1.410073149229193, "debt_to_equity_ratio": 0.869742300324995, "profit_margin": 0.21572863332171943, "quarter": 4, "return_on_assets": 0.16881428717596855, "return_on_equity": 0.27005078316996933 } ], "income_statement": [ { "depreciation": 172144, "expenses": 3409656, "income_tax": 425212, "marketing_expense": 561637, "net_income": 1436046, "net_profit": 1010834, "operational_expense": 1760148, "product_revenue": 1432197, "quarter": 1, "rd_expense": 615557, "revenue": 4845702, "salaries_expense": 1146645, "service_revenue": 3413505 }, { "depreciation": 299629, "expenses": 3479120, "income_tax": 400348, "marketing_expense": 510295, "net_income": 1482127, "net_profit": 1081779, "operational_expense": 1746950, "product_revenue": 1534621, "quarter": 2, "rd_expense": 555320, "revenue": 4961247, "salaries_expense": 1303123, "service_revenue": 3426626 }, { "depreciation": 213398, "expenses": 3550001, "income_tax": 391022, "marketing_expense": 425750, "net_income": 1529546, "net_profit": 1138524, "operational_expense": 2477372, "product_revenue": 1446750, "quarter": 3, "rd_expense": 675873, "revenue": 5079547, "salaries_expense": 1685073, "service_revenue": 3632797 }, { "depreciation": 188885, "expenses": 3622325, "income_tax": 456410, "marketing_expense": 676345, "net_income": 1578343, "net_profit": 1121933, "operational_expense": 2229657, "product_revenue": 1804677, "quarter": 4, "rd_expense": 584642, "revenue": 5200668, "salaries_expense": 1613303, "service_revenue": 3395991 } ], "market_conditions": { "gdp_growth": [ 0.006476069832485736, 0.007363165168345899, 0.010179754833383813, 0.011249298283847863 ], "inflation_rate": [ 0.009220641854403504, 0.010797916159324522, 0.015302057720343995, 0.009948983828280682 ], "interest_rate": [ 0.03588172411957595, 0.03952475417297452, 0.03908377219748786, 0.037275894754700716 ], "year": 2005 }, "random_event": { "description": "Allen, Snow and Raymond Introduction of New Service in 2005", "impact": -0.03, "type": "Introduction of New Service" }, "year": 2005 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 1992, "industry": "Advertising", "location": "Port Patriciamouth", "name": "Johnson and Sons", "num_employees": 490, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.johnsonandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 85554, "billable_hours_per_employee": 86, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 2151907, "net_revenue": 1786479, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3646 }, { "average_project_size": 79542, "billable_hours_per_employee": 92, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 2121021, "net_revenue": 1844189, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 3764 }, { "average_project_size": 196706, "billable_hours_per_employee": 101, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 2442130, "net_revenue": 1903763, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 3885 }, { "average_project_size": 186555, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 2234445, "net_revenue": 1965262, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 4011 } ], "balance_sheet": [ { "assets": 2589494, "current_assets": 1000383, "current_liabilities": 661931, "equity": 1456176, "fixed_assets": 1589111, "liabilities": 1406340, "long_term_liabilities": 744409, "quarter": 1 }, { "assets": 2673428, "current_assets": 876932, "current_liabilities": 797002, "equity": 1513620, "fixed_assets": 1796496, "liabilities": 1432267, "long_term_liabilities": 635265, "quarter": 2 }, { "assets": 2760082, "current_assets": 1206055, "current_liabilities": 745403, "equity": 1610469, "fixed_assets": 1554027, "liabilities": 1458673, "long_term_liabilities": 713270, "quarter": 3 }, { "assets": 2849545, "current_assets": 1239044, "current_liabilities": 871208, "equity": 1662412, "fixed_assets": 1610501, "liabilities": 1485565, "long_term_liabilities": 614357, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49002, "financing_cash_flow": -89815, "investing_cash_flow": -347754, "net_cash_flow": 291679, "operating_cash_flow": 380432, "quarter": 1 }, { "change_in_working_capital": 70796, "financing_cash_flow": -123383, "investing_cash_flow": -278934, "net_cash_flow": 111141, "operating_cash_flow": 347386, "quarter": 2 }, { "change_in_working_capital": -54746, "financing_cash_flow": 116034, "investing_cash_flow": -366143, "net_cash_flow": -19451, "operating_cash_flow": 422008, "quarter": 3 }, { "change_in_working_capital": -70211, "financing_cash_flow": -143102, "investing_cash_flow": -115769, "net_cash_flow": -172432, "operating_cash_flow": 400299, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6898950142383029, "current_ratio": 1.5113100912330741, "debt_to_equity_ratio": 0.965776114975113, "profit_margin": 0.15282687341972673, "quarter": 1, "return_on_assets": 0.10543449801389769, "return_on_equity": 0.1874924459680698 }, { "asset_turnover_ratio": 0.689821831745609, "current_ratio": 1.1002883305186186, "debt_to_equity_ratio": 0.9462526922212973, "profit_margin": 0.14773919592839996, "quarter": 2, "return_on_assets": 0.10191372275595229, "return_on_equity": 0.18000488894174232 }, { "asset_turnover_ratio": 0.6897487103644022, "current_ratio": 1.617990536662718, "debt_to_equity_ratio": 0.9057442273027299, "profit_margin": 0.16234163601246585, "quarter": 3, "return_on_assets": 0.11197493407804551, "return_on_equity": 0.19190682962540725 }, { "asset_turnover_ratio": 0.6896757201588324, "current_ratio": 1.4222137537763657, "debt_to_equity_ratio": 0.8936202337326727, "profit_margin": 0.15185354420937258, "quarter": 4, "return_on_assets": 0.10472970246127013, "return_on_equity": 0.17951747220303993 } ], "income_statement": [ { "depreciation": 107410, "expenses": 1411280, "income_tax": 102177, "marketing_expense": 219188, "net_income": 375199, "net_profit": 273022, "operational_expense": 712779, "product_revenue": 690823, "quarter": 1, "rd_expense": 167228, "revenue": 1786479, "salaries_expense": 478912, "service_revenue": 1095656 }, { "depreciation": 74927, "expenses": 1457149, "income_tax": 114581, "marketing_expense": 185141, "net_income": 387040, "net_profit": 272459, "operational_expense": 947407, "product_revenue": 503385, "quarter": 2, "rd_expense": 267644, "revenue": 1844189, "salaries_expense": 480964, "service_revenue": 1340804 }, { "depreciation": 112948, "expenses": 1504510, "income_tax": 90193, "marketing_expense": 191028, "net_income": 399253, "net_profit": 309060, "operational_expense": 922987, "product_revenue": 445781, "quarter": 3, "rd_expense": 294065, "revenue": 1903763, "salaries_expense": 607165, "service_revenue": 1457982 }, { "depreciation": 101867, "expenses": 1553410, "income_tax": 113420, "marketing_expense": 191741, "net_income": 411852, "net_profit": 298432, "operational_expense": 777585, "product_revenue": 476959, "quarter": 4, "rd_expense": 165759, "revenue": 1965262, "salaries_expense": 540596, "service_revenue": 1488303 } ], "market_conditions": { "gdp_growth": [ 0.02359494901641096, 0.008817158319724658, 0.021135061799336233, 0.013789192447492285 ], "inflation_rate": [ 0.022738110997372482, 0.01755273965022596, 0.02377790709460281, 0.015047372946185349 ], "interest_rate": [ 0.026922318161864113, 0.022383394248927654, 0.024164490117083402, 0.029694239290848183 ], "year": 1992 }, "random_event": { "description": "Johnson and Sons Data Privacy Regulation Impact in 1992", "impact": 0.01, "type": "Data Privacy Regulation Impact" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 61523, "billable_hours_per_employee": 101, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 1005353, "net_revenue": 869960, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 1775 }, { "average_project_size": 85105, "billable_hours_per_employee": 141, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 1039978, "net_revenue": 889481, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 1815 }, { "average_project_size": 197462, "billable_hours_per_employee": 99, "client_concentration": 0.1, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 1155178, "net_revenue": 909441, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 1856 }, { "average_project_size": 91090, "billable_hours_per_employee": 116, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 1172983, "net_revenue": 929849, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 1898 } ], "balance_sheet": [ { "assets": 1173232, "current_assets": 486935, "current_liabilities": 218722, "equity": 834505, "fixed_assets": 686297, "liabilities": 478028, "long_term_liabilities": 259306, "quarter": 1 }, { "assets": 1206869, "current_assets": 397198, "current_liabilities": 279995, "equity": 855071, "fixed_assets": 809671, "liabilities": 483658, "long_term_liabilities": 203663, "quarter": 2 }, { "assets": 1241469, "current_assets": 475459, "current_liabilities": 226604, "equity": 885284, "fixed_assets": 766010, "liabilities": 489355, "long_term_liabilities": 262751, "quarter": 3 }, { "assets": 1277062, "current_assets": 395100, "current_liabilities": 277343, "equity": 921841, "fixed_assets": 881962, "liabilities": 495119, "long_term_liabilities": 217776, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41077, "financing_cash_flow": -187938, "investing_cash_flow": -447757, "net_cash_flow": -6036, "operating_cash_flow": 197116, "quarter": 1 }, { "change_in_working_capital": 17702, "financing_cash_flow": -102586, "investing_cash_flow": -266148, "net_cash_flow": -132820, "operating_cash_flow": 171728, "quarter": 2 }, { "change_in_working_capital": 23673, "financing_cash_flow": 6933, "investing_cash_flow": -447500, "net_cash_flow": -85616, "operating_cash_flow": 175912, "quarter": 3 }, { "change_in_working_capital": -56579, "financing_cash_flow": -175980, "investing_cash_flow": -203384, "net_cash_flow": -248313, "operating_cash_flow": 196589, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.741507221078184, "current_ratio": 2.22627353444098, "debt_to_equity_ratio": 0.5728282035458145, "profit_margin": 0.16012345395190583, "quarter": 1, "return_on_assets": 0.11873269736931825, "return_on_equity": 0.1669265013391172 }, { "asset_turnover_ratio": 0.7370153678651121, "current_ratio": 1.418589617671744, "debt_to_equity_ratio": 0.5656349004936432, "profit_margin": 0.1482437511312777, "quarter": 2, "return_on_assets": 0.10925792277372275, "return_on_equity": 0.15420941652798423 }, { "asset_turnover_ratio": 0.7325523230946565, "current_ratio": 2.0981933240366453, "debt_to_equity_ratio": 0.5527661179915145, "profit_margin": 0.14643060957225373, "quarter": 3, "return_on_assets": 0.1072680832143211, "return_on_equity": 0.15042630387536654 }, { "asset_turnover_ratio": 0.7281157845116368, "current_ratio": 1.4245897679047246, "debt_to_equity_ratio": 0.5370980461923477, "profit_margin": 0.1504523852797605, "quarter": 4, "return_on_assets": 0.10954675653961984, "return_on_equity": 0.15175935980282934 } ], "income_statement": [ { "depreciation": 57815, "expenses": 686000, "income_tax": 44659, "marketing_expense": 87815, "net_income": 183960, "net_profit": 139301, "operational_expense": 385745, "product_revenue": 223372, "quarter": 1, "rd_expense": 98501, "revenue": 869960, "salaries_expense": 312304, "service_revenue": 646588 }, { "depreciation": 39868, "expenses": 704092, "income_tax": 53529, "marketing_expense": 89898, "net_income": 185389, "net_profit": 131860, "operational_expense": 427017, "product_revenue": 223155, "quarter": 2, "rd_expense": 94450, "revenue": 889481, "salaries_expense": 297893, "service_revenue": 666326 }, { "depreciation": 42742, "expenses": 722662, "income_tax": 53609, "marketing_expense": 121991, "net_income": 186779, "net_profit": 133170, "operational_expense": 448119, "product_revenue": 291299, "quarter": 3, "rd_expense": 83951, "revenue": 909441, "salaries_expense": 313501, "service_revenue": 618142 }, { "depreciation": 56691, "expenses": 741721, "income_tax": 48230, "marketing_expense": 110114, "net_income": 188128, "net_profit": 139898, "operational_expense": 409722, "product_revenue": 224965, "quarter": 4, "rd_expense": 93610, "revenue": 929849, "salaries_expense": 341959, "service_revenue": 704884 } ], "market_conditions": { "gdp_growth": [ 0.00768066501197291, 0.016867108423840933, 0.013340455372638133, 0.013162592540797106 ], "inflation_rate": [ 0.016965373922990298, 0.017115067726998983, 0.01989151614946586, 0.01363670172052621 ], "interest_rate": [ 0.03904307209641207, 0.03265566901490856, 0.03469247857938507, 0.03338691539158321 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 143016, "billable_hours_per_employee": 160, "client_concentration": 0.33, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 5576695, "net_revenue": 4885614, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 9971 }, { "average_project_size": 57950, "billable_hours_per_employee": 129, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 5956706, "net_revenue": 5059727, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 10326 }, { "average_project_size": 153339, "billable_hours_per_employee": 105, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 6674973, "net_revenue": 5240045, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 10694 }, { "average_project_size": 94239, "billable_hours_per_employee": 153, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 6346688, "net_revenue": 5426789, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 11075 } ], "balance_sheet": [ { "assets": 7005595, "current_assets": 2972273, "current_liabilities": 2255503, "equity": 4414903, "fixed_assets": 4033322, "liabilities": 3899568, "long_term_liabilities": 1644065, "quarter": 1 }, { "assets": 7176703, "current_assets": 3439729, "current_liabilities": 1791860, "equity": 4536256, "fixed_assets": 3736974, "liabilities": 3948567, "long_term_liabilities": 2156707, "quarter": 2 }, { "assets": 7351990, "current_assets": 3474168, "current_liabilities": 2281796, "equity": 4662044, "fixed_assets": 3877822, "liabilities": 3998180, "long_term_liabilities": 1716384, "quarter": 3 }, { "assets": 7531559, "current_assets": 2770289, "current_liabilities": 1800732, "equity": 4885100, "fixed_assets": 4761270, "liabilities": 4048418, "long_term_liabilities": 2247686, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60152, "financing_cash_flow": 165984, "investing_cash_flow": -418994, "net_cash_flow": 1115848, "operating_cash_flow": 1469815, "quarter": 1 }, { "change_in_working_capital": -20054, "financing_cash_flow": 4334, "investing_cash_flow": -332299, "net_cash_flow": 1230381, "operating_cash_flow": 1479584, "quarter": 2 }, { "change_in_working_capital": 21943, "financing_cash_flow": -11426, "investing_cash_flow": -145927, "net_cash_flow": 1257922, "operating_cash_flow": 1524780, "quarter": 3 }, { "change_in_working_capital": -99460, "financing_cash_flow": 164970, "investing_cash_flow": -279932, "net_cash_flow": 1796585, "operating_cash_flow": 1742614, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6973874453204902, "current_ratio": 1.3177872075541464, "debt_to_equity_ratio": 0.8832737661506946, "profit_margin": 0.26790409557529515, "quarter": 1, "return_on_assets": 0.18683295280415155, "return_on_equity": 0.29646766871208724 }, { "asset_turnover_ratio": 0.7050210939480148, "current_ratio": 1.9196416014644002, "debt_to_equity_ratio": 0.8704462446563862, "profit_margin": 0.25853568779501346, "quarter": 2, "return_on_assets": 0.1822731134338428, "return_on_equity": 0.28836996853793084 }, { "asset_turnover_ratio": 0.7127383198290531, "current_ratio": 1.522558545987459, "debt_to_equity_ratio": 0.857602373551172, "profit_margin": 0.2496608330653649, "quarter": 3, "return_on_assets": 0.17794284268612987, "return_on_equity": 0.2806138251805431 }, { "asset_turnover_ratio": 0.7205399307102288, "current_ratio": 1.5384238187581494, "debt_to_equity_ratio": 0.8287277640171132, "profit_margin": 0.25834042930359, "quarter": 4, "return_on_assets": 0.1861445950300595, "return_on_equity": 0.28698675564471554 } ], "income_statement": [ { "depreciation": 160939, "expenses": 3162507, "income_tax": 414231, "marketing_expense": 512254, "net_income": 1723107, "net_profit": 1308876, "operational_expense": 2151343, "product_revenue": 1277037, "quarter": 1, "rd_expense": 430634, "revenue": 4885614, "salaries_expense": 1227161, "service_revenue": 3608577 }, { "depreciation": 171464, "expenses": 3304289, "income_tax": 447318, "marketing_expense": 639942, "net_income": 1755438, "net_profit": 1308120, "operational_expense": 1682693, "product_revenue": 1309545, "quarter": 2, "rd_expense": 615761, "revenue": 5059727, "salaries_expense": 1648783, "service_revenue": 3750182 }, { "depreciation": 216546, "expenses": 3452429, "income_tax": 479382, "marketing_expense": 611004, "net_income": 1787616, "net_profit": 1308234, "operational_expense": 2224235, "product_revenue": 1589689, "quarter": 3, "rd_expense": 564152, "revenue": 5240045, "salaries_expense": 1616248, "service_revenue": 3650356 }, { "depreciation": 340655, "expenses": 3607210, "income_tax": 417620, "marketing_expense": 708906, "net_income": 1819579, "net_profit": 1401959, "operational_expense": 1898038, "product_revenue": 1773333, "quarter": 4, "rd_expense": 448499, "revenue": 5426789, "salaries_expense": 1314813, "service_revenue": 3653456 } ], "market_conditions": { "gdp_growth": [ 0.01458330609423188, 0.022241693187831507, 0.027887539082178503, 0.022053650919200106 ], "inflation_rate": [ 0.011473740891766872, 0.01026555421500501, 0.011789790438360453, 0.01610093998636589 ], "interest_rate": [ 0.027889874982571224, 0.029455455522888134, 0.029541346098766394, 0.029141817789387334 ], "year": 1994 }, "random_event": { "description": "Johnson and Sons Data Privacy Regulation Impact in 1994", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 184425, "billable_hours_per_employee": 101, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 2188173, "net_revenue": 1768167, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3609 }, { "average_project_size": 69262, "billable_hours_per_employee": 109, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 2403260, "net_revenue": 1858585, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 3793 }, { "average_project_size": 107389, "billable_hours_per_employee": 135, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 2505757, "net_revenue": 1953627, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3987 }, { "average_project_size": 158542, "billable_hours_per_employee": 119, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 2513725, "net_revenue": 2053530, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 4191 } ], "balance_sheet": [ { "assets": 1928443, "current_assets": 601417, "current_liabilities": 475601, "equity": 1506483, "fixed_assets": 1327026, "liabilities": 951859, "long_term_liabilities": 476258, "quarter": 1 }, { "assets": 1963044, "current_assets": 854872, "current_liabilities": 524346, "equity": 1549123, "fixed_assets": 1108172, "liabilities": 960956, "long_term_liabilities": 436610, "quarter": 2 }, { "assets": 1998265, "current_assets": 733881, "current_liabilities": 389502, "equity": 1583848, "fixed_assets": 1264384, "liabilities": 970141, "long_term_liabilities": 580639, "quarter": 3 }, { "assets": 2034118, "current_assets": 926392, "current_liabilities": 417756, "equity": 1687849, "fixed_assets": 1107726, "liabilities": 979414, "long_term_liabilities": 561658, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39396, "financing_cash_flow": -107561, "investing_cash_flow": -208106, "net_cash_flow": 154685, "operating_cash_flow": 594030, "quarter": 1 }, { "change_in_working_capital": 58245, "financing_cash_flow": 180482, "investing_cash_flow": -376501, "net_cash_flow": 569936, "operating_cash_flow": 611246, "quarter": 2 }, { "change_in_working_capital": -66937, "financing_cash_flow": 49031, "investing_cash_flow": -466742, "net_cash_flow": 58120, "operating_cash_flow": 627789, "quarter": 3 }, { "change_in_working_capital": 50559, "financing_cash_flow": 57446, "investing_cash_flow": -151979, "net_cash_flow": 443460, "operating_cash_flow": 750867, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9168883913084286, "current_ratio": 1.2645410753972341, "debt_to_equity_ratio": 0.6318418462073585, "profit_margin": 0.29968832129544326, "quarter": 1, "return_on_assets": 0.27478074280650244, "return_on_equity": 0.3517457548475489 }, { "asset_turnover_ratio": 0.9467872345194503, "current_ratio": 1.6303585800215887, "debt_to_equity_ratio": 0.6203225954298013, "profit_margin": 0.2943287500975204, "quarter": 2, "return_on_assets": 0.2786667033443978, "return_on_equity": 0.3531256071983955 }, { "asset_turnover_ratio": 0.9776616214566136, "current_ratio": 1.8841520711061817, "debt_to_equity_ratio": 0.6125215298437728, "profit_margin": 0.28445757557609513, "quarter": 3, "return_on_assets": 0.2781032545733424, "return_on_equity": 0.35086952788398884 }, { "asset_turnover_ratio": 1.009543202508409, "current_ratio": 2.217543254914352, "debt_to_equity_ratio": 0.5802734723307594, "profit_margin": 0.30832030698358437, "quarter": 4, "return_on_assets": 0.31126267011058356, "return_on_equity": 0.37511945677605046 } ], "income_statement": [ { "depreciation": 64131, "expenses": 1100334, "income_tax": 137934, "marketing_expense": 157247, "net_income": 667833, "net_profit": 529899, "operational_expense": 583330, "product_revenue": 448883, "quarter": 1, "rd_expense": 182434, "revenue": 1768167, "salaries_expense": 549153, "service_revenue": 1319284 }, { "depreciation": 64211, "expenses": 1150444, "income_tax": 161106, "marketing_expense": 174468, "net_income": 708141, "net_profit": 547035, "operational_expense": 686016, "product_revenue": 384763, "quarter": 2, "rd_expense": 137257, "revenue": 1858585, "salaries_expense": 444394, "service_revenue": 1473822 }, { "depreciation": 72065, "expenses": 1202836, "income_tax": 195067, "marketing_expense": 146413, "net_income": 750791, "net_profit": 555724, "operational_expense": 701482, "product_revenue": 607656, "quarter": 3, "rd_expense": 155855, "revenue": 1953627, "salaries_expense": 576244, "service_revenue": 1345971 }, { "depreciation": 117722, "expenses": 1257614, "income_tax": 162771, "marketing_expense": 224228, "net_income": 795916, "net_profit": 633145, "operational_expense": 646857, "product_revenue": 658131, "quarter": 4, "rd_expense": 198968, "revenue": 2053530, "salaries_expense": 574956, "service_revenue": 1395399 } ], "market_conditions": { "gdp_growth": [ 0.0023854493290136752, 0.012341624526467044, 0.0037904581805654654, 0.0016881920171182615 ], "inflation_rate": [ 0.011648202689121728, 0.012075733308011606, 0.015300725757335543, 0.014988978541448808 ], "interest_rate": [ 0.03431073836203994, 0.03210963390596858, 0.03087816706438152, 0.02591228650727695 ], "year": 1995 }, "random_event": { "description": "Johnson and Sons Award Nomination in 1995", "impact": -0.07, "type": "Award Nomination" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 59465, "billable_hours_per_employee": 119, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 5628484, "net_revenue": 4475502, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 9134 }, { "average_project_size": 95254, "billable_hours_per_employee": 81, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 5848827, "net_revenue": 4571809, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 9330 }, { "average_project_size": 151217, "billable_hours_per_employee": 83, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 5787356, "net_revenue": 4670189, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 9531 }, { "average_project_size": 150498, "billable_hours_per_employee": 92, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 6177723, "net_revenue": 4770686, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 9736 } ], "balance_sheet": [ { "assets": 4610260, "current_assets": 2154903, "current_liabilities": 1119304, "equity": 3504909, "fixed_assets": 2455357, "liabilities": 1910064, "long_term_liabilities": 790760, "quarter": 1 }, { "assets": 4700646, "current_assets": 2158343, "current_liabilities": 871871, "equity": 3577668, "fixed_assets": 2542303, "liabilities": 1956367, "long_term_liabilities": 1084496, "quarter": 2 }, { "assets": 4792804, "current_assets": 1593878, "current_liabilities": 1069428, "equity": 3607727, "fixed_assets": 3198926, "liabilities": 2003793, "long_term_liabilities": 934365, "quarter": 3 }, { "assets": 4886768, "current_assets": 1468153, "current_liabilities": 1164021, "equity": 3706622, "fixed_assets": 3418615, "liabilities": 2052368, "long_term_liabilities": 888347, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51780, "financing_cash_flow": 131392, "investing_cash_flow": -166219, "net_cash_flow": 986925, "operating_cash_flow": 1048966, "quarter": 1 }, { "change_in_working_capital": -93763, "financing_cash_flow": 180066, "investing_cash_flow": -176889, "net_cash_flow": 742894, "operating_cash_flow": 1026140, "quarter": 2 }, { "change_in_working_capital": 53642, "financing_cash_flow": 131600, "investing_cash_flow": -490341, "net_cash_flow": 868572, "operating_cash_flow": 1170461, "quarter": 3 }, { "change_in_working_capital": -50832, "financing_cash_flow": -94052, "investing_cash_flow": -193605, "net_cash_flow": 707345, "operating_cash_flow": 1172256, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9707699782658679, "current_ratio": 1.9252169205148915, "debt_to_equity_ratio": 0.54496821458132, "profit_margin": 0.17980396389053116, "quarter": 1, "return_on_assets": 0.17454829011812784, "return_on_equity": 0.22959597524500636 }, { "asset_turnover_ratio": 0.9725916395320984, "current_ratio": 2.4755302103178107, "debt_to_equity_ratio": 0.5468274306056348, "profit_margin": 0.1822886739144177, "quarter": 2, "return_on_assets": 0.17729244023055554, "return_on_equity": 0.23294196107632123 }, { "asset_turnover_ratio": 0.9744168549350234, "current_ratio": 1.4904023459269815, "debt_to_equity_ratio": 0.5554170257339316, "profit_margin": 0.17530682377094375, "quarter": 3, "return_on_assets": 0.1708219238675314, "return_on_equity": 0.2269340224468204 }, { "asset_turnover_ratio": 0.9762456494763001, "current_ratio": 1.2612770731799512, "debt_to_equity_ratio": 0.5537030751989278, "profit_margin": 0.1828294714848137, "quarter": 4, "return_on_assets": 0.17848647613310065, "return_on_equity": 0.23531452627216912 } ], "income_statement": [ { "depreciation": 244253, "expenses": 3350176, "income_tax": 320613, "marketing_expense": 399530, "net_income": 1125326, "net_profit": 804713, "operational_expense": 2045816, "product_revenue": 1316814, "quarter": 1, "rd_expense": 437286, "revenue": 4475502, "salaries_expense": 1058545, "service_revenue": 3158688 }, { "depreciation": 192751, "expenses": 3435807, "income_tax": 302613, "marketing_expense": 602195, "net_income": 1136002, "net_profit": 833389, "operational_expense": 1764840, "product_revenue": 1600418, "quarter": 2, "rd_expense": 677337, "revenue": 4571809, "salaries_expense": 1713876, "service_revenue": 2971391 }, { "depreciation": 351745, "expenses": 3523626, "income_tax": 327847, "marketing_expense": 466578, "net_income": 1146563, "net_profit": 818716, "operational_expense": 2296843, "product_revenue": 1636592, "quarter": 3, "rd_expense": 464383, "revenue": 4670189, "salaries_expense": 1425162, "service_revenue": 3033597 }, { "depreciation": 300034, "expenses": 3613691, "income_tax": 284773, "marketing_expense": 703229, "net_income": 1156995, "net_profit": 872222, "operational_expense": 1891009, "product_revenue": 1635068, "quarter": 4, "rd_expense": 476673, "revenue": 4770686, "salaries_expense": 1151531, "service_revenue": 3135618 } ], "market_conditions": { "gdp_growth": [ 0.03368525186832383, 0.023509129946032128, 0.03137077049115622, 0.01864070207962252 ], "inflation_rate": [ 0.01845575097416991, 0.013923034078610392, 0.011199621237432246, 0.014880519468867034 ], "interest_rate": [ 0.01850192334700284, 0.02651786112550193, 0.021619201202670225, 0.023469134597251 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 184756, "billable_hours_per_employee": 93, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 3095409, "net_revenue": 2534032, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 5171 }, { "average_project_size": 171585, "billable_hours_per_employee": 134, "client_concentration": 0.4, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 3367283, "net_revenue": 2609902, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 5326 }, { "average_project_size": 116078, "billable_hours_per_employee": 98, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 3301818, "net_revenue": 2688043, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 5486 }, { "average_project_size": 191495, "billable_hours_per_employee": 130, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 3344729, "net_revenue": 2768525, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 5650 } ], "balance_sheet": [ { "assets": 2710281, "current_assets": 1170211, "current_liabilities": 894096, "equity": 1819413, "fixed_assets": 1540070, "liabilities": 1598556, "long_term_liabilities": 704460, "quarter": 1 }, { "assets": 2782342, "current_assets": 972788, "current_liabilities": 954868, "equity": 1825533, "fixed_assets": 1809554, "liabilities": 1624725, "long_term_liabilities": 669857, "quarter": 2 }, { "assets": 2856319, "current_assets": 912683, "current_liabilities": 781220, "equity": 1898814, "fixed_assets": 1943636, "liabilities": 1651323, "long_term_liabilities": 870103, "quarter": 3 }, { "assets": 2932263, "current_assets": 1289125, "current_liabilities": 954420, "equity": 2022964, "fixed_assets": 1643138, "liabilities": 1678355, "long_term_liabilities": 723935, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68058, "financing_cash_flow": 16858, "investing_cash_flow": -287026, "net_cash_flow": 624511, "operating_cash_flow": 854919, "quarter": 1 }, { "change_in_working_capital": 77781, "financing_cash_flow": -144362, "investing_cash_flow": -401071, "net_cash_flow": 288550, "operating_cash_flow": 768674, "quarter": 2 }, { "change_in_working_capital": -82682, "financing_cash_flow": -72185, "investing_cash_flow": -473751, "net_cash_flow": 593675, "operating_cash_flow": 811151, "quarter": 3 }, { "change_in_working_capital": -7413, "financing_cash_flow": -190242, "investing_cash_flow": -201678, "net_cash_flow": 562841, "operating_cash_flow": 930509, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9349702115758477, "current_ratio": 1.3088203056495051, "debt_to_equity_ratio": 0.8786108486638273, "profit_margin": 0.27927350562265985, "quarter": 1, "return_on_assets": 0.261112408639547, "return_on_equity": 0.3889650123418927 }, { "asset_turnover_ratio": 0.938023434933592, "current_ratio": 1.0187669918774114, "debt_to_equity_ratio": 0.89000034510469, "profit_margin": 0.2559161225210755, "quarter": 2, "return_on_assets": 0.24005532030210522, "return_on_equity": 0.3658745144568737 }, { "asset_turnover_ratio": 0.9410864122669772, "current_ratio": 1.1682791019175136, "debt_to_equity_ratio": 0.8696602194843729, "profit_margin": 0.25811268644139995, "quarter": 3, "return_on_assets": 0.2429063420437283, "return_on_equity": 0.3653954521085267 }, { "asset_turnover_ratio": 0.9441598519641655, "current_ratio": 1.3506894239433374, "debt_to_equity_ratio": 0.8296514421413332, "profit_margin": 0.27778546337851384, "quarter": 4, "return_on_assets": 0.26227388198125473, "return_on_equity": 0.3801629687923265 } ], "income_statement": [ { "depreciation": 147231, "expenses": 1647775, "income_tax": 178569, "marketing_expense": 293665, "net_income": 886257, "net_profit": 707688, "operational_expense": 907439, "product_revenue": 514860, "quarter": 1, "rd_expense": 255945, "revenue": 2534032, "salaries_expense": 654114, "service_revenue": 2019172 }, { "depreciation": 100758, "expenses": 1689627, "income_tax": 252359, "marketing_expense": 288233, "net_income": 920275, "net_profit": 667916, "operational_expense": 987467, "product_revenue": 701018, "quarter": 2, "rd_expense": 246078, "revenue": 2609902, "salaries_expense": 628198, "service_revenue": 1908884 }, { "depreciation": 117333, "expenses": 1732543, "income_tax": 261682, "marketing_expense": 284099, "net_income": 955500, "net_profit": 693818, "operational_expense": 1025047, "product_revenue": 860946, "quarter": 3, "rd_expense": 278268, "revenue": 2688043, "salaries_expense": 593674, "service_revenue": 1827097 }, { "depreciation": 161453, "expenses": 1776549, "income_tax": 222920, "marketing_expense": 286204, "net_income": 991976, "net_profit": 769056, "operational_expense": 1211248, "product_revenue": 1046837, "quarter": 4, "rd_expense": 180968, "revenue": 2768525, "salaries_expense": 755585, "service_revenue": 1721688 } ], "market_conditions": { "gdp_growth": [ 0.02485826126251877, 0.019326659010800988, 0.026245482306984758, 0.02281988960721233 ], "inflation_rate": [ 0.010883427384834589, 0.016216668825994138, 0.01424503132346468, 0.016628436382172693 ], "interest_rate": [ 0.02155176665136903, 0.025103467033541636, 0.026725560967346615, 0.023336444601579763 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 69562, "billable_hours_per_employee": 155, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 3932851, "net_revenue": 3284302, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 6703 }, { "average_project_size": 184394, "billable_hours_per_employee": 127, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 4126719, "net_revenue": 3414347, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 6968 }, { "average_project_size": 105859, "billable_hours_per_employee": 90, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 4304802, "net_revenue": 3549541, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 7244 }, { "average_project_size": 102020, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 4729798, "net_revenue": 3690089, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 7531 } ], "balance_sheet": [ { "assets": 3921041, "current_assets": 1697969, "current_liabilities": 1050023, "equity": 2812866, "fixed_assets": 2223072, "liabilities": 2048669, "long_term_liabilities": 998646, "quarter": 1 }, { "assets": 3979283, "current_assets": 1311135, "current_liabilities": 1012946, "equity": 2947739, "fixed_assets": 2668148, "liabilities": 2100620, "long_term_liabilities": 1087674, "quarter": 2 }, { "assets": 4038389, "current_assets": 1702344, "current_liabilities": 1050283, "equity": 2901684, "fixed_assets": 2336045, "liabilities": 2153889, "long_term_liabilities": 1103606, "quarter": 3 }, { "assets": 4098374, "current_assets": 1877007, "current_liabilities": 1273530, "equity": 2940896, "fixed_assets": 2221367, "liabilities": 2208508, "long_term_liabilities": 934978, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22300, "financing_cash_flow": 183903, "investing_cash_flow": -155434, "net_cash_flow": 967702, "operating_cash_flow": 1042710, "quarter": 1 }, { "change_in_working_capital": -44493, "financing_cash_flow": -58053, "investing_cash_flow": -131104, "net_cash_flow": 1065348, "operating_cash_flow": 1250289, "quarter": 2 }, { "change_in_working_capital": 81843, "financing_cash_flow": -47409, "investing_cash_flow": -181810, "net_cash_flow": 794684, "operating_cash_flow": 1131388, "quarter": 3 }, { "change_in_working_capital": 44460, "financing_cash_flow": -151100, "investing_cash_flow": -169914, "net_cash_flow": 906660, "operating_cash_flow": 1203315, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8376097061979204, "current_ratio": 1.6170779116266978, "debt_to_equity_ratio": 0.7283208656224648, "profit_margin": 0.28636038951351, "quarter": 1, "return_on_assets": 0.2398582417271332, "return_on_equity": 0.3343543560198033 }, { "asset_turnover_ratio": 0.8580307055316246, "current_ratio": 1.2943779826367843, "debt_to_equity_ratio": 0.7126207578079334, "profit_margin": 0.31311287341327637, "quarter": 2, "return_on_assets": 0.2686604596858278, "return_on_equity": 0.3626766141778495 }, { "asset_turnover_ratio": 0.8789497495164532, "current_ratio": 1.6208431441811397, "debt_to_equity_ratio": 0.7422893051069654, "profit_margin": 0.2865677562253824, "quarter": 3, "return_on_assets": 0.25187865755379185, "return_on_equity": 0.35054954295505647 }, { "asset_turnover_ratio": 0.9003787843666781, "current_ratio": 1.4738616287013262, "debt_to_equity_ratio": 0.7509643319586956, "profit_margin": 0.28482510855429233, "quarter": 4, "return_on_assets": 0.25645048499722084, "return_on_equity": 0.35738428016495655 } ], "income_statement": [ { "depreciation": 102216, "expenses": 1995480, "income_tax": 348328, "marketing_expense": 339391, "net_income": 1288822, "net_profit": 940494, "operational_expense": 1204442, "product_revenue": 941051, "quarter": 1, "rd_expense": 355056, "revenue": 3284302, "salaries_expense": 607267, "service_revenue": 2343251 }, { "depreciation": 181213, "expenses": 2075239, "income_tax": 270032, "marketing_expense": 275434, "net_income": 1339108, "net_profit": 1069076, "operational_expense": 1346994, "product_revenue": 1085363, "quarter": 2, "rd_expense": 326276, "revenue": 3414347, "salaries_expense": 814643, "service_revenue": 2328984 }, { "depreciation": 114204, "expenses": 2158186, "income_tax": 374171, "marketing_expense": 356520, "net_income": 1391355, "net_profit": 1017184, "operational_expense": 1320819, "product_revenue": 1181865, "quarter": 3, "rd_expense": 368860, "revenue": 3549541, "salaries_expense": 849534, "service_revenue": 2367676 }, { "depreciation": 152285, "expenses": 2244449, "income_tax": 394610, "marketing_expense": 302818, "net_income": 1445640, "net_profit": 1051030, "operational_expense": 1444543, "product_revenue": 1225164, "quarter": 4, "rd_expense": 387753, "revenue": 3690089, "salaries_expense": 836197, "service_revenue": 2464925 } ], "market_conditions": { "gdp_growth": [ 0.020043876797686752, 0.025683062104754226, 0.02767857512936862, 0.0297287313091368 ], "inflation_rate": [ 0.008575778777272178, 0.01609809604519606, 0.009097106851010258, 0.007112544414911276 ], "interest_rate": [ 0.017547161388823472, 0.02289585097852055, 0.019113018556826792, 0.017903905626594035 ], "year": 1998 }, "random_event": { "description": "Johnson and Sons Award Nomination in 1998", "impact": 0.07, "type": "Award Nomination" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 182463, "billable_hours_per_employee": 154, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 4146808, "net_revenue": 3196395, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 6523 }, { "average_project_size": 115582, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 3960384, "net_revenue": 3285903, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 6706 }, { "average_project_size": 51131, "billable_hours_per_employee": 134, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 3986480, "net_revenue": 3377918, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 6894 }, { "average_project_size": 172411, "billable_hours_per_employee": 143, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 4329972, "net_revenue": 3472510, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 7087 } ], "balance_sheet": [ { "assets": 4607856, "current_assets": 2100351, "current_liabilities": 1384753, "equity": 2495072, "fixed_assets": 2507505, "liabilities": 2698354, "long_term_liabilities": 1313601, "quarter": 1 }, { "assets": 4665745, "current_assets": 1406159, "current_liabilities": 1515411, "equity": 2578340, "fixed_assets": 3259586, "liabilities": 2722576, "long_term_liabilities": 1207165, "quarter": 2 }, { "assets": 4724362, "current_assets": 2225078, "current_liabilities": 1634125, "equity": 2588335, "fixed_assets": 2499284, "liabilities": 2747015, "long_term_liabilities": 1112890, "quarter": 3 }, { "assets": 4783715, "current_assets": 1767870, "current_liabilities": 1244410, "equity": 2645580, "fixed_assets": 3015845, "liabilities": 2771673, "long_term_liabilities": 1527263, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82579, "financing_cash_flow": -117320, "investing_cash_flow": -413467, "net_cash_flow": 469802, "operating_cash_flow": 801308, "quarter": 1 }, { "change_in_working_capital": -8006, "financing_cash_flow": -110333, "investing_cash_flow": -118953, "net_cash_flow": 595463, "operating_cash_flow": 776516, "quarter": 2 }, { "change_in_working_capital": 38063, "financing_cash_flow": 145545, "investing_cash_flow": -339058, "net_cash_flow": 768895, "operating_cash_flow": 796371, "quarter": 3 }, { "change_in_working_capital": -7224, "financing_cash_flow": -6638, "investing_cash_flow": -418352, "net_cash_flow": 479943, "operating_cash_flow": 796960, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6936837869933435, "current_ratio": 1.5167694166396462, "debt_to_equity_ratio": 1.081473400366803, "profit_margin": 0.1831970078791889, "quarter": 1, "return_on_assets": 0.12708079419148516, "return_on_equity": 0.23469062215439074 }, { "asset_turnover_ratio": 0.7042611630082656, "current_ratio": 0.9279060268138478, "debt_to_equity_ratio": 1.055941419673123, "profit_margin": 0.19330181079599731, "quarter": 2, "return_on_assets": 0.13613495808279277, "return_on_equity": 0.2463488135777283 }, { "asset_turnover_ratio": 0.7149998243149022, "current_ratio": 1.3616326780387058, "debt_to_equity_ratio": 1.061305820150792, "profit_margin": 0.18087709648369202, "quarter": 3, "return_on_assets": 0.12932709220842942, "return_on_equity": 0.2360544519932698 }, { "asset_turnover_ratio": 0.7259023583135701, "current_ratio": 1.42064914296735, "debt_to_equity_ratio": 1.0476617603701268, "profit_margin": 0.18244382305594511, "quarter": 4, "return_on_assets": 0.13243640141605426, "return_on_equity": 0.23947036188661844 } ], "income_statement": [ { "depreciation": 215738, "expenses": 2360374, "income_tax": 250451, "marketing_expense": 415875, "net_income": 836021, "net_profit": 585570, "operational_expense": 1298722, "product_revenue": 880948, "quarter": 1, "rd_expense": 259691, "revenue": 3196395, "salaries_expense": 863739, "service_revenue": 2315447 }, { "depreciation": 141345, "expenses": 2442074, "income_tax": 208658, "marketing_expense": 312756, "net_income": 843829, "net_profit": 635171, "operational_expense": 1548523, "product_revenue": 985881, "quarter": 2, "rd_expense": 301683, "revenue": 3285903, "salaries_expense": 1135596, "service_revenue": 2300022 }, { "depreciation": 185383, "expenses": 2526603, "income_tax": 240327, "marketing_expense": 371942, "net_income": 851315, "net_profit": 610988, "operational_expense": 1432892, "product_revenue": 1324765, "quarter": 3, "rd_expense": 293065, "revenue": 3377918, "salaries_expense": 1091964, "service_revenue": 2053153 }, { "depreciation": 163422, "expenses": 2614058, "income_tax": 224914, "marketing_expense": 475379, "net_income": 858452, "net_profit": 633538, "operational_expense": 1801366, "product_revenue": 801694, "quarter": 4, "rd_expense": 265606, "revenue": 3472510, "salaries_expense": 1153509, "service_revenue": 2670816 } ], "market_conditions": { "gdp_growth": [ 0.016438621004005973, 0.01840449269470151, 0.03192985882183803, 0.025886428287291704 ], "inflation_rate": [ 0.01636178352966902, 0.017952964856530286, 0.01653440087874571, 0.019019554182965602 ], "interest_rate": [ 0.03540504284428707, 0.03754115616184244, 0.03762663546098428, 0.04403289883209238 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 62110, "billable_hours_per_employee": 100, "client_concentration": 0.4, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 2554987, "net_revenue": 2058820, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 4202 }, { "average_project_size": 179087, "billable_hours_per_employee": 104, "client_concentration": 0.39, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 2428292, "net_revenue": 2123215, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 4333 }, { "average_project_size": 67353, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 2809883, "net_revenue": 2189625, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 4469 }, { "average_project_size": 134071, "billable_hours_per_employee": 119, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 2737575, "net_revenue": 2258112, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 4608 } ], "balance_sheet": [ { "assets": 2240086, "current_assets": 727875, "current_liabilities": 565907, "equity": 1629733, "fixed_assets": 1512211, "liabilities": 1047896, "long_term_liabilities": 481989, "quarter": 1 }, { "assets": 2284751, "current_assets": 835596, "current_liabilities": 522172, "equity": 1677548, "fixed_assets": 1449155, "liabilities": 1066362, "long_term_liabilities": 544190, "quarter": 2 }, { "assets": 2330306, "current_assets": 1067110, "current_liabilities": 503266, "equity": 1679853, "fixed_assets": 1263196, "liabilities": 1085152, "long_term_liabilities": 581886, "quarter": 3 }, { "assets": 2376769, "current_assets": 1165209, "current_liabilities": 530022, "equity": 1758815, "fixed_assets": 1211560, "liabilities": 1104274, "long_term_liabilities": 574252, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10336, "financing_cash_flow": -35711, "investing_cash_flow": -331302, "net_cash_flow": 277864, "operating_cash_flow": 566065, "quarter": 1 }, { "change_in_working_capital": 64943, "financing_cash_flow": 118724, "investing_cash_flow": -228545, "net_cash_flow": 404117, "operating_cash_flow": 566558, "quarter": 2 }, { "change_in_working_capital": -37532, "financing_cash_flow": -92219, "investing_cash_flow": -115732, "net_cash_flow": 450570, "operating_cash_flow": 552363, "quarter": 3 }, { "change_in_working_capital": 42370, "financing_cash_flow": -193259, "investing_cash_flow": -395595, "net_cash_flow": 145699, "operating_cash_flow": 615412, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.919080785291279, "current_ratio": 1.2862095715373727, "debt_to_equity_ratio": 0.6429863051186913, "profit_margin": 0.21252125003642863, "quarter": 1, "return_on_assets": 0.19532419737456508, "return_on_equity": 0.26847526558031287 }, { "asset_turnover_ratio": 0.9292982036116846, "current_ratio": 1.6002313413970874, "debt_to_equity_ratio": 0.6356670569187887, "profit_margin": 0.21625647897174805, "quarter": 2, "return_on_assets": 0.2009667574278335, "return_on_equity": 0.2737084125163632 }, { "asset_turnover_ratio": 0.9396298168566704, "current_ratio": 2.1203697448267915, "debt_to_equity_ratio": 0.6459803328029298, "profit_margin": 0.19852668835987897, "quarter": 3, "return_on_assets": 0.18654159582475435, "return_on_equity": 0.2587720473160449 }, { "asset_turnover_ratio": 0.9500763431364175, "current_ratio": 2.1984162921539108, "debt_to_equity_ratio": 0.6278511384085308, "profit_margin": 0.2153657568800839, "quarter": 4, "return_on_assets": 0.20461391073343688, "return_on_equity": 0.2765043509408323 } ], "income_statement": [ { "depreciation": 128522, "expenses": 1452245, "income_tax": 169032, "marketing_expense": 235601, "net_income": 606575, "net_profit": 437543, "operational_expense": 821581, "product_revenue": 617826, "quarter": 1, "rd_expense": 231336, "revenue": 2058820, "salaries_expense": 660173, "service_revenue": 1440994 }, { "depreciation": 107399, "expenses": 1511336, "income_tax": 152720, "marketing_expense": 247423, "net_income": 611879, "net_profit": 459159, "operational_expense": 975731, "product_revenue": 803846, "quarter": 2, "rd_expense": 244571, "revenue": 2123215, "salaries_expense": 678839, "service_revenue": 1319369 }, { "depreciation": 117664, "expenses": 1572831, "income_tax": 182095, "marketing_expense": 282710, "net_income": 616794, "net_profit": 434699, "operational_expense": 801192, "product_revenue": 864008, "quarter": 3, "rd_expense": 263119, "revenue": 2189625, "salaries_expense": 510222, "service_revenue": 1325617 }, { "depreciation": 129092, "expenses": 1636829, "income_tax": 134963, "marketing_expense": 267410, "net_income": 621283, "net_profit": 486320, "operational_expense": 892219, "product_revenue": 629197, "quarter": 4, "rd_expense": 316040, "revenue": 2258112, "salaries_expense": 559073, "service_revenue": 1628915 } ], "market_conditions": { "gdp_growth": [ 0.018779253809094204, 0.014626708613203941, 0.01259208250629552, 0.024632056313987696 ], "inflation_rate": [ 0.023107167074490717, 0.020995038335289897, 0.02327254899191353, 0.01672691670044814 ], "interest_rate": [ 0.01793991500203489, 0.02213078801430294, 0.02639600886975148, 0.023875368225205862 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 142130, "billable_hours_per_employee": 105, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 1885453, "net_revenue": 1709527, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 3489 }, { "average_project_size": 195593, "billable_hours_per_employee": 84, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 1926016, "net_revenue": 1744386, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 3560 }, { "average_project_size": 71033, "billable_hours_per_employee": 88, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 2126365, "net_revenue": 1779956, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3633 }, { "average_project_size": 117063, "billable_hours_per_employee": 116, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 2144089, "net_revenue": 1816252, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 3707 } ], "balance_sheet": [ { "assets": 2275441, "current_assets": 889920, "current_liabilities": 593376, "equity": 1515881, "fixed_assets": 1385521, "liabilities": 1097793, "long_term_liabilities": 504417, "quarter": 1 }, { "assets": 2325309, "current_assets": 968036, "current_liabilities": 649715, "equity": 1538081, "fixed_assets": 1357273, "liabilities": 1114173, "long_term_liabilities": 464458, "quarter": 2 }, { "assets": 2376271, "current_assets": 876996, "current_liabilities": 607722, "equity": 1590396, "fixed_assets": 1499275, "liabilities": 1130796, "long_term_liabilities": 523074, "quarter": 3 }, { "assets": 2428349, "current_assets": 1124355, "current_liabilities": 574722, "equity": 1645895, "fixed_assets": 1303994, "liabilities": 1147668, "long_term_liabilities": 572946, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94707, "financing_cash_flow": 146292, "investing_cash_flow": -129765, "net_cash_flow": 353528, "operating_cash_flow": 447530, "quarter": 1 }, { "change_in_working_capital": -25484, "financing_cash_flow": -186913, "investing_cash_flow": -470547, "net_cash_flow": -175094, "operating_cash_flow": 406347, "quarter": 2 }, { "change_in_working_capital": -4620, "financing_cash_flow": 71635, "investing_cash_flow": -139496, "net_cash_flow": 417459, "operating_cash_flow": 446673, "quarter": 3 }, { "change_in_working_capital": 49590, "financing_cash_flow": -125816, "investing_cash_flow": -442808, "net_cash_flow": 157418, "operating_cash_flow": 478455, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7512948039522888, "current_ratio": 1.4997573208218735, "debt_to_equity_ratio": 0.7241947092153012, "profit_margin": 0.197851803452066, "quarter": 1, "return_on_assets": 0.14864503188612668, "return_on_equity": 0.22312635358580257 }, { "asset_turnover_ratio": 0.7501738478628002, "current_ratio": 1.489939434983031, "debt_to_equity_ratio": 0.7243916282692524, "profit_margin": 0.18742698003767513, "quarter": 2, "return_on_assets": 0.140602818808167, "return_on_equity": 0.212566828405006 }, { "asset_turnover_ratio": 0.7490542955748734, "current_ratio": 1.4430874643340212, "debt_to_equity_ratio": 0.7110153697569662, "profit_margin": 0.19378063277968668, "quarter": 3, "return_on_assets": 0.14515221538284143, "return_on_equity": 0.21687743178428517 }, { "asset_turnover_ratio": 0.7479369728156867, "current_ratio": 1.9563458506895508, "debt_to_equity_ratio": 0.6972911394712299, "profit_margin": 0.20108112750873777, "quarter": 4, "return_on_assets": 0.15039600979925044, "return_on_equity": 0.22189386321727692 } ], "income_statement": [ { "depreciation": 109297, "expenses": 1250033, "income_tax": 121261, "marketing_expense": 199593, "net_income": 459494, "net_profit": 338233, "operational_expense": 734467, "product_revenue": 566639, "quarter": 1, "rd_expense": 221332, "revenue": 1709527, "salaries_expense": 501470, "service_revenue": 1142888 }, { "depreciation": 79402, "expenses": 1277584, "income_tax": 139857, "marketing_expense": 228152, "net_income": 466802, "net_profit": 326945, "operational_expense": 647989, "product_revenue": 472600, "quarter": 2, "rd_expense": 137021, "revenue": 1744386, "salaries_expense": 629182, "service_revenue": 1271786 }, { "depreciation": 101752, "expenses": 1305743, "income_tax": 129292, "marketing_expense": 139791, "net_income": 474213, "net_profit": 344921, "operational_expense": 830489, "product_revenue": 492007, "quarter": 3, "rd_expense": 160980, "revenue": 1779956, "salaries_expense": 571337, "service_revenue": 1287949 }, { "depreciation": 113241, "expenses": 1334523, "income_tax": 116515, "marketing_expense": 223836, "net_income": 481729, "net_profit": 365214, "operational_expense": 863337, "product_revenue": 566786, "quarter": 4, "rd_expense": 243733, "revenue": 1816252, "salaries_expense": 490042, "service_revenue": 1249466 } ], "market_conditions": { "gdp_growth": [ 0.02289440261008901, 0.006135574874346525, 0.024038499190773804, 0.00905347174926797 ], "inflation_rate": [ 0.019244967522741328, 0.014177703386673072, 0.015696943998545942, 0.013393275244809778 ], "interest_rate": [ 0.02183061452427133, 0.02631966506724679, 0.027772035960455896, 0.026728793898538685 ], "year": 2001 }, "random_event": { "description": "Johnson and Sons Senior Leadership Change in 2001", "impact": -0.03, "type": "Senior Leadership Change" }, "year": 2001 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2000, "industry": "Advertising", "location": "South Robert", "name": "Miles PLC", "num_employees": 821, "region": "Europe", "revenue_size": "Large", "website": "www.milesplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 145537, "billable_hours_per_employee": 126, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 44957667, "net_revenue": 35786357, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 43589 }, { "average_project_size": 101970, "billable_hours_per_employee": 108, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 41742416, "net_revenue": 35096642, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 42749 }, { "average_project_size": 89339, "billable_hours_per_employee": 159, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 42929327, "net_revenue": 34420220, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 41925 }, { "average_project_size": 79111, "billable_hours_per_employee": 93, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 37743908, "net_revenue": 33756835, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 41117 } ], "balance_sheet": [ { "assets": 40924000, "current_assets": 17732527, "current_liabilities": 8219192, "equity": 34571041, "fixed_assets": 23191473, "liabilities": 16532021, "long_term_liabilities": 8312829, "quarter": 1 }, { "assets": 41676226, "current_assets": 20539856, "current_liabilities": 7368840, "equity": 33907207, "fixed_assets": 21136370, "liabilities": 16683105, "long_term_liabilities": 9314265, "quarter": 2 }, { "assets": 42442279, "current_assets": 20189279, "current_liabilities": 9737815, "equity": 35547437, "fixed_assets": 22253000, "liabilities": 16835569, "long_term_liabilities": 7097754, "quarter": 3 }, { "assets": 43222412, "current_assets": 14993327, "current_liabilities": 10162342, "equity": 35841307, "fixed_assets": 28229085, "liabilities": 16989427, "long_term_liabilities": 6827085, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18125, "financing_cash_flow": 108448, "investing_cash_flow": -142964, "net_cash_flow": 11351418, "operating_cash_flow": 11717581, "quarter": 1 }, { "change_in_working_capital": -37950, "financing_cash_flow": 178471, "investing_cash_flow": -107324, "net_cash_flow": 10683736, "operating_cash_flow": 10762197, "quarter": 2 }, { "change_in_working_capital": 71742, "financing_cash_flow": 30461, "investing_cash_flow": -486787, "net_cash_flow": 10925799, "operating_cash_flow": 11174043, "quarter": 3 }, { "change_in_working_capital": -60189, "financing_cash_flow": 35054, "investing_cash_flow": -307033, "net_cash_flow": 10914158, "operating_cash_flow": 11337675, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8744589238588604, "current_ratio": 2.157453798378235, "debt_to_equity_ratio": 0.47820431557152127, "profit_margin": 0.28443973774698555, "quarter": 1, "return_on_assets": 0.24873086697292543, "return_on_equity": 0.29443897856590434 }, { "asset_turnover_ratio": 0.8421262040377648, "current_ratio": 2.787393402489401, "debt_to_equity_ratio": 0.4920223892224447, "profit_margin": 0.25398686290272443, "quarter": 2, "return_on_assets": 0.2138889927317315, "return_on_equity": 0.26289649867062187 }, { "asset_turnover_ratio": 0.810988966921404, "current_ratio": 2.0732863583873793, "debt_to_equity_ratio": 0.4736085192302331, "profit_margin": 0.2888048652797687, "quarter": 3, "return_on_assets": 0.23421755933511487, "return_on_equity": 0.27964679985226504 }, { "asset_turnover_ratio": 0.7810030361100625, "current_ratio": 1.475381068655237, "debt_to_equity_ratio": 0.4740180652452211, "profit_margin": 0.2846333786920486, "quarter": 4, "return_on_assets": 0.22229953293675514, "return_on_equity": 0.2680795652904064 } ], "income_statement": [ { "depreciation": 1538519, "expenses": 22931452, "income_tax": 2675843, "marketing_expense": 3165751, "net_income": 12854905, "net_profit": 10179062, "operational_expense": 13702979, "product_revenue": 9077750, "quarter": 1, "rd_expense": 4158670, "revenue": 35786357, "salaries_expense": 7301755, "service_revenue": 26708607 }, { "depreciation": 1848111, "expenses": 22383860, "income_tax": 3798696, "marketing_expense": 3727570, "net_income": 12712782, "net_profit": 8914086, "operational_expense": 15623259, "product_revenue": 7479964, "quarter": 2, "rd_expense": 4062213, "revenue": 35096642, "salaries_expense": 10787070, "service_revenue": 27616678 }, { "depreciation": 1233316, "expenses": 21849345, "income_tax": 2630148, "marketing_expense": 3922684, "net_income": 12570875, "net_profit": 9940727, "operational_expense": 14447350, "product_revenue": 12201464, "quarter": 3, "rd_expense": 3971845, "revenue": 34420220, "salaries_expense": 8066243, "service_revenue": 22218756 }, { "depreciation": 1729353, "expenses": 21327594, "income_tax": 2820919, "marketing_expense": 2459050, "net_income": 12429241, "net_profit": 9608322, "operational_expense": 12026034, "product_revenue": 8489349, "quarter": 4, "rd_expense": 3619712, "revenue": 33756835, "salaries_expense": 6889534, "service_revenue": 25267486 } ], "market_conditions": { "gdp_growth": [ 0.02238874918496149, 0.026484045171265257, 0.02847976192363275, 0.027997987760259815 ], "inflation_rate": [ 0.006720417153641786, 0.012868056162761342, 0.015025715192699723, 0.00922869036807354 ], "interest_rate": [ 0.024596985216334064, 0.030279470707106057, 0.027283119878385956, 0.028149414780555677 ], "year": 2000 }, "random_event": { "description": "Miles PLC Introduction of New Service in 2000", "impact": -0.07, "type": "Introduction of New Service" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 120231, "billable_hours_per_employee": 98, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 42432760, "net_revenue": 37348948, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 45492 }, { "average_project_size": 174698, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 43512358, "net_revenue": 36483259, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 44438 }, { "average_project_size": 56021, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 42995261, "net_revenue": 35637637, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 43408 }, { "average_project_size": 99199, "billable_hours_per_employee": 81, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 38370352, "net_revenue": 34811614, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 42401 } ], "balance_sheet": [ { "assets": 41930294, "current_assets": 17437270, "current_liabilities": 7800883, "equity": 33356467, "fixed_assets": 24493024, "liabilities": 17252659, "long_term_liabilities": 9451776, "quarter": 1 }, { "assets": 42829475, "current_assets": 16741637, "current_liabilities": 8183424, "equity": 33727326, "fixed_assets": 26087838, "liabilities": 17490986, "long_term_liabilities": 9307562, "quarter": 2 }, { "assets": 43747938, "current_assets": 14861216, "current_liabilities": 10562167, "equity": 33301649, "fixed_assets": 28886722, "liabilities": 17732604, "long_term_liabilities": 7170437, "quarter": 3 }, { "assets": 44686098, "current_assets": 21136131, "current_liabilities": 8471941, "equity": 34198102, "fixed_assets": 23549967, "liabilities": 17977561, "long_term_liabilities": 9505620, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90155, "financing_cash_flow": -66282, "investing_cash_flow": -381864, "net_cash_flow": 10596138, "operating_cash_flow": 10817662, "quarter": 1 }, { "change_in_working_capital": -93445, "financing_cash_flow": 22597, "investing_cash_flow": -162540, "net_cash_flow": 9611294, "operating_cash_flow": 9864128, "quarter": 2 }, { "change_in_working_capital": -52854, "financing_cash_flow": 52680, "investing_cash_flow": -323960, "net_cash_flow": 8595160, "operating_cash_flow": 8949283, "quarter": 3 }, { "change_in_working_capital": -92754, "financing_cash_flow": -153196, "investing_cash_flow": -446872, "net_cash_flow": 8456181, "operating_cash_flow": 9068700, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8907389964878376, "current_ratio": 2.2352943891095407, "debt_to_equity_ratio": 0.5172208135831652, "profit_margin": 0.23237152489542678, "quarter": 1, "return_on_assets": 0.20698237889770102, "return_on_equity": 0.2601843894318904 }, { "asset_turnover_ratio": 0.8518259679811625, "current_ratio": 2.045798555714576, "debt_to_equity_ratio": 0.5185998439366346, "profit_margin": 0.22993661284481193, "quarter": 2, "return_on_assets": 0.19586597781084172, "return_on_equity": 0.24872523247173522 }, { "asset_turnover_ratio": 0.8146129538722487, "current_ratio": 1.4070233882876497, "debt_to_equity_ratio": 0.5324842622658115, "profit_margin": 0.20445561528111417, "quarter": 3, "return_on_assets": 0.1665521926999165, "return_on_equity": 0.2187974235149737 }, { "asset_turnover_ratio": 0.7790255931497979, "current_ratio": 2.49483925820541, "debt_to_equity_ratio": 0.5256888525567881, "profit_margin": 0.21514558331021366, "quarter": 4, "return_on_assets": 0.16760391565179847, "return_on_equity": 0.21900528280780027 } ], "income_statement": [ { "depreciation": 2138830, "expenses": 26451857, "income_tax": 2218259, "marketing_expense": 4172229, "net_income": 10897091, "net_profit": 8678832, "operational_expense": 14371661, "product_revenue": 8883663, "quarter": 1, "rd_expense": 4512072, "revenue": 37348948, "salaries_expense": 8881957, "service_revenue": 28465285 }, { "depreciation": 1475291, "expenses": 25882461, "income_tax": 2211961, "marketing_expense": 3963563, "net_income": 10600798, "net_profit": 8388837, "operational_expense": 16059516, "product_revenue": 11376337, "quarter": 2, "rd_expense": 3688777, "revenue": 36483259, "salaries_expense": 9602303, "service_revenue": 25106922 }, { "depreciation": 1662968, "expenses": 25325322, "income_tax": 3026000, "marketing_expense": 2805499, "net_income": 10312315, "net_profit": 7286315, "operational_expense": 15364372, "product_revenue": 9662006, "quarter": 3, "rd_expense": 4529856, "revenue": 35637637, "salaries_expense": 10778747, "service_revenue": 25975631 }, { "depreciation": 1579135, "expenses": 24780176, "income_tax": 2541873, "marketing_expense": 3626162, "net_income": 10031438, "net_profit": 7489565, "operational_expense": 16138372, "product_revenue": 8872706, "quarter": 4, "rd_expense": 4112468, "revenue": 34811614, "salaries_expense": 10320162, "service_revenue": 25938908 } ], "market_conditions": { "gdp_growth": [ 0.029975254407766588, 0.03388073273158136, 0.023116177221661965, 0.032037000153646675 ], "inflation_rate": [ 0.014697514227307378, 0.02265931727114854, 0.020752084970996183, 0.0190904308850095 ], "interest_rate": [ 0.03218525524764233, 0.033853014003762706, 0.029740866413120823, 0.03058261066951755 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 142142, "billable_hours_per_employee": 114, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 30742189, "net_revenue": 24353681, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 29663 }, { "average_project_size": 191572, "billable_hours_per_employee": 119, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 29613320, "net_revenue": 23658631, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 28817 }, { "average_project_size": 81352, "billable_hours_per_employee": 119, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 29548949, "net_revenue": 22983419, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 27994 }, { "average_project_size": 60268, "billable_hours_per_employee": 144, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 28901857, "net_revenue": 22327477, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 27195 } ], "balance_sheet": [ { "assets": 25930139, "current_assets": 10771237, "current_liabilities": 5885639, "equity": 22216212, "fixed_assets": 15158902, "liabilities": 10726417, "long_term_liabilities": 4840778, "quarter": 1 }, { "assets": 26509515, "current_assets": 8150017, "current_liabilities": 5152920, "equity": 22326970, "fixed_assets": 18359498, "liabilities": 10822660, "long_term_liabilities": 5669740, "quarter": 2 }, { "assets": 27101837, "current_assets": 8270444, "current_liabilities": 5921416, "equity": 22674061, "fixed_assets": 18831393, "liabilities": 10919767, "long_term_liabilities": 4998351, "quarter": 3 }, { "assets": 27707393, "current_assets": 10694142, "current_liabilities": 4562546, "equity": 22926755, "fixed_assets": 17013251, "liabilities": 11017745, "long_term_liabilities": 6455199, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50400, "financing_cash_flow": -133908, "investing_cash_flow": -268519, "net_cash_flow": 8393488, "operating_cash_flow": 8425433, "quarter": 1 }, { "change_in_working_capital": -78377, "financing_cash_flow": 160447, "investing_cash_flow": -160753, "net_cash_flow": 7604788, "operating_cash_flow": 7733465, "quarter": 2 }, { "change_in_working_capital": -18531, "financing_cash_flow": -13740, "investing_cash_flow": -311432, "net_cash_flow": 7476441, "operating_cash_flow": 7674017, "quarter": 3 }, { "change_in_working_capital": 11285, "financing_cash_flow": 136965, "investing_cash_flow": -499291, "net_cash_flow": 6558000, "operating_cash_flow": 6999110, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9392036425257883, "current_ratio": 1.8300879479696257, "debt_to_equity_ratio": 0.48281934832094686, "profit_margin": 0.2879437404144367, "quarter": 1, "return_on_assets": 0.270437809839739, "return_on_equity": 0.31564742000121354 }, { "asset_turnover_ratio": 0.892458085332757, "current_ratio": 1.5816308035055853, "debt_to_equity_ratio": 0.48473482967012543, "profit_margin": 0.28066353458913157, "quarter": 2, "return_on_assets": 0.2504804407021404, "return_on_equity": 0.2974033198414294 }, { "asset_turnover_ratio": 0.8480391569029067, "current_ratio": 1.3967003838271117, "debt_to_equity_ratio": 0.48159731950972523, "profit_margin": 0.2824641103223154, "quarter": 3, "return_on_assets": 0.23954062597306597, "return_on_equity": 0.28631796483214894 }, { "asset_turnover_ratio": 0.8058310285633874, "current_ratio": 2.3438979026184064, "debt_to_equity_ratio": 0.4805627748017545, "profit_margin": 0.2793466991366736, "quarter": 4, "return_on_assets": 0.22510623789109283, "return_on_equity": 0.27204490997526687 } ], "income_statement": [ { "depreciation": 1412943, "expenses": 15101476, "income_tax": 2239715, "marketing_expense": 2851344, "net_income": 9252205, "net_profit": 7012490, "operational_expense": 9570916, "product_revenue": 6563549, "quarter": 1, "rd_expense": 2896302, "revenue": 24353681, "salaries_expense": 7323448, "service_revenue": 17790132 }, { "depreciation": 1093350, "expenses": 14777330, "income_tax": 2241186, "marketing_expense": 2046047, "net_income": 8881301, "net_profit": 6640115, "operational_expense": 9973816, "product_revenue": 7884831, "quarter": 2, "rd_expense": 2687469, "revenue": 23658631, "salaries_expense": 4618223, "service_revenue": 15773800 }, { "depreciation": 1182026, "expenses": 14460142, "income_tax": 2031286, "marketing_expense": 2749618, "net_income": 8523277, "net_profit": 6491991, "operational_expense": 9868562, "product_revenue": 7601741, "quarter": 3, "rd_expense": 2426043, "revenue": 22983419, "salaries_expense": 5230981, "service_revenue": 15381678 }, { "depreciation": 762003, "expenses": 14149762, "income_tax": 1940608, "marketing_expense": 2586770, "net_income": 8177715, "net_profit": 6237107, "operational_expense": 7166412, "product_revenue": 8288938, "quarter": 4, "rd_expense": 1917899, "revenue": 22327477, "salaries_expense": 5210556, "service_revenue": 14038539 } ], "market_conditions": { "gdp_growth": [ 0.03046084455893585, 0.030169118694269616, 0.016616923759435055, 0.03093641917855542 ], "inflation_rate": [ 0.016074693027193134, 0.011383733841916002, 0.009966916445122332, 0.014961305876359562 ], "interest_rate": [ 0.03601685303142077, 0.02965164320379582, 0.032527544435801095, 0.034408846414502925 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 79557, "billable_hours_per_employee": 111, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 92649760, "net_revenue": 79058990, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 96296 }, { "average_project_size": 84907, "billable_hours_per_employee": 99, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 98735774, "net_revenue": 79581732, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 96933 }, { "average_project_size": 127304, "billable_hours_per_employee": 117, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 94296409, "net_revenue": 80107931, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 97574 }, { "average_project_size": 111593, "billable_hours_per_employee": 134, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 93459951, "net_revenue": 80637609, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 98219 } ], "balance_sheet": [ { "assets": 112936614, "current_assets": 40491734, "current_liabilities": 22987268, "equity": 86988665, "fixed_assets": 72444880, "liabilities": 45974164, "long_term_liabilities": 22986896, "quarter": 1 }, { "assets": 115946584, "current_assets": 45457806, "current_liabilities": 23701500, "equity": 90254385, "fixed_assets": 70488778, "liabilities": 46941264, "long_term_liabilities": 23239764, "quarter": 2 }, { "assets": 119036775, "current_assets": 45152146, "current_liabilities": 23514356, "equity": 91534675, "fixed_assets": 73884629, "liabilities": 47928709, "long_term_liabilities": 24414353, "quarter": 3 }, { "assets": 122209326, "current_assets": 45535662, "current_liabilities": 21542363, "equity": 94609124, "fixed_assets": 76673664, "liabilities": 48936925, "long_term_liabilities": 27394562, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58282, "financing_cash_flow": 138790, "investing_cash_flow": -201602, "net_cash_flow": 24430268, "operating_cash_flow": 24542927, "quarter": 1 }, { "change_in_working_capital": 26908, "financing_cash_flow": -156659, "investing_cash_flow": -243585, "net_cash_flow": 26166556, "operating_cash_flow": 26470378, "quarter": 2 }, { "change_in_working_capital": 23184, "financing_cash_flow": 101236, "investing_cash_flow": -382077, "net_cash_flow": 24733261, "operating_cash_flow": 25081431, "quarter": 3 }, { "change_in_working_capital": -80195, "financing_cash_flow": 115543, "investing_cash_flow": -429094, "net_cash_flow": 25563269, "operating_cash_flow": 25686565, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7000297529727605, "current_ratio": 1.7614852708899553, "debt_to_equity_ratio": 0.5285075245148319, "profit_margin": 0.25330724564024915, "quarter": 1, "return_on_assets": 0.17732260859175394, "return_on_equity": 0.23021637359304226 }, { "asset_turnover_ratio": 0.686365473259652, "current_ratio": 1.9179294981330295, "debt_to_equity_ratio": 0.5200995386539945, "profit_margin": 0.2670093307343449, "quarter": 2, "return_on_assets": 0.1832659856542216, "return_on_equity": 0.23543526444726204 }, { "asset_turnover_ratio": 0.6729679210479282, "current_ratio": 1.9201948800979283, "debt_to_equity_ratio": 0.5236125981765927, "profit_margin": 0.2549885978206078, "quarter": 3, "return_on_assets": 0.1715991465662607, "return_on_equity": 0.2231570604254617 }, { "asset_turnover_ratio": 0.6598318773151568, "current_ratio": 2.1137728484103624, "debt_to_equity_ratio": 0.5172537587389563, "profit_margin": 0.2646001445801797, "quarter": 4, "return_on_assets": 0.1745916101362019, "return_on_equity": 0.2255250032755826 } ], "income_statement": [ { "depreciation": 4516712, "expenses": 52060497, "income_tax": 6972278, "marketing_expense": 9459757, "net_income": 26998493, "net_profit": 20026215, "operational_expense": 36306062, "product_revenue": 23991373, "quarter": 1, "rd_expense": 9409909, "revenue": 79058990, "salaries_expense": 18581356, "service_revenue": 55067617 }, { "depreciation": 5221313, "expenses": 52216307, "income_tax": 6116360, "marketing_expense": 6389542, "net_income": 27365425, "net_profit": 21249065, "operational_expense": 33313684, "product_revenue": 29430874, "quarter": 2, "rd_expense": 6444824, "revenue": 79581732, "salaries_expense": 23787287, "service_revenue": 50150858 }, { "depreciation": 4654822, "expenses": 52372584, "income_tax": 7308738, "marketing_expense": 6935653, "net_income": 27735347, "net_profit": 20426609, "operational_expense": 34211986, "product_revenue": 19006400, "quarter": 3, "rd_expense": 7071832, "revenue": 80107931, "salaries_expense": 22062721, "service_revenue": 61101531 }, { "depreciation": 4349842, "expenses": 52529329, "income_tax": 6771557, "marketing_expense": 9017378, "net_income": 28108280, "net_profit": 21336723, "operational_expense": 32849797, "product_revenue": 19549917, "quarter": 4, "rd_expense": 5295053, "revenue": 80637609, "salaries_expense": 22698030, "service_revenue": 61087692 } ], "market_conditions": { "gdp_growth": [ 0.015685339234447485, 0.010807123065921688, 0.025136123185652753, 0.026533579975617366 ], "inflation_rate": [ 0.01830087782222598, 0.019250532867746962, 0.019033999018072977, 0.014676943949987076 ], "interest_rate": [ 0.034028692591864945, 0.0333681448500034, 0.03275995855315103, 0.03285916427268857 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 148974, "billable_hours_per_employee": 160, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 102200054, "net_revenue": 83536938, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 101750 }, { "average_project_size": 163240, "billable_hours_per_employee": 131, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 98265828, "net_revenue": 84007404, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 102323 }, { "average_project_size": 137043, "billable_hours_per_employee": 95, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 108029245, "net_revenue": 84480521, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 102900 }, { "average_project_size": 179976, "billable_hours_per_employee": 152, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 109083872, "net_revenue": 84956302, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 103479 } ], "balance_sheet": [ { "assets": 108714606, "current_assets": 40568840, "current_liabilities": 21491753, "equity": 76720077, "fixed_assets": 68145766, "liabilities": 53213453, "long_term_liabilities": 31721700, "quarter": 1 }, { "assets": 111434313, "current_assets": 45501045, "current_liabilities": 24654218, "equity": 78560172, "fixed_assets": 65933268, "liabilities": 54000215, "long_term_liabilities": 29345997, "quarter": 2 }, { "assets": 114222059, "current_assets": 45307335, "current_liabilities": 27210854, "equity": 81463413, "fixed_assets": 68914724, "liabilities": 54798610, "long_term_liabilities": 27587756, "quarter": 3 }, { "assets": 117079546, "current_assets": 45826634, "current_liabilities": 27410841, "equity": 83492372, "fixed_assets": 71252912, "liabilities": 55608808, "long_term_liabilities": 28197967, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48636, "financing_cash_flow": -173533, "investing_cash_flow": -393162, "net_cash_flow": 25332978, "operating_cash_flow": 25429485, "quarter": 1 }, { "change_in_working_capital": -7720, "financing_cash_flow": 119716, "investing_cash_flow": -386550, "net_cash_flow": 24162062, "operating_cash_flow": 24288319, "quarter": 2 }, { "change_in_working_capital": 41946, "financing_cash_flow": -90307, "investing_cash_flow": -172064, "net_cash_flow": 25223387, "operating_cash_flow": 25446121, "quarter": 3 }, { "change_in_working_capital": -99335, "financing_cash_flow": -94039, "investing_cash_flow": -333783, "net_cash_flow": 25178803, "operating_cash_flow": 25617757, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7684058386781993, "current_ratio": 1.887646856912975, "debt_to_equity_ratio": 0.6936053127266804, "profit_margin": 0.25400648513116436, "quarter": 1, "return_on_assets": 0.19518006623691392, "return_on_equity": 0.27657589551167944 }, { "asset_turnover_ratio": 0.7538737552050059, "current_ratio": 1.8455683729250711, "debt_to_equity_ratio": 0.687373940576403, "profit_margin": 0.25147871489993906, "quarter": 2, "return_on_assets": 0.18958320315574612, "return_on_equity": 0.26891583180342327 }, { "asset_turnover_ratio": 0.7396165131290445, "current_ratio": 1.66504641860928, "debt_to_equity_ratio": 0.6726775613980229, "profit_margin": 0.26088811644520987, "quarter": 3, "return_on_assets": 0.1929571590020103, "return_on_equity": 0.27055046171463504 }, { "asset_turnover_ratio": 0.7256288984926539, "current_ratio": 1.671843414071097, "debt_to_equity_ratio": 0.6660345929565877, "profit_margin": 0.25921130606649995, "quarter": 4, "return_on_assets": 0.18809121449787652, "return_on_equity": 0.2637562387136396 } ], "income_statement": [ { "depreciation": 4210561, "expenses": 55937427, "income_tax": 6380587, "marketing_expense": 11011237, "net_income": 27599511, "net_profit": 21218924, "operational_expense": 32724007, "product_revenue": 31747136, "quarter": 1, "rd_expense": 8709582, "revenue": 83536938, "salaries_expense": 27606801, "service_revenue": 51789802 }, { "depreciation": 3162245, "expenses": 56084647, "income_tax": 6796683, "marketing_expense": 9281927, "net_income": 27922757, "net_profit": 21126074, "operational_expense": 37818774, "product_revenue": 19036062, "quarter": 2, "rd_expense": 11027557, "revenue": 84007404, "salaries_expense": 22749534, "service_revenue": 64971342 }, { "depreciation": 3406157, "expenses": 56232254, "income_tax": 6208303, "marketing_expense": 8800159, "net_income": 28248267, "net_profit": 22039964, "operational_expense": 28467727, "product_revenue": 20928277, "quarter": 3, "rd_expense": 9985014, "revenue": 84480521, "salaries_expense": 17009390, "service_revenue": 63552244 }, { "depreciation": 3596123, "expenses": 56380251, "income_tax": 6554417, "marketing_expense": 8038158, "net_income": 28576051, "net_profit": 22021634, "operational_expense": 35668151, "product_revenue": 32214362, "quarter": 4, "rd_expense": 6472890, "revenue": 84956302, "salaries_expense": 21683846, "service_revenue": 52741940 } ], "market_conditions": { "gdp_growth": [ 0.0105462343590702, 0.008180557978133792, 0.020358172130290668, 0.011983776189335401 ], "inflation_rate": [ 0.01939516264580965, 0.01773722737935078, 0.02399908156257174, 0.017211698142323723 ], "interest_rate": [ 0.022840662049803617, 0.025183163891066514, 0.031214456826837458, 0.024748694563342326 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 84714, "billable_hours_per_employee": 106, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 34791539, "net_revenue": 29083254, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 35424 }, { "average_project_size": 154052, "billable_hours_per_employee": 96, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 36516976, "net_revenue": 29411199, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 35824 }, { "average_project_size": 102615, "billable_hours_per_employee": 137, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 35470495, "net_revenue": 29742842, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 36228 }, { "average_project_size": 83778, "billable_hours_per_employee": 87, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 38761282, "net_revenue": 30078225, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 36636 } ], "balance_sheet": [ { "assets": 30571289, "current_assets": 11752886, "current_liabilities": 5975038, "equity": 23643376, "fixed_assets": 18818403, "liabilities": 12911694, "long_term_liabilities": 6936656, "quarter": 1 }, { "assets": 31209298, "current_assets": 15218776, "current_liabilities": 7079620, "equity": 23938409, "fixed_assets": 15990522, "liabilities": 13091116, "long_term_liabilities": 6011496, "quarter": 2 }, { "assets": 31860623, "current_assets": 13844835, "current_liabilities": 6573852, "equity": 24714486, "fixed_assets": 18015788, "liabilities": 13273031, "long_term_liabilities": 6699179, "quarter": 3 }, { "assets": 32525541, "current_assets": 10415468, "current_liabilities": 6719398, "equity": 25037160, "fixed_assets": 22110073, "liabilities": 13457475, "long_term_liabilities": 6738077, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86697, "financing_cash_flow": -64764, "investing_cash_flow": -220040, "net_cash_flow": 7662895, "operating_cash_flow": 7909839, "quarter": 1 }, { "change_in_working_capital": -36082, "financing_cash_flow": 174375, "investing_cash_flow": -487038, "net_cash_flow": 6663692, "operating_cash_flow": 7094525, "quarter": 2 }, { "change_in_working_capital": -43364, "financing_cash_flow": 84715, "investing_cash_flow": -248922, "net_cash_flow": 7270341, "operating_cash_flow": 7633315, "quarter": 3 }, { "change_in_working_capital": -8696, "financing_cash_flow": 177616, "investing_cash_flow": -128305, "net_cash_flow": 6975737, "operating_cash_flow": 7373508, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9513257357254383, "current_ratio": 1.9669976994288572, "debt_to_equity_ratio": 0.5461019610735793, "profit_margin": 0.20574661281024467, "quarter": 1, "return_on_assets": 0.19573204780472292, "return_on_equity": 0.25308488094086057 }, { "asset_turnover_ratio": 0.9423857915676284, "current_ratio": 2.1496600100005367, "debt_to_equity_ratio": 0.5468665858286572, "profit_margin": 0.19789152424557735, "quarter": 2, "return_on_assets": 0.1864901607206929, "return_on_equity": 0.24313340957621704 }, { "asset_turnover_ratio": 0.9335298308510791, "current_ratio": 2.1060460442370776, "debt_to_equity_ratio": 0.5370547054873, "profit_margin": 0.20599558038199578, "quarter": 3, "return_on_assets": 0.19230301931007437, "return_on_equity": 0.24790699673058142 }, { "asset_turnover_ratio": 0.9247571008888061, "current_ratio": 1.5500596928474843, "debt_to_equity_ratio": 0.5375000599109484, "profit_margin": 0.19845233553509226, "quarter": 4, "return_on_assets": 0.18352020647404452, "return_on_equity": 0.2384093882852528 } ], "income_statement": [ { "depreciation": 1926058, "expenses": 21282157, "income_tax": 1817316, "marketing_expense": 4198444, "net_income": 7801097, "net_profit": 5983781, "operational_expense": 13763494, "product_revenue": 8723695, "quarter": 1, "rd_expense": 3619897, "revenue": 29083254, "salaries_expense": 9110540, "service_revenue": 20359559 }, { "depreciation": 1274298, "expenses": 21467232, "income_tax": 2123740, "marketing_expense": 3101338, "net_income": 7943967, "net_profit": 5820227, "operational_expense": 11387842, "product_revenue": 9034044, "quarter": 2, "rd_expense": 2433770, "revenue": 29411199, "salaries_expense": 7365926, "service_revenue": 20377155 }, { "depreciation": 1506421, "expenses": 21653917, "income_tax": 1962031, "marketing_expense": 3470763, "net_income": 8088925, "net_profit": 6126894, "operational_expense": 13047147, "product_revenue": 11060251, "quarter": 3, "rd_expense": 2814381, "revenue": 29742842, "salaries_expense": 9149405, "service_revenue": 18682591 }, { "depreciation": 1404414, "expenses": 21842225, "income_tax": 2266906, "marketing_expense": 2734972, "net_income": 8236000, "net_profit": 5969094, "operational_expense": 12335091, "product_revenue": 11167277, "quarter": 4, "rd_expense": 3845035, "revenue": 30078225, "salaries_expense": 8571979, "service_revenue": 18910948 } ], "market_conditions": { "gdp_growth": [ 0.007396221949854285, 0.021450586221511112, 0.0191187483757084, 0.010406502112817196 ], "inflation_rate": [ 0.01837280788158969, 0.021032333139746978, 0.014844503683877665, 0.0188140796040054 ], "interest_rate": [ 0.03862279270029979, 0.035530671883012066, 0.04165375833493424, 0.035966669329768094 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 1993, "industry": "Advertising", "location": "Matthewport", "name": "Tucker-Harper", "num_employees": 616, "region": "Europe", "revenue_size": "Small", "website": "www.tucker-harper.com" }

[ { "advertising_kpis": [ { "average_project_size": 90437, "billable_hours_per_employee": 94, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 3008600, "net_revenue": 2668457, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 4332 }, { "average_project_size": 179127, "billable_hours_per_employee": 130, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 3501988, "net_revenue": 2704491, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 4390 }, { "average_project_size": 160999, "billable_hours_per_employee": 141, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 3035934, "net_revenue": 2741012, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 4450 }, { "average_project_size": 90481, "billable_hours_per_employee": 135, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 3104559, "net_revenue": 2778026, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 4510 } ], "balance_sheet": [ { "assets": 3993898, "current_assets": 1378868, "current_liabilities": 1026651, "equity": 2914678, "fixed_assets": 2615030, "liabilities": 1831872, "long_term_liabilities": 805221, "quarter": 1 }, { "assets": 4065779, "current_assets": 1988396, "current_liabilities": 1095220, "equity": 2954964, "fixed_assets": 2077383, "liabilities": 1878390, "long_term_liabilities": 783170, "quarter": 2 }, { "assets": 4138954, "current_assets": 1478258, "current_liabilities": 1130867, "equity": 3013542, "fixed_assets": 2660696, "liabilities": 1926090, "long_term_liabilities": 795223, "quarter": 3 }, { "assets": 4213446, "current_assets": 1300576, "current_liabilities": 907810, "equity": 3025144, "fixed_assets": 2912870, "liabilities": 1975001, "long_term_liabilities": 1067191, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88548, "financing_cash_flow": -48495, "investing_cash_flow": -400874, "net_cash_flow": 451805, "operating_cash_flow": 850599, "quarter": 1 }, { "change_in_working_capital": -22677, "financing_cash_flow": -57845, "investing_cash_flow": -134855, "net_cash_flow": 667903, "operating_cash_flow": 936573, "quarter": 2 }, { "change_in_working_capital": -20887, "financing_cash_flow": 58324, "investing_cash_flow": -278365, "net_cash_flow": 694225, "operating_cash_flow": 960383, "quarter": 3 }, { "change_in_working_capital": 20311, "financing_cash_flow": -4542, "investing_cash_flow": -274667, "net_cash_flow": 697977, "operating_cash_flow": 944291, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6681334876353878, "current_ratio": 1.343073741709695, "debt_to_equity_ratio": 0.6284989285265816, "profit_margin": 0.28205513523358255, "quarter": 1, "return_on_assets": 0.18845048120908445, "return_on_equity": 0.25822818163790306 }, { "asset_turnover_ratio": 0.665183965975524, "current_ratio": 1.8155219955807966, "debt_to_equity_ratio": 0.6356727188554582, "profit_margin": 0.2838149581566365, "quarter": 2, "return_on_assets": 0.18878915946980887, "return_on_equity": 0.25975781769253364 }, { "asset_turnover_ratio": 0.6622475147102383, "current_ratio": 1.3071899701733272, "debt_to_equity_ratio": 0.6391448999217532, "profit_margin": 0.2921103592395801, "quarter": 3, "return_on_assets": 0.19344935942752686, "return_on_equity": 0.26569332698863996 }, { "asset_turnover_ratio": 0.6593239832669031, "current_ratio": 1.4326522069596062, "debt_to_equity_ratio": 0.6528618141814075, "profit_margin": 0.2831863344691518, "quarter": 4, "return_on_assets": 0.1867115420489547, "return_on_equity": 0.2600534057221739 } ], "income_statement": [ { "depreciation": 97947, "expenses": 1685267, "income_tax": 230538, "marketing_expense": 169913, "net_income": 983190, "net_profit": 752652, "operational_expense": 882972, "product_revenue": 762438, "quarter": 1, "rd_expense": 273558, "revenue": 2668457, "salaries_expense": 809498, "service_revenue": 1906019 }, { "depreciation": 168998, "expenses": 1706163, "income_tax": 230753, "marketing_expense": 266737, "net_income": 998328, "net_profit": 767575, "operational_expense": 1147640, "product_revenue": 984708, "quarter": 2, "rd_expense": 200868, "revenue": 2704491, "salaries_expense": 741434, "service_revenue": 1719783 }, { "depreciation": 159705, "expenses": 1727319, "income_tax": 213015, "marketing_expense": 231739, "net_income": 1013693, "net_profit": 800678, "operational_expense": 874996, "product_revenue": 832792, "quarter": 3, "rd_expense": 200417, "revenue": 2741012, "salaries_expense": 668766, "service_revenue": 1908220 }, { "depreciation": 157592, "expenses": 1748737, "income_tax": 242590, "marketing_expense": 297482, "net_income": 1029289, "net_profit": 786699, "operational_expense": 876757, "product_revenue": 731892, "quarter": 4, "rd_expense": 224352, "revenue": 2778026, "salaries_expense": 679224, "service_revenue": 2046134 } ], "market_conditions": { "gdp_growth": [ -0.00789949117447499, -0.01261922696052473, -0.024014817619483035, -0.016035294588589738 ], "inflation_rate": [ 0.02932493073037651, 0.020137632506563224, 0.028607344250756644, 0.029301562849183907 ], "interest_rate": [ 0.05205083136297396, 0.06087292856560928, 0.06093489511716435, 0.05488229412943813 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 118679, "billable_hours_per_employee": 104, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 4536567, "net_revenue": 3957465, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 6424 }, { "average_project_size": 147578, "billable_hours_per_employee": 103, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 4863308, "net_revenue": 3955714, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 6422 }, { "average_project_size": 156849, "billable_hours_per_employee": 143, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 4399475, "net_revenue": 3953963, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 6419 }, { "average_project_size": 56762, "billable_hours_per_employee": 155, "client_concentration": 0.1, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 4872827, "net_revenue": 3952214, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 6416 } ], "balance_sheet": [ { "assets": 5606598, "current_assets": 1931738, "current_liabilities": 1979702, "equity": 2968907, "fixed_assets": 3674860, "liabilities": 3326402, "long_term_liabilities": 1346700, "quarter": 1 }, { "assets": 5691474, "current_assets": 1944229, "current_liabilities": 1898694, "equity": 3063865, "fixed_assets": 3747245, "liabilities": 3404092, "long_term_liabilities": 1505398, "quarter": 2 }, { "assets": 5777636, "current_assets": 2589074, "current_liabilities": 2082268, "equity": 3004844, "fixed_assets": 3188562, "liabilities": 3483596, "long_term_liabilities": 1401328, "quarter": 3 }, { "assets": 5865102, "current_assets": 2217605, "current_liabilities": 1553723, "equity": 3081796, "fixed_assets": 3647497, "liabilities": 3564958, "long_term_liabilities": 2011235, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35731, "financing_cash_flow": -63505, "investing_cash_flow": -144559, "net_cash_flow": 768294, "operating_cash_flow": 842677, "quarter": 1 }, { "change_in_working_capital": -92466, "financing_cash_flow": 192169, "investing_cash_flow": -328003, "net_cash_flow": 939406, "operating_cash_flow": 988259, "quarter": 2 }, { "change_in_working_capital": -46336, "financing_cash_flow": -123137, "investing_cash_flow": -301347, "net_cash_flow": 599076, "operating_cash_flow": 903320, "quarter": 3 }, { "change_in_working_capital": 2541, "financing_cash_flow": -105138, "investing_cash_flow": -380314, "net_cash_flow": 909963, "operating_cash_flow": 1070838, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7058585259724346, "current_ratio": 0.9757721111561235, "debt_to_equity_ratio": 1.1204130004745854, "profit_margin": 0.17402832368700671, "quarter": 1, "return_on_assets": 0.12283937603516429, "return_on_equity": 0.23197459536455672 }, { "asset_turnover_ratio": 0.6950245226456275, "current_ratio": 1.0239822741315874, "debt_to_equity_ratio": 1.1110450362532291, "profit_margin": 0.19629401923394865, "quarter": 2, "return_on_assets": 0.1364291570162668, "return_on_equity": 0.25343251089718377 }, { "asset_turnover_ratio": 0.6843565430567103, "current_ratio": 1.2433913405959272, "debt_to_equity_ratio": 1.1593267404231302, "profit_margin": 0.1797700180805941, "quarter": 3, "return_on_assets": 0.12302678811887768, "return_on_equity": 0.23655271288625965 }, { "asset_turnover_ratio": 0.6738525604499291, "current_ratio": 1.4272846575612255, "debt_to_equity_ratio": 1.1567793585298962, "profit_margin": 0.19777572773134247, "quarter": 4, "return_on_assets": 0.13327168052661317, "return_on_equity": 0.2536352179054032 } ], "income_statement": [ { "depreciation": 153966, "expenses": 2979216, "income_tax": 289538, "marketing_expense": 574442, "net_income": 978249, "net_profit": 688711, "operational_expense": 1992388, "product_revenue": 996904, "quarter": 1, "rd_expense": 466016, "revenue": 3957465, "salaries_expense": 1406008, "service_revenue": 2960561 }, { "depreciation": 211776, "expenses": 2973715, "income_tax": 205516, "marketing_expense": 550589, "net_income": 981999, "net_profit": 776483, "operational_expense": 1975817, "product_revenue": 954505, "quarter": 2, "rd_expense": 400280, "revenue": 3955714, "salaries_expense": 1073369, "service_revenue": 3001209 }, { "depreciation": 192516, "expenses": 2968225, "income_tax": 274934, "marketing_expense": 577416, "net_income": 985738, "net_profit": 710804, "operational_expense": 1547433, "product_revenue": 1202829, "quarter": 3, "rd_expense": 453310, "revenue": 3953963, "salaries_expense": 902379, "service_revenue": 2751134 }, { "depreciation": 289186, "expenses": 2962745, "income_tax": 207817, "marketing_expense": 348004, "net_income": 989469, "net_profit": 781652, "operational_expense": 1786120, "product_revenue": 1308168, "quarter": 4, "rd_expense": 434961, "revenue": 3952214, "salaries_expense": 1300372, "service_revenue": 2644046 } ], "market_conditions": { "gdp_growth": [ 0.0021103706837118687, 0.0038374022761404093, -0.004982349538030999, -0.006853988317660875 ], "inflation_rate": [ 0.033911056874039856, 0.03353518322485111, 0.024598790440304944, 0.03354612405659601 ], "interest_rate": [ 0.03686951406660237, 0.03707887878528962, 0.03694972902811559, 0.036563795359035194 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 80803, "billable_hours_per_employee": 127, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 2684890, "net_revenue": 2196352, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 3566 }, { "average_project_size": 99225, "billable_hours_per_employee": 125, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 2829434, "net_revenue": 2198783, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 3569 }, { "average_project_size": 106385, "billable_hours_per_employee": 125, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 2482201, "net_revenue": 2201217, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 3573 }, { "average_project_size": 81681, "billable_hours_per_employee": 103, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 2682826, "net_revenue": 2203654, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3577 } ], "balance_sheet": [ { "assets": 3285328, "current_assets": 1406470, "current_liabilities": 790341, "equity": 1924880, "fixed_assets": 1878858, "liabilities": 1873034, "long_term_liabilities": 1082693, "quarter": 1 }, { "assets": 3330127, "current_assets": 1530677, "current_liabilities": 940830, "equity": 1894745, "fixed_assets": 1799450, "liabilities": 1918618, "long_term_liabilities": 977788, "quarter": 2 }, { "assets": 3375536, "current_assets": 1587895, "current_liabilities": 967369, "equity": 1930539, "fixed_assets": 1787641, "liabilities": 1965312, "long_term_liabilities": 997943, "quarter": 3 }, { "assets": 3421564, "current_assets": 1424306, "current_liabilities": 1106442, "equity": 1917669, "fixed_assets": 1997258, "liabilities": 2013143, "long_term_liabilities": 906701, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6492, "financing_cash_flow": -192252, "investing_cash_flow": -135938, "net_cash_flow": 491840, "operating_cash_flow": 633110, "quarter": 1 }, { "change_in_working_capital": 37810, "financing_cash_flow": -143362, "investing_cash_flow": -132231, "net_cash_flow": 194416, "operating_cash_flow": 597058, "quarter": 2 }, { "change_in_working_capital": 96102, "financing_cash_flow": -118915, "investing_cash_flow": -440467, "net_cash_flow": 111166, "operating_cash_flow": 635367, "quarter": 3 }, { "change_in_working_capital": -88397, "financing_cash_flow": 193625, "investing_cash_flow": -320556, "net_cash_flow": 523655, "operating_cash_flow": 653508, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6685335528142091, "current_ratio": 1.7795736270799567, "debt_to_equity_ratio": 0.9730653339428952, "profit_margin": 0.23338062387085495, "quarter": 1, "return_on_assets": 0.15602277763437927, "return_on_equity": 0.26629504176883756 }, { "asset_turnover_ratio": 0.6602700137262032, "current_ratio": 1.6269432309769034, "debt_to_equity_ratio": 1.0125995846406772, "profit_margin": 0.21977430242093013, "quarter": 2, "return_on_assets": 0.14511038167613427, "return_on_equity": 0.25504012413279886 }, { "asset_turnover_ratio": 0.6521088798934451, "current_ratio": 1.6414573962986203, "debt_to_equity_ratio": 1.0180120681322677, "profit_margin": 0.23637605924359115, "quarter": 3, "return_on_assets": 0.15414292722696485, "return_on_equity": 0.26951799471546545 }, { "asset_turnover_ratio": 0.6440487449599073, "current_ratio": 1.2872848283055054, "debt_to_equity_ratio": 1.0497864855718062, "profit_margin": 0.23109253993594275, "quarter": 4, "return_on_assets": 0.14883486031534118, "return_on_equity": 0.26555573459236187 } ], "income_statement": [ { "depreciation": 120524, "expenses": 1545743, "income_tax": 138023, "marketing_expense": 235695, "net_income": 650609, "net_profit": 512586, "operational_expense": 779757, "product_revenue": 842281, "quarter": 1, "rd_expense": 307239, "revenue": 2196352, "salaries_expense": 482330, "service_revenue": 1354071 }, { "depreciation": 113822, "expenses": 1538937, "income_tax": 176610, "marketing_expense": 298198, "net_income": 659846, "net_profit": 483236, "operational_expense": 865802, "product_revenue": 509492, "quarter": 2, "rd_expense": 281888, "revenue": 2198783, "salaries_expense": 726966, "service_revenue": 1689291 }, { "depreciation": 115052, "expenses": 1532161, "income_tax": 148741, "marketing_expense": 214217, "net_income": 669056, "net_profit": 520315, "operational_expense": 1045410, "product_revenue": 827029, "quarter": 3, "rd_expense": 284385, "revenue": 2201217, "salaries_expense": 556780, "service_revenue": 1374188 }, { "depreciation": 144260, "expenses": 1525415, "income_tax": 168991, "marketing_expense": 222378, "net_income": 678239, "net_profit": 509248, "operational_expense": 883216, "product_revenue": 522455, "quarter": 4, "rd_expense": 282070, "revenue": 2203654, "salaries_expense": 741734, "service_revenue": 1681199 } ], "market_conditions": { "gdp_growth": [ 0.012745938503292352, 0.006567537353045352, 0.005218533008670192, 0.0032828756912322166 ], "inflation_rate": [ 0.03797368708148774, 0.03876987896410861, 0.0375332475861506, 0.038544849347133925 ], "interest_rate": [ 0.04404406091466875, 0.04064719084567497, 0.04359562351817886, 0.042064276134144075 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 197171, "billable_hours_per_employee": 112, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 1583289, "net_revenue": 1218079, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 1977 }, { "average_project_size": 112161, "billable_hours_per_employee": 146, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 1552077, "net_revenue": 1235415, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 2006 }, { "average_project_size": 155042, "billable_hours_per_employee": 112, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 1414816, "net_revenue": 1252998, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 2034 }, { "average_project_size": 106507, "billable_hours_per_employee": 106, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 1431781, "net_revenue": 1270832, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 2063 } ], "balance_sheet": [ { "assets": 1719221, "current_assets": 528883, "current_liabilities": 506428, "equity": 990112, "fixed_assets": 1190338, "liabilities": 926444, "long_term_liabilities": 420016, "quarter": 1 }, { "assets": 1767204, "current_assets": 753605, "current_liabilities": 456210, "equity": 1025909, "fixed_assets": 1013599, "liabilities": 946621, "long_term_liabilities": 490411, "quarter": 2 }, { "assets": 1816526, "current_assets": 706089, "current_liabilities": 433971, "equity": 1061931, "fixed_assets": 1110437, "liabilities": 967237, "long_term_liabilities": 533266, "quarter": 3 }, { "assets": 1867225, "current_assets": 909717, "current_liabilities": 455781, "equity": 1096545, "fixed_assets": 957508, "liabilities": 988303, "long_term_liabilities": 532522, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9632, "financing_cash_flow": 168240, "investing_cash_flow": -292472, "net_cash_flow": -189370, "operating_cash_flow": 282386, "quarter": 1 }, { "change_in_working_capital": -45615, "financing_cash_flow": 192073, "investing_cash_flow": -464603, "net_cash_flow": 41495, "operating_cash_flow": 271959, "quarter": 2 }, { "change_in_working_capital": -36146, "financing_cash_flow": -117714, "investing_cash_flow": -255395, "net_cash_flow": -331194, "operating_cash_flow": 296342, "quarter": 3 }, { "change_in_working_capital": -17132, "financing_cash_flow": -70518, "investing_cash_flow": -470564, "net_cash_flow": 109903, "operating_cash_flow": 298738, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.708506352586433, "current_ratio": 1.0443399654047565, "debt_to_equity_ratio": 0.9356961636663327, "profit_margin": 0.1620050916237781, "quarter": 1, "return_on_assets": 0.11478163656679391, "return_on_equity": 0.19930573510875538 }, { "asset_turnover_ratio": 0.699078883931906, "current_ratio": 1.6518818088161153, "debt_to_equity_ratio": 0.9227143927970219, "profit_margin": 0.16620002185500418, "quarter": 2, "return_on_assets": 0.11618692578785471, "return_on_equity": 0.20014055827563654 }, { "asset_turnover_ratio": 0.689777079986744, "current_ratio": 1.6270418991130744, "debt_to_equity_ratio": 0.9108284813231745, "profit_margin": 0.16970657574872425, "quarter": 3, "return_on_assets": 0.1170597062745042, "return_on_equity": 0.2002408819405404 }, { "asset_turnover_ratio": 0.6805992850352797, "current_ratio": 1.9959520032647258, "debt_to_equity_ratio": 0.9012881368297698, "profit_margin": 0.17124450753522102, "quarter": 4, "return_on_assets": 0.11654888939468998, "return_on_equity": 0.19846244340177557 } ], "income_statement": [ { "depreciation": 85051, "expenses": 951160, "income_tax": 69584, "marketing_expense": 137484, "net_income": 266919, "net_profit": 197335, "operational_expense": 488250, "product_revenue": 252805, "quarter": 1, "rd_expense": 125961, "revenue": 1218079, "salaries_expense": 288555, "service_revenue": 965274 }, { "depreciation": 66633, "expenses": 954089, "income_tax": 76000, "marketing_expense": 171709, "net_income": 281326, "net_profit": 205326, "operational_expense": 558784, "product_revenue": 477554, "quarter": 2, "rd_expense": 175201, "revenue": 1235415, "salaries_expense": 383504, "service_revenue": 757861 }, { "depreciation": 83700, "expenses": 957027, "income_tax": 83329, "marketing_expense": 145156, "net_income": 295971, "net_profit": 212642, "operational_expense": 551609, "product_revenue": 255210, "quarter": 3, "rd_expense": 173650, "revenue": 1252998, "salaries_expense": 308416, "service_revenue": 997788 }, { "depreciation": 81115, "expenses": 959974, "income_tax": 93235, "marketing_expense": 104196, "net_income": 310858, "net_profit": 217623, "operational_expense": 584049, "product_revenue": 395097, "quarter": 4, "rd_expense": 99020, "revenue": 1270832, "salaries_expense": 387849, "service_revenue": 875735 } ], "market_conditions": { "gdp_growth": [ 0.01075288026740522, -0.0022982419164499605, 0.007391810880427277, 0.010026819861962568 ], "inflation_rate": [ 0.03794253541756375, 0.03334461986178401, 0.03822881353041693, 0.03744732216628569 ], "interest_rate": [ 0.05855825668938583, 0.05932161686112173, 0.05281386732755559, 0.05891943625260905 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 106511, "billable_hours_per_employee": 111, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 1665299, "net_revenue": 1433174, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 2327 }, { "average_project_size": 77603, "billable_hours_per_employee": 160, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 1618281, "net_revenue": 1448102, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 2351 }, { "average_project_size": 118426, "billable_hours_per_employee": 143, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 1771681, "net_revenue": 1463186, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 2375 }, { "average_project_size": 195797, "billable_hours_per_employee": 153, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 1765452, "net_revenue": 1478427, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 2400 } ], "balance_sheet": [ { "assets": 2078211, "current_assets": 993822, "current_liabilities": 442719, "equity": 1547437, "fixed_assets": 1084389, "liabilities": 908060, "long_term_liabilities": 465341, "quarter": 1 }, { "assets": 2136697, "current_assets": 996785, "current_liabilities": 471539, "equity": 1592691, "fixed_assets": 1139912, "liabilities": 917015, "long_term_liabilities": 445476, "quarter": 2 }, { "assets": 2196828, "current_assets": 1079506, "current_liabilities": 494331, "equity": 1653256, "fixed_assets": 1117322, "liabilities": 926058, "long_term_liabilities": 431727, "quarter": 3 }, { "assets": 2258652, "current_assets": 886917, "current_liabilities": 486366, "equity": 1695937, "fixed_assets": 1371735, "liabilities": 935191, "long_term_liabilities": 448825, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33812, "financing_cash_flow": -103979, "investing_cash_flow": -204620, "net_cash_flow": -314839, "operating_cash_flow": 431535, "quarter": 1 }, { "change_in_working_capital": -99251, "financing_cash_flow": 167554, "investing_cash_flow": -132595, "net_cash_flow": 21601, "operating_cash_flow": 431817, "quarter": 2 }, { "change_in_working_capital": -73122, "financing_cash_flow": -79045, "investing_cash_flow": -292771, "net_cash_flow": -9908, "operating_cash_flow": 449843, "quarter": 3 }, { "change_in_working_capital": 46130, "financing_cash_flow": 178472, "investing_cash_flow": -273726, "net_cash_flow": 40193, "operating_cash_flow": 459274, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6896191002742262, "current_ratio": 2.244814430824067, "debt_to_equity_ratio": 0.5868154890958404, "profit_margin": 0.26325205453071293, "quarter": 1, "return_on_assets": 0.1815436449908118, "return_on_equity": 0.24381347996719738 }, { "asset_turnover_ratio": 0.6777292241248993, "current_ratio": 2.1138972598236836, "debt_to_equity_ratio": 0.5757645393864849, "profit_margin": 0.2575847557699665, "quarter": 2, "return_on_assets": 0.17457271667438107, "return_on_equity": 0.23420048207718885 }, { "asset_turnover_ratio": 0.6660448610451069, "current_ratio": 2.1837716024283322, "debt_to_equity_ratio": 0.5601419259933126, "profit_margin": 0.2614062737068288, "quarter": 3, "return_on_assets": 0.17410830524738397, "return_on_equity": 0.23135316006716444 }, { "asset_turnover_ratio": 0.6545616589009728, "current_ratio": 1.8235588013964792, "debt_to_equity_ratio": 0.5514302712895585, "profit_margin": 0.25194074512979, "quarter": 4, "return_on_assets": 0.1649107520769025, "return_on_equity": 0.21962844138667886 } ], "income_statement": [ { "depreciation": 54249, "expenses": 946599, "income_tax": 109289, "marketing_expense": 135274, "net_income": 486575, "net_profit": 377286, "operational_expense": 542615, "product_revenue": 308142, "quarter": 1, "rd_expense": 152071, "revenue": 1433174, "salaries_expense": 317065, "service_revenue": 1125032 }, { "depreciation": 58808, "expenses": 956620, "income_tax": 118473, "marketing_expense": 111553, "net_income": 491482, "net_profit": 373009, "operational_expense": 522238, "product_revenue": 376136, "quarter": 2, "rd_expense": 133562, "revenue": 1448102, "salaries_expense": 319047, "service_revenue": 1071966 }, { "depreciation": 67357, "expenses": 966748, "income_tax": 113952, "marketing_expense": 159787, "net_income": 496438, "net_profit": 382486, "operational_expense": 655592, "product_revenue": 511007, "quarter": 3, "rd_expense": 132800, "revenue": 1463186, "salaries_expense": 425034, "service_revenue": 952179 }, { "depreciation": 86798, "expenses": 976983, "income_tax": 128968, "marketing_expense": 177362, "net_income": 501444, "net_profit": 372476, "operational_expense": 679843, "product_revenue": 481951, "quarter": 4, "rd_expense": 165172, "revenue": 1478427, "salaries_expense": 369313, "service_revenue": 996476 } ], "market_conditions": { "gdp_growth": [ -0.0017225006038215302, 0.009630219638316803, 0.01147527475990068, 0.004022494622252669 ], "inflation_rate": [ 0.04064683742214141, 0.038757106722878916, 0.03987026293406684, 0.04233353900765532 ], "interest_rate": [ 0.049807704153707784, 0.05312365229232695, 0.05628064206915252, 0.05149405886252732 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 198342, "billable_hours_per_employee": 110, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 2995249, "net_revenue": 2676524, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 4345 }, { "average_project_size": 184160, "billable_hours_per_employee": 154, "client_concentration": 0.1, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 3460762, "net_revenue": 2694133, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 4374 }, { "average_project_size": 122596, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 3151735, "net_revenue": 2711859, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 4402 }, { "average_project_size": 123096, "billable_hours_per_employee": 156, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 3201330, "net_revenue": 2729701, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 4431 } ], "balance_sheet": [ { "assets": 3390063, "current_assets": 1245865, "current_liabilities": 1004716, "equity": 1862236, "fixed_assets": 2144198, "liabilities": 1979236, "long_term_liabilities": 974520, "quarter": 1 }, { "assets": 3455165, "current_assets": 1672046, "current_liabilities": 940092, "equity": 1880296, "fixed_assets": 1783119, "liabilities": 2019586, "long_term_liabilities": 1079494, "quarter": 2 }, { "assets": 3521517, "current_assets": 1506893, "current_liabilities": 1002873, "equity": 1957995, "fixed_assets": 2014624, "liabilities": 2060759, "long_term_liabilities": 1057886, "quarter": 3 }, { "assets": 3589143, "current_assets": 1545592, "current_liabilities": 1189878, "equity": 1991070, "fixed_assets": 2043551, "liabilities": 2102771, "long_term_liabilities": 912893, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21636, "financing_cash_flow": -99582, "investing_cash_flow": -474178, "net_cash_flow": 430397, "operating_cash_flow": 650290, "quarter": 1 }, { "change_in_working_capital": 96767, "financing_cash_flow": 189851, "investing_cash_flow": -312883, "net_cash_flow": 202136, "operating_cash_flow": 602508, "quarter": 2 }, { "change_in_working_capital": -96849, "financing_cash_flow": -23786, "investing_cash_flow": -359761, "net_cash_flow": 593389, "operating_cash_flow": 658306, "quarter": 3 }, { "change_in_working_capital": 80220, "financing_cash_flow": -46667, "investing_cash_flow": -133276, "net_cash_flow": 362297, "operating_cash_flow": 635641, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7895204307412577, "current_ratio": 1.2400170794532983, "debt_to_equity_ratio": 1.0628276974561763, "profit_margin": 0.1686549420068716, "quarter": 1, "return_on_assets": 0.13315652245990708, "return_on_equity": 0.2424016075298727 }, { "asset_turnover_ratio": 0.779740764912819, "current_ratio": 1.7785982648506742, "debt_to_equity_ratio": 1.074078762067249, "profit_margin": 0.16506868814568545, "quarter": 2, "return_on_assets": 0.12871078515787235, "return_on_equity": 0.23651435731395481 }, { "asset_turnover_ratio": 0.7700826092845782, "current_ratio": 1.5025760988679524, "debt_to_equity_ratio": 1.0524843015431602, "profit_margin": 0.18335650931704045, "quarter": 3, "return_on_assets": 0.1411996591241786, "return_on_equity": 0.2539521296019653 }, { "asset_turnover_ratio": 0.760543951578413, "current_ratio": 1.2989499763841335, "debt_to_equity_ratio": 1.0561009909244778, "profit_margin": 0.18489131227193015, "quarter": 4, "return_on_assets": 0.14061796924781209, "return_on_equity": 0.2534807917350972 } ], "income_statement": [ { "depreciation": 198881, "expenses": 2073274, "income_tax": 151841, "marketing_expense": 385789, "net_income": 603250, "net_profit": 451409, "operational_expense": 1447977, "product_revenue": 760290, "quarter": 1, "rd_expense": 397316, "revenue": 2676524, "salaries_expense": 950473, "service_revenue": 1916234 }, { "depreciation": 157791, "expenses": 2073144, "income_tax": 176272, "marketing_expense": 400625, "net_income": 620989, "net_profit": 444717, "operational_expense": 1209902, "product_revenue": 907105, "quarter": 2, "rd_expense": 313159, "revenue": 2694133, "salaries_expense": 897267, "service_revenue": 1787028 }, { "depreciation": 161069, "expenses": 2073015, "income_tax": 141607, "marketing_expense": 289079, "net_income": 638844, "net_profit": 497237, "operational_expense": 1238023, "product_revenue": 868651, "quarter": 3, "rd_expense": 382006, "revenue": 2711859, "salaries_expense": 746427, "service_revenue": 1843208 }, { "depreciation": 130943, "expenses": 2072885, "income_tax": 152118, "marketing_expense": 268468, "net_income": 656816, "net_profit": 504698, "operational_expense": 1421660, "product_revenue": 805540, "quarter": 4, "rd_expense": 319073, "revenue": 2729701, "salaries_expense": 988563, "service_revenue": 1924161 } ], "market_conditions": { "gdp_growth": [ -0.0065932229263888815, -0.0002569638737368119, -0.0016157322712623658, -0.0029381331411456506 ], "inflation_rate": [ 0.02299928916544071, 0.02217357900972276, 0.025559199242378778, 0.02124927900472045 ], "interest_rate": [ 0.04485176141536068, 0.03886314512448637, 0.04008559861581462, 0.04528532307984212 ], "year": 1998 }, "random_event": { "description": "Tucker-Harper Data Privacy Regulation Impact in 1998", "impact": 0.06, "type": "Data Privacy Regulation Impact" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 116023, "billable_hours_per_employee": 146, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 6245837, "net_revenue": 4979418, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 8083 }, { "average_project_size": 153764, "billable_hours_per_employee": 133, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 6172775, "net_revenue": 4982025, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 8088 }, { "average_project_size": 59237, "billable_hours_per_employee": 97, "client_concentration": 0.4, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 6087785, "net_revenue": 4984633, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 8092 }, { "average_project_size": 68247, "billable_hours_per_employee": 137, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 6193244, "net_revenue": 4987243, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 8096 } ], "balance_sheet": [ { "assets": 6890524, "current_assets": 2089542, "current_liabilities": 1518899, "equity": 4619846, "fixed_assets": 4800982, "liabilities": 3167497, "long_term_liabilities": 1648598, "quarter": 1 }, { "assets": 7016190, "current_assets": 2145709, "current_liabilities": 1851986, "equity": 4592555, "fixed_assets": 4870481, "liabilities": 3258416, "long_term_liabilities": 1406430, "quarter": 2 }, { "assets": 7144149, "current_assets": 3010955, "current_liabilities": 1779134, "equity": 4709274, "fixed_assets": 4133194, "liabilities": 3351945, "long_term_liabilities": 1572811, "quarter": 3 }, { "assets": 7274441, "current_assets": 2350825, "current_liabilities": 1971755, "equity": 4759543, "fixed_assets": 4923616, "liabilities": 3448158, "long_term_liabilities": 1476403, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86317, "financing_cash_flow": -181934, "investing_cash_flow": -297798, "net_cash_flow": 809070, "operating_cash_flow": 1205037, "quarter": 1 }, { "change_in_working_capital": -30690, "financing_cash_flow": -40540, "investing_cash_flow": -431528, "net_cash_flow": 978471, "operating_cash_flow": 1191991, "quarter": 2 }, { "change_in_working_capital": -96566, "financing_cash_flow": -135159, "investing_cash_flow": -120507, "net_cash_flow": 585413, "operating_cash_flow": 1170357, "quarter": 3 }, { "change_in_working_capital": 95278, "financing_cash_flow": -15649, "investing_cash_flow": -365990, "net_cash_flow": 855445, "operating_cash_flow": 1246657, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7226472181215826, "current_ratio": 1.375695158137572, "debt_to_equity_ratio": 0.6856282655309289, "profit_margin": 0.18010518498346595, "quarter": 1, "return_on_assets": 0.1301525108975747, "return_on_equity": 0.1941231374379146 }, { "asset_turnover_ratio": 0.7100755538262219, "current_ratio": 1.1585989310934315, "debt_to_equity_ratio": 0.7094996140492602, "profit_margin": 0.16755857307018732, "quarter": 2, "return_on_assets": 0.11897924657114474, "return_on_equity": 0.18176831850680067 }, { "asset_turnover_ratio": 0.6977224299213244, "current_ratio": 1.69237111988192, "debt_to_equity_ratio": 0.7117753182337659, "profit_margin": 0.1839794424183285, "quarter": 3, "return_on_assets": 0.12836658361968653, "return_on_equity": 0.19473702315898375 }, { "asset_turnover_ratio": 0.6855843631146366, "current_ratio": 1.192250051350193, "debt_to_equity_ratio": 0.7244724966241507, "profit_margin": 0.187129442058468, "quarter": 4, "return_on_assets": 0.12829301935365206, "return_on_equity": 0.19608185071549936 } ], "income_statement": [ { "depreciation": 308218, "expenses": 3830678, "income_tax": 251921, "marketing_expense": 388541, "net_income": 1148740, "net_profit": 896819, "operational_expense": 2250315, "product_revenue": 1715987, "quarter": 1, "rd_expense": 481476, "revenue": 4979418, "salaries_expense": 1657841, "service_revenue": 3263431 }, { "depreciation": 357210, "expenses": 3819271, "income_tax": 327973, "marketing_expense": 755600, "net_income": 1162754, "net_profit": 834781, "operational_expense": 2016764, "product_revenue": 1420675, "quarter": 2, "rd_expense": 731914, "revenue": 4982025, "salaries_expense": 1431191, "service_revenue": 3561350 }, { "depreciation": 253287, "expenses": 3807898, "income_tax": 259665, "marketing_expense": 708973, "net_income": 1176735, "net_profit": 917070, "operational_expense": 2325003, "product_revenue": 1782162, "quarter": 3, "rd_expense": 502510, "revenue": 4984633, "salaries_expense": 1375987, "service_revenue": 3202471 }, { "depreciation": 313397, "expenses": 3796559, "income_tax": 257424, "marketing_expense": 689581, "net_income": 1190684, "net_profit": 933260, "operational_expense": 2273258, "product_revenue": 1804601, "quarter": 4, "rd_expense": 610599, "revenue": 4987243, "salaries_expense": 1769188, "service_revenue": 3182642 } ], "market_conditions": { "gdp_growth": [ 0.0002905938390922562, 0.0009026215943236937, 0.0009790880079210557, -0.0007401386236953449 ], "inflation_rate": [ 0.035597435928871504, 0.03363524341275164, 0.03425569030044959, 0.03191529360863575 ], "interest_rate": [ 0.05526988923443348, 0.062076465136369365, 0.0614306111191794, 0.06141923997121583 ], "year": 1999 }, "random_event": { "description": "Tucker-Harper Technology Adoption in 1999", "impact": 0.04, "type": "Technology Adoption" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 99934, "billable_hours_per_employee": 97, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 2141899, "net_revenue": 1899218, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 3083 }, { "average_project_size": 164708, "billable_hours_per_employee": 125, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 2432200, "net_revenue": 1874412, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 3043 }, { "average_project_size": 111205, "billable_hours_per_employee": 95, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 2232942, "net_revenue": 1849930, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 3003 }, { "average_project_size": 188772, "billable_hours_per_employee": 147, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 2214064, "net_revenue": 1825769, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 2964 } ], "balance_sheet": [ { "assets": 1925879, "current_assets": 864109, "current_liabilities": 349048, "equity": 1402424, "fixed_assets": 1061770, "liabilities": 855678, "long_term_liabilities": 506630, "quarter": 1 }, { "assets": 1960088, "current_assets": 777664, "current_liabilities": 496501, "equity": 1400547, "fixed_assets": 1182424, "liabilities": 870099, "long_term_liabilities": 373598, "quarter": 2 }, { "assets": 1994904, "current_assets": 645297, "current_liabilities": 506067, "equity": 1439780, "fixed_assets": 1349607, "liabilities": 884763, "long_term_liabilities": 378696, "quarter": 3 }, { "assets": 2030338, "current_assets": 703733, "current_liabilities": 476199, "equity": 1443100, "fixed_assets": 1326605, "liabilities": 899674, "long_term_liabilities": 423475, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4203, "financing_cash_flow": 59151, "investing_cash_flow": -480136, "net_cash_flow": -96454, "operating_cash_flow": 451942, "quarter": 1 }, { "change_in_working_capital": -40996, "financing_cash_flow": -91934, "investing_cash_flow": -144194, "net_cash_flow": 417411, "operating_cash_flow": 414586, "quarter": 2 }, { "change_in_working_capital": 76981, "financing_cash_flow": 50663, "investing_cash_flow": -423764, "net_cash_flow": -5529, "operating_cash_flow": 409015, "quarter": 3 }, { "change_in_working_capital": 97334, "financing_cash_flow": -12542, "investing_cash_flow": -492663, "net_cash_flow": 159096, "operating_cash_flow": 438832, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9861564511581465, "current_ratio": 2.4756165341156517, "debt_to_equity_ratio": 0.6101421538707267, "profit_margin": 0.17492620647024196, "quarter": 1, "return_on_assets": 0.172504606987251, "return_on_equity": 0.2368919813123563 }, { "asset_turnover_ratio": 0.9562897176045158, "current_ratio": 1.566288889649769, "debt_to_equity_ratio": 0.6212565519043631, "profit_margin": 0.165682891488104, "quarter": 2, "return_on_assets": 0.1584408455130586, "return_on_equity": 0.22174050567385456 }, { "asset_turnover_ratio": 0.9273278313141885, "current_ratio": 1.2751216736123874, "debt_to_equity_ratio": 0.6145126338746197, "profit_margin": 0.17818998556702145, "quarter": 3, "return_on_assets": 0.16524053287777257, "return_on_equity": 0.22895095083971162 }, { "asset_turnover_ratio": 0.8992438697399152, "current_ratio": 1.477812847150036, "debt_to_equity_ratio": 0.6234315016284387, "profit_margin": 0.17112570100598706, "quarter": 4, "return_on_assets": 0.15388373758457952, "return_on_equity": 0.21650336082045596 } ], "income_statement": [ { "depreciation": 119719, "expenses": 1465031, "income_tax": 101964, "marketing_expense": 251696, "net_income": 434187, "net_profit": 332223, "operational_expense": 848728, "product_revenue": 496618, "quarter": 1, "rd_expense": 227127, "revenue": 1899218, "salaries_expense": 563962, "service_revenue": 1402600 }, { "depreciation": 104028, "expenses": 1444646, "income_tax": 119208, "marketing_expense": 237763, "net_income": 429766, "net_profit": 310558, "operational_expense": 741077, "product_revenue": 518203, "quarter": 2, "rd_expense": 244498, "revenue": 1874412, "salaries_expense": 718022, "service_revenue": 1356209 }, { "depreciation": 79376, "expenses": 1424546, "income_tax": 95745, "marketing_expense": 235906, "net_income": 425384, "net_profit": 329639, "operational_expense": 804971, "product_revenue": 673187, "quarter": 3, "rd_expense": 170867, "revenue": 1849930, "salaries_expense": 576188, "service_revenue": 1176743 }, { "depreciation": 126396, "expenses": 1404725, "income_tax": 108608, "marketing_expense": 219320, "net_income": 421044, "net_profit": 312436, "operational_expense": 853768, "product_revenue": 612849, "quarter": 4, "rd_expense": 216204, "revenue": 1825769, "salaries_expense": 689497, "service_revenue": 1212920 } ], "market_conditions": { "gdp_growth": [ 0.0010024452507139594, -0.007809915726764557, -0.0157893261919257, -0.01079666865617816 ], "inflation_rate": [ 0.03468231753452777, 0.033338800188555, 0.037410569987288145, 0.032597251572073015 ], "interest_rate": [ 0.050818102479314474, 0.053153257598283245, 0.05268164669161682, 0.056653917360624965 ], "year": 2000 }, "random_event": { "description": "Tucker-Harper Partnership with Major Brand in 2000", "impact": -0.06, "type": "Partnership with Major Brand" }, "year": 2000 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 1997, "industry": "Advertising", "location": "Petersonberg", "name": "Herrera Ltd", "num_employees": 356, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.herreraltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 141693, "billable_hours_per_employee": 156, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 86136201, "net_revenue": 68597346, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 192689 }, { "average_project_size": 153154, "billable_hours_per_employee": 156, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 86508077, "net_revenue": 69815451, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 196111 }, { "average_project_size": 60243, "billable_hours_per_employee": 109, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 92043774, "net_revenue": 71055186, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 199593 }, { "average_project_size": 51163, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 90048156, "net_revenue": 72316936, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 203137 } ], "balance_sheet": [ { "assets": 70751252, "current_assets": 24208964, "current_liabilities": 15903036, "equity": 51026788, "fixed_assets": 46542288, "liabilities": 31295542, "long_term_liabilities": 15392506, "quarter": 1 }, { "assets": 71992236, "current_assets": 27712690, "current_liabilities": 14391076, "equity": 52290203, "fixed_assets": 44279546, "liabilities": 31908406, "long_term_liabilities": 17517330, "quarter": 2 }, { "assets": 73254987, "current_assets": 29341166, "current_liabilities": 13546884, "equity": 52487735, "fixed_assets": 43913821, "liabilities": 32533272, "long_term_liabilities": 18986388, "quarter": 3 }, { "assets": 74539887, "current_assets": 24793958, "current_liabilities": 17807013, "equity": 55287180, "fixed_assets": 49745929, "liabilities": 33170375, "long_term_liabilities": 15363362, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34637, "financing_cash_flow": 624, "investing_cash_flow": -113233, "net_cash_flow": 14177103, "operating_cash_flow": 14572507, "quarter": 1 }, { "change_in_working_capital": 36906, "financing_cash_flow": -67055, "investing_cash_flow": -425482, "net_cash_flow": 15472093, "operating_cash_flow": 15924934, "quarter": 2 }, { "change_in_working_capital": 29413, "financing_cash_flow": -38523, "investing_cash_flow": -438769, "net_cash_flow": 14779261, "operating_cash_flow": 15127761, "quarter": 3 }, { "change_in_working_capital": 10719, "financing_cash_flow": 40039, "investing_cash_flow": -497803, "net_cash_flow": 16733668, "operating_cash_flow": 17047661, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9695566376691115, "current_ratio": 1.5222856818031476, "debt_to_equity_ratio": 0.6133159312320423, "profit_margin": 0.16868113235751134, "quarter": 1, "return_on_assets": 0.16354591152676703, "return_on_equity": 0.22676477304430762 }, { "asset_turnover_ratio": 0.9697636145097647, "current_ratio": 1.9256857513642482, "debt_to_equity_ratio": 0.610217673088781, "profit_margin": 0.17483770175745195, "quarter": 2, "return_on_assets": 0.16955124160888682, "return_on_equity": 0.23343518096496968 }, { "asset_turnover_ratio": 0.969970631487519, "current_ratio": 2.1658977813643343, "debt_to_equity_ratio": 0.6198261746291777, "profit_margin": 0.1655898838967222, "quarter": 3, "return_on_assets": 0.16061732425124858, "return_on_equity": 0.2241670363562078 }, { "asset_turnover_ratio": 0.9701776982838731, "current_ratio": 1.3923704104669323, "debt_to_equity_ratio": 0.5999650371026339, "profit_margin": 0.19245378426984242, "quarter": 4, "return_on_assets": 0.1867143694489368, "return_on_equity": 0.2517340909773296 } ], "income_statement": [ { "depreciation": 3001429, "expenses": 53650973, "income_tax": 3375295, "marketing_expense": 10475505, "net_income": 14946373, "net_profit": 11571078, "operational_expense": 35291777, "product_revenue": 21741288, "quarter": 1, "rd_expense": 9627676, "revenue": 68597346, "salaries_expense": 26192245, "service_revenue": 46856058 }, { "depreciation": 3718561, "expenses": 54048040, "income_tax": 3561038, "marketing_expense": 5968488, "net_income": 15767411, "net_profit": 12206373, "operational_expense": 34122149, "product_revenue": 20623924, "quarter": 2, "rd_expense": 7289276, "revenue": 69815451, "salaries_expense": 19485798, "service_revenue": 49191527 }, { "depreciation": 3361741, "expenses": 54448046, "income_tax": 4841120, "marketing_expense": 8863395, "net_income": 16607140, "net_profit": 11766020, "operational_expense": 34240997, "product_revenue": 15234329, "quarter": 3, "rd_expense": 7205190, "revenue": 71055186, "salaries_expense": 24158297, "service_revenue": 55820857 }, { "depreciation": 3129993, "expenses": 54851012, "income_tax": 3548256, "marketing_expense": 10764603, "net_income": 17465924, "net_profit": 13917668, "operational_expense": 30590538, "product_revenue": 27294523, "quarter": 4, "rd_expense": 6570776, "revenue": 72316936, "salaries_expense": 22948950, "service_revenue": 45022413 } ], "market_conditions": { "gdp_growth": [ -0.008977547652320787, -0.010685827505876244, -0.007838184588076988, 0.0034454867650248622 ], "inflation_rate": [ 0.03863108203477324, 0.03970828743798394, 0.03594287808490635, 0.037640026734643825 ], "interest_rate": [ 0.04410599881531822, 0.0477344956113162, 0.04839172688206394, 0.045037721850012404 ], "year": 1997 }, "random_event": { "description": "Herrera Ltd Award Nomination in 1997", "impact": 0.01, "type": "Award Nomination" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 62783, "billable_hours_per_employee": 140, "client_concentration": 0.18, "client_retention_rate": 0.9, "employee_utilization_rate": 0.67, "gross_billings": 65707733, "net_revenue": 58176665, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 163418 }, { "average_project_size": 57522, "billable_hours_per_employee": 152, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 69373492, "net_revenue": 57750034, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 162219 }, { "average_project_size": 130765, "billable_hours_per_employee": 97, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 64406318, "net_revenue": 57326532, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 161030 }, { "average_project_size": 185414, "billable_hours_per_employee": 148, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 70242234, "net_revenue": 56906136, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 159849 } ], "balance_sheet": [ { "assets": 68016237, "current_assets": 31800348, "current_liabilities": 14959247, "equity": 53879308, "fixed_assets": 36215889, "liabilities": 28622319, "long_term_liabilities": 13663072, "quarter": 1 }, { "assets": 69786181, "current_assets": 29457192, "current_liabilities": 12808477, "equity": 56027112, "fixed_assets": 40328989, "liabilities": 29161622, "long_term_liabilities": 16353145, "quarter": 2 }, { "assets": 71602182, "current_assets": 35378971, "current_liabilities": 17410377, "equity": 57080608, "fixed_assets": 36223211, "liabilities": 29711086, "long_term_liabilities": 12300709, "quarter": 3 }, { "assets": 73465441, "current_assets": 28021752, "current_liabilities": 13180170, "equity": 60236051, "fixed_assets": 45443689, "liabilities": 30270903, "long_term_liabilities": 17090733, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48428, "financing_cash_flow": -43907, "investing_cash_flow": -391289, "net_cash_flow": 18007877, "operating_cash_flow": 18007170, "quarter": 1 }, { "change_in_working_capital": -2594, "financing_cash_flow": 105626, "investing_cash_flow": -396166, "net_cash_flow": 17653658, "operating_cash_flow": 17837026, "quarter": 2 }, { "change_in_working_capital": -20366, "financing_cash_flow": 165854, "investing_cash_flow": -401836, "net_cash_flow": 17657787, "operating_cash_flow": 17898520, "quarter": 3 }, { "change_in_working_capital": 61531, "financing_cash_flow": 151315, "investing_cash_flow": -389263, "net_cash_flow": 18541524, "operating_cash_flow": 18906213, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8553349547991018, "current_ratio": 2.125798711659751, "debt_to_equity_ratio": 0.5312302637591411, "profit_margin": 0.24898969371998206, "quarter": 1, "return_on_assets": 0.21296958842342306, "return_on_equity": 0.26884885010030196 }, { "asset_turnover_ratio": 0.8275282179433203, "current_ratio": 2.2998200332482934, "debt_to_equity_ratio": 0.5204912578752944, "profit_margin": 0.2667107174343828, "quarter": 2, "return_on_assets": 0.22071064470485927, "return_on_equity": 0.27491249236619586 }, { "asset_turnover_ratio": 0.8006254893181887, "current_ratio": 2.0320623154800153, "debt_to_equity_ratio": 0.5205110288944365, "profit_margin": 0.26496478105460836, "quarter": 3, "return_on_assets": 0.21213755748393254, "return_on_equity": 0.26610634560865226 }, { "asset_turnover_ratio": 0.7745973511545381, "current_ratio": 2.1260539128099256, "debt_to_equity_ratio": 0.5025379734803664, "profit_margin": 0.29946705571434334, "quarter": 4, "return_on_assets": 0.23196638811437884, "return_on_equity": 0.2829121882508533 } ], "income_statement": [ { "depreciation": 3521780, "expenses": 37499236, "income_tax": 6192039, "marketing_expense": 4220993, "net_income": 20677429, "net_profit": 14485390, "operational_expense": 21613280, "product_revenue": 21260717, "quarter": 1, "rd_expense": 6198811, "revenue": 58176665, "salaries_expense": 12584140, "service_revenue": 36915948 }, { "depreciation": 2434473, "expenses": 36838521, "income_tax": 5508960, "marketing_expense": 4916894, "net_income": 20911513, "net_profit": 15402553, "operational_expense": 22369439, "product_revenue": 21312276, "quarter": 2, "rd_expense": 5759459, "revenue": 57750034, "salaries_expense": 17541999, "service_revenue": 36437758 }, { "depreciation": 2709008, "expenses": 36189447, "income_tax": 5947573, "marketing_expense": 5383746, "net_income": 21137085, "net_profit": 15189512, "operational_expense": 25239643, "product_revenue": 11518720, "quarter": 3, "rd_expense": 6386992, "revenue": 57326532, "salaries_expense": 11920658, "service_revenue": 45807812 }, { "depreciation": 1864700, "expenses": 35551810, "income_tax": 4312813, "marketing_expense": 6771086, "net_income": 21354326, "net_profit": 17041513, "operational_expense": 21365261, "product_revenue": 12217831, "quarter": 4, "rd_expense": 6067981, "revenue": 56906136, "salaries_expense": 17377105, "service_revenue": 44688305 } ], "market_conditions": { "gdp_growth": [ -0.022438580681708814, -0.019219739530642724, -0.01983640452481073, -0.01749236182426795 ], "inflation_rate": [ 0.01991388988755611, 0.017642641268023965, 0.0230673432698005, 0.024262555095077777 ], "interest_rate": [ 0.04119105366745471, 0.045457089667083124, 0.04765280295488183, 0.047609862653053725 ], "year": 1998 }, "random_event": { "description": "Herrera Ltd Introduction of New Service in 1998", "impact": 0.07, "type": "Introduction of New Service" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 158976, "billable_hours_per_employee": 84, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 103713316, "net_revenue": 80011717, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 224752 }, { "average_project_size": 94560, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 98309220, "net_revenue": 80746840, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 226817 }, { "average_project_size": 71622, "billable_hours_per_employee": 108, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 90843902, "net_revenue": 81488718, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 228901 }, { "average_project_size": 159553, "billable_hours_per_employee": 107, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 98900407, "net_revenue": 82237412, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 231004 } ], "balance_sheet": [ { "assets": 95627269, "current_assets": 32139893, "current_liabilities": 24314802, "equity": 62969575, "fixed_assets": 63487376, "liabilities": 51250276, "long_term_liabilities": 26935474, "quarter": 1 }, { "assets": 97146232, "current_assets": 30741156, "current_liabilities": 27186229, "equity": 63305335, "fixed_assets": 66405076, "liabilities": 51830298, "long_term_liabilities": 24644069, "quarter": 2 }, { "assets": 98689322, "current_assets": 35445112, "current_liabilities": 23615314, "equity": 65305001, "fixed_assets": 63244210, "liabilities": 52416884, "long_term_liabilities": 28801570, "quarter": 3 }, { "assets": 100256923, "current_assets": 38231859, "current_liabilities": 24034094, "equity": 66540035, "fixed_assets": 62025064, "liabilities": 53010109, "long_term_liabilities": 28976015, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41685, "financing_cash_flow": 1556, "investing_cash_flow": -379192, "net_cash_flow": 22272666, "operating_cash_flow": 22318142, "quarter": 1 }, { "change_in_working_capital": 42649, "financing_cash_flow": -133923, "investing_cash_flow": -272983, "net_cash_flow": 22754554, "operating_cash_flow": 22982437, "quarter": 2 }, { "change_in_working_capital": -77209, "financing_cash_flow": -147841, "investing_cash_flow": -308891, "net_cash_flow": 21678883, "operating_cash_flow": 21997228, "quarter": 3 }, { "change_in_working_capital": -29816, "financing_cash_flow": -10095, "investing_cash_flow": -388223, "net_cash_flow": 22354318, "operating_cash_flow": 22538133, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8367039845088539, "current_ratio": 1.3218241711365777, "debt_to_equity_ratio": 0.8138895013980958, "profit_margin": 0.23237324103418502, "quarter": 1, "return_on_assets": 0.1944276166665389, "return_on_equity": 0.2952629424607042 }, { "asset_turnover_ratio": 0.8311885941186067, "current_ratio": 1.1307620486828092, "debt_to_equity_ratio": 0.8187350718545285, "profit_margin": 0.22278767813080982, "quarter": 2, "return_on_assets": 0.18517857697249648, "return_on_equity": 0.28416879872762696 }, { "asset_turnover_ratio": 0.82570957372673, "current_ratio": 1.5009375695787912, "debt_to_equity_ratio": 0.8026473194602661, "profit_margin": 0.23356071204850712, "quarter": 3, "return_on_assets": 0.19285331598488437, "return_on_equity": 0.29144112561915436 }, { "asset_turnover_ratio": 0.8202666662730114, "current_ratio": 1.590734354288537, "debt_to_equity_ratio": 0.7966648800229816, "profit_margin": 0.2346039415734532, "quarter": 4, "return_on_assets": 0.1924377930489648, "return_on_equity": 0.28994906600214443 } ], "income_statement": [ { "depreciation": 3725560, "expenses": 54683102, "income_tax": 6736033, "marketing_expense": 9172263, "net_income": 25328615, "net_profit": 18592582, "operational_expense": 28981232, "product_revenue": 29467992, "quarter": 1, "rd_expense": 10405661, "revenue": 80011717, "salaries_expense": 19970329, "service_revenue": 50543725 }, { "depreciation": 4993036, "expenses": 55333204, "income_tax": 7424235, "marketing_expense": 7180506, "net_income": 25413636, "net_profit": 17989401, "operational_expense": 34239002, "product_revenue": 29947697, "quarter": 2, "rd_expense": 10090269, "revenue": 80746840, "salaries_expense": 20907554, "service_revenue": 50799143 }, { "depreciation": 2964665, "expenses": 55991035, "income_tax": 6465120, "marketing_expense": 7686555, "net_income": 25497683, "net_profit": 19032563, "operational_expense": 37688760, "product_revenue": 19629195, "quarter": 3, "rd_expense": 9680706, "revenue": 81488718, "salaries_expense": 18613673, "service_revenue": 61859523 }, { "depreciation": 3244912, "expenses": 56656686, "income_tax": 6287505, "marketing_expense": 6246766, "net_income": 25580726, "net_profit": 19293221, "operational_expense": 33111393, "product_revenue": 25665028, "quarter": 4, "rd_expense": 8913408, "revenue": 82237412, "salaries_expense": 17127822, "service_revenue": 56572384 } ], "market_conditions": { "gdp_growth": [ -0.004528904370268613, 0.001675621821888013, -0.009891931449652615, -0.008065118973604946 ], "inflation_rate": [ 0.021266239638013548, 0.025959784669218992, 0.025631684020141415, 0.018828557327881065 ], "interest_rate": [ 0.062347379495109614, 0.06245824339993514, 0.05605006917148491, 0.05970505527612606 ], "year": 1999 }, "random_event": { "description": "Herrera Ltd Award Nomination in 1999", "impact": 0.07, "type": "Award Nomination" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 137565, "billable_hours_per_employee": 125, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 102973907, "net_revenue": 79399310, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 223032 }, { "average_project_size": 184277, "billable_hours_per_employee": 141, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 95494018, "net_revenue": 79835931, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 224258 }, { "average_project_size": 169662, "billable_hours_per_employee": 83, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 99706796, "net_revenue": 80274953, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 225491 }, { "average_project_size": 102329, "billable_hours_per_employee": 120, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 102522468, "net_revenue": 80716389, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 226731 } ], "balance_sheet": [ { "assets": 111044534, "current_assets": 46929458, "current_liabilities": 27947627, "equity": 84620923, "fixed_assets": 64115076, "liabilities": 47163167, "long_term_liabilities": 19215540, "quarter": 1 }, { "assets": 112809230, "current_assets": 52123515, "current_liabilities": 27947757, "equity": 85605683, "fixed_assets": 60685715, "liabilities": 47553809, "long_term_liabilities": 19606052, "quarter": 2 }, { "assets": 114601970, "current_assets": 42672428, "current_liabilities": 23876725, "equity": 86832683, "fixed_assets": 71929542, "liabilities": 47947687, "long_term_liabilities": 24070962, "quarter": 3 }, { "assets": 116423201, "current_assets": 55540374, "current_liabilities": 25665571, "equity": 87825177, "fixed_assets": 60882827, "liabilities": 48344827, "long_term_liabilities": 22679256, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31460, "financing_cash_flow": 175037, "investing_cash_flow": -165104, "net_cash_flow": 25220137, "operating_cash_flow": 25585843, "quarter": 1 }, { "change_in_working_capital": 15818, "financing_cash_flow": -15055, "investing_cash_flow": -315795, "net_cash_flow": 24977450, "operating_cash_flow": 25232309, "quarter": 2 }, { "change_in_working_capital": 59896, "financing_cash_flow": -145827, "investing_cash_flow": -461484, "net_cash_flow": 24724021, "operating_cash_flow": 24982011, "quarter": 3 }, { "change_in_working_capital": -10778, "financing_cash_flow": -86347, "investing_cash_flow": -437129, "net_cash_flow": 23546281, "operating_cash_flow": 23928794, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.715022227028302, "current_ratio": 1.679192941855135, "debt_to_equity_ratio": 0.5573464023785228, "profit_margin": 0.26120574599451807, "quarter": 1, "return_on_assets": 0.1867679142135893, "return_on_equity": 0.24508780174851083 }, { "asset_turnover_ratio": 0.7077074367053121, "current_ratio": 1.8650339274096308, "debt_to_equity_ratio": 0.5554982722350338, "profit_margin": 0.25490104198822455, "quarter": 2, "return_on_assets": 0.18039536303899956, "return_on_equity": 0.23772092327094685 }, { "asset_turnover_ratio": 0.7004674788749269, "current_ratio": 1.7871976998520527, "debt_to_equity_ratio": 0.5521847919866762, "profit_margin": 0.2513660767886093, "quarter": 3, "return_on_assets": 0.1760737620827984, "return_on_equity": 0.23238254655795906 }, { "asset_turnover_ratio": 0.693301578265315, "current_ratio": 2.1640030529614944, "debt_to_equity_ratio": 0.5504666048096891, "profit_margin": 0.24464428159688859, "quarter": 4, "return_on_assets": 0.169612266544707, "return_on_equity": 0.22484216570380497 } ], "income_statement": [ { "depreciation": 4846287, "expenses": 51612953, "income_tax": 7046801, "marketing_expense": 5683994, "net_income": 27786357, "net_profit": 20739556, "operational_expense": 27682562, "product_revenue": 28547370, "quarter": 1, "rd_expense": 10094289, "revenue": 79399310, "salaries_expense": 20260919, "service_revenue": 50851940 }, { "depreciation": 4882047, "expenses": 51937815, "income_tax": 7547854, "marketing_expense": 6225797, "net_income": 27898116, "net_profit": 20350262, "operational_expense": 30846470, "product_revenue": 18810216, "quarter": 2, "rd_expense": 5669907, "revenue": 79835931, "salaries_expense": 20150661, "service_revenue": 61025715 }, { "depreciation": 4803611, "expenses": 52264723, "income_tax": 7831830, "marketing_expense": 6034859, "net_income": 28010230, "net_profit": 20178400, "operational_expense": 28695757, "product_revenue": 24447794, "quarter": 3, "rd_expense": 6517603, "revenue": 80274953, "salaries_expense": 21645132, "service_revenue": 55827159 }, { "depreciation": 4181991, "expenses": 52593689, "income_tax": 8375897, "marketing_expense": 8609223, "net_income": 28122700, "net_profit": 19746803, "operational_expense": 30690677, "product_revenue": 29196912, "quarter": 4, "rd_expense": 7864545, "revenue": 80716389, "salaries_expense": 18861329, "service_revenue": 51519477 } ], "market_conditions": { "gdp_growth": [ -0.006942836859013033, -0.013152207402801088, -0.0030894036190713507, -0.005001921292316885 ], "inflation_rate": [ 0.022959156285044996, 0.024960001827027678, 0.02142496968483195, 0.026207340202268215 ], "interest_rate": [ 0.045561440372351616, 0.04675040586340567, 0.04536973124962458, 0.04380535405378216 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 176472, "billable_hours_per_employee": 148, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 111040287, "net_revenue": 88691781, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 249134 }, { "average_project_size": 63160, "billable_hours_per_employee": 108, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 106164748, "net_revenue": 89728910, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 252048 }, { "average_project_size": 65439, "billable_hours_per_employee": 124, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 113305102, "net_revenue": 90778167, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 254995 }, { "average_project_size": 67706, "billable_hours_per_employee": 103, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 119321253, "net_revenue": 91839694, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 257977 } ], "balance_sheet": [ { "assets": 100567932, "current_assets": 36164662, "current_liabilities": 26658389, "equity": 82034320, "fixed_assets": 64403270, "liabilities": 44808437, "long_term_liabilities": 18150048, "quarter": 1 }, { "assets": 102907555, "current_assets": 47656689, "current_liabilities": 24803109, "equity": 83409191, "fixed_assets": 55250866, "liabilities": 45779645, "long_term_liabilities": 20976536, "quarter": 2 }, { "assets": 105301607, "current_assets": 49143304, "current_liabilities": 22441366, "equity": 84822222, "fixed_assets": 56158303, "liabilities": 46771904, "long_term_liabilities": 24330538, "quarter": 3 }, { "assets": 107751355, "current_assets": 38569073, "current_liabilities": 23454081, "equity": 86401816, "fixed_assets": 69182282, "liabilities": 47785670, "long_term_liabilities": 24331589, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98736, "financing_cash_flow": -71395, "investing_cash_flow": -218859, "net_cash_flow": 30544744, "operating_cash_flow": 30903815, "quarter": 1 }, { "change_in_working_capital": 38277, "financing_cash_flow": 41651, "investing_cash_flow": -134104, "net_cash_flow": 29837700, "operating_cash_flow": 30365119, "quarter": 2 }, { "change_in_working_capital": 56351, "financing_cash_flow": 185475, "investing_cash_flow": -261454, "net_cash_flow": 28543514, "operating_cash_flow": 29092463, "quarter": 3 }, { "change_in_working_capital": 10863, "financing_cash_flow": 41908, "investing_cash_flow": -177127, "net_cash_flow": 29027338, "operating_cash_flow": 29386117, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8819091656374122, "current_ratio": 1.3565959293339143, "debt_to_equity_ratio": 0.5462157423868449, "profit_margin": 0.2962487020076866, "quarter": 1, "return_on_assets": 0.2612644456087652, "return_on_equity": 0.32029064177042 }, { "asset_turnover_ratio": 0.8719370506859287, "current_ratio": 1.9213998132250276, "debt_to_equity_ratio": 0.5488561206642083, "profit_margin": 0.29289647004516156, "quarter": 2, "return_on_assets": 0.2553872842474977, "return_on_equity": 0.3150885494141767 }, { "asset_turnover_ratio": 0.8620776983963787, "current_ratio": 2.1898535053525707, "debt_to_equity_ratio": 0.5514109734121325, "profit_margin": 0.2896348303662047, "quarter": 3, "return_on_assets": 0.2496877279375233, "return_on_equity": 0.30997206133081495 }, { "asset_turnover_ratio": 0.8523298291701297, "current_ratio": 1.644450405027594, "debt_to_equity_ratio": 0.5530632596888936, "profit_margin": 0.2878508175343006, "quarter": 4, "return_on_assets": 0.2453438381354926, "return_on_equity": 0.3059673074464083 } ], "income_statement": [ { "depreciation": 4628990, "expenses": 54694053, "income_tax": 7722903, "marketing_expense": 10168706, "net_income": 33997728, "net_profit": 26274825, "operational_expense": 34636808, "product_revenue": 18655473, "quarter": 1, "rd_expense": 10508737, "revenue": 88691781, "salaries_expense": 16414285, "service_revenue": 70036308 }, { "depreciation": 4083838, "expenses": 55065902, "income_tax": 8381727, "marketing_expense": 9585441, "net_income": 34663008, "net_profit": 26281281, "operational_expense": 38378323, "product_revenue": 23896836, "quarter": 2, "rd_expense": 6487668, "revenue": 89728910, "salaries_expense": 19986891, "service_revenue": 65832074 }, { "depreciation": 2799944, "expenses": 55440280, "income_tax": 9045368, "marketing_expense": 10993275, "net_income": 35337887, "net_profit": 26292519, "operational_expense": 34289183, "product_revenue": 29870533, "quarter": 3, "rd_expense": 8384803, "revenue": 90778167, "salaries_expense": 24713327, "service_revenue": 60907634 }, { "depreciation": 2949986, "expenses": 55817203, "income_tax": 9586360, "marketing_expense": 6350616, "net_income": 36022491, "net_profit": 26436131, "operational_expense": 32197861, "product_revenue": 32442415, "quarter": 4, "rd_expense": 10079402, "revenue": 91839694, "salaries_expense": 26500770, "service_revenue": 59397279 } ], "market_conditions": { "gdp_growth": [ -0.0032345487265452895, 0.0023257945556687167, 0.004011822054381924, 0.0044213769782831275 ], "inflation_rate": [ 0.036250696418745114, 0.03674315022246555, 0.03509243747576589, 0.03933754485133544 ], "interest_rate": [ 0.05477323708030847, 0.051035854500250916, 0.05163777507062155, 0.052971791448236875 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 70182, "billable_hours_per_employee": 81, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 90523990, "net_revenue": 78656703, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 220946 }, { "average_project_size": 118454, "billable_hours_per_employee": 96, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 95669239, "net_revenue": 77684142, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 218214 }, { "average_project_size": 161689, "billable_hours_per_employee": 157, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 94662522, "net_revenue": 76723607, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 215516 }, { "average_project_size": 75601, "billable_hours_per_employee": 136, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 86646592, "net_revenue": 75774948, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 212851 } ], "balance_sheet": [ { "assets": 109005772, "current_assets": 37718560, "current_liabilities": 24783119, "equity": 75318073, "fixed_assets": 71287212, "liabilities": 47137929, "long_term_liabilities": 22354810, "quarter": 1 }, { "assets": 111003745, "current_assets": 52198537, "current_liabilities": 27162442, "equity": 76442067, "fixed_assets": 58805208, "liabilities": 47605616, "long_term_liabilities": 20443174, "quarter": 2 }, { "assets": 113038338, "current_assets": 54750080, "current_liabilities": 28236854, "equity": 78034670, "fixed_assets": 58288258, "liabilities": 48077942, "long_term_liabilities": 19841088, "quarter": 3 }, { "assets": 115110224, "current_assets": 56631580, "current_liabilities": 28646290, "equity": 79017225, "fixed_assets": 58478644, "liabilities": 48554955, "long_term_liabilities": 19908665, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87256, "financing_cash_flow": -160061, "investing_cash_flow": -209250, "net_cash_flow": 18901869, "operating_cash_flow": 19129920, "quarter": 1 }, { "change_in_working_capital": 21243, "financing_cash_flow": -7272, "investing_cash_flow": -256832, "net_cash_flow": 16668365, "operating_cash_flow": 17006134, "quarter": 2 }, { "change_in_working_capital": 15218, "financing_cash_flow": -149686, "investing_cash_flow": -310527, "net_cash_flow": 18324129, "operating_cash_flow": 18506090, "quarter": 3 }, { "change_in_working_capital": 41875, "financing_cash_flow": -72976, "investing_cash_flow": -182021, "net_cash_flow": 16987374, "operating_cash_flow": 17177187, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7215829176458656, "current_ratio": 1.52194564372628, "debt_to_equity_ratio": 0.6258515004758552, "profit_margin": 0.1709991582027027, "quarter": 1, "return_on_assets": 0.12339007149089316, "return_on_equity": 0.17857905100678823 }, { "asset_turnover_ratio": 0.6998335236347206, "current_ratio": 1.921717384615124, "debt_to_equity_ratio": 0.6227672519635032, "profit_margin": 0.1679099191183704, "quarter": 2, "return_on_assets": 0.11750899034983009, "return_on_equity": 0.17063821678186697 }, { "asset_turnover_ratio": 0.6787396944919696, "current_ratio": 1.938958213971004, "debt_to_equity_ratio": 0.6161100187903659, "profit_margin": 0.17040744708470237, "quarter": 3, "return_on_assets": 0.11566229857342736, "return_on_equity": 0.16754442608650744 }, { "asset_turnover_ratio": 0.6582816483790354, "current_ratio": 1.976925458759232, "debt_to_equity_ratio": 0.6144857023262966, "profit_margin": 0.1644601062609769, "quarter": 4, "return_on_assets": 0.1082610698420672, "return_on_equity": 0.15771189129965016 } ], "income_statement": [ { "depreciation": 5679690, "expenses": 61582596, "income_tax": 3623877, "marketing_expense": 7143069, "net_income": 17074107, "net_profit": 13450230, "operational_expense": 33762963, "product_revenue": 30250469, "quarter": 1, "rd_expense": 10538714, "revenue": 78656703, "salaries_expense": 26866685, "service_revenue": 48406234 }, { "depreciation": 3962196, "expenses": 60658220, "income_tax": 3981984, "marketing_expense": 10580308, "net_income": 17025922, "net_profit": 13043938, "operational_expense": 35733255, "product_revenue": 30348891, "quarter": 2, "rd_expense": 6584529, "revenue": 77684142, "salaries_expense": 22314026, "service_revenue": 47335251 }, { "depreciation": 5431816, "expenses": 59747719, "income_tax": 3901614, "marketing_expense": 8057911, "net_income": 16975888, "net_profit": 13074274, "operational_expense": 38514996, "product_revenue": 15420748, "quarter": 3, "rd_expense": 8947978, "revenue": 76723607, "salaries_expense": 19964499, "service_revenue": 61302859 }, { "depreciation": 4715231, "expenses": 58850885, "income_tax": 4462107, "marketing_expense": 9743439, "net_income": 16924063, "net_profit": 12461956, "operational_expense": 39421055, "product_revenue": 25656778, "quarter": 4, "rd_expense": 9912857, "revenue": 75774948, "salaries_expense": 21410176, "service_revenue": 50118170 } ], "market_conditions": { "gdp_growth": [ 0.004232871861501512, 0.009068908689299595, -0.0005568966453782173, 0.006548144169927066 ], "inflation_rate": [ 0.023073061004064463, 0.023526672515972746, 0.022809120306436156, 0.025107922288585237 ], "interest_rate": [ 0.04654771620746602, 0.04253847084140684, 0.04718514190788503, 0.04335690278087593 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 185721, "billable_hours_per_employee": 89, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 75960686, "net_revenue": 68153465, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 191442 }, { "average_project_size": 57388, "billable_hours_per_employee": 93, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 80982711, "net_revenue": 68108689, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 191317 }, { "average_project_size": 101634, "billable_hours_per_employee": 119, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 80709401, "net_revenue": 68063942, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 191191 }, { "average_project_size": 79034, "billable_hours_per_employee": 145, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 75914712, "net_revenue": 68019225, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 191065 } ], "balance_sheet": [ { "assets": 102166702, "current_assets": 50467633, "current_liabilities": 29118958, "equity": 66370031, "fixed_assets": 51699069, "liabilities": 51264896, "long_term_liabilities": 22145938, "quarter": 1 }, { "assets": 105032361, "current_assets": 38005653, "current_liabilities": 22937997, "equity": 68018175, "fixed_assets": 67026708, "liabilities": 51754689, "long_term_liabilities": 28816692, "quarter": 2 }, { "assets": 107978398, "current_assets": 38218006, "current_liabilities": 24578518, "equity": 71288280, "fixed_assets": 69760392, "liabilities": 52249161, "long_term_liabilities": 27670643, "quarter": 3 }, { "assets": 111007069, "current_assets": 42281033, "current_liabilities": 25241290, "equity": 73339730, "fixed_assets": 68726036, "liabilities": 52748358, "long_term_liabilities": 27507068, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25210, "financing_cash_flow": 80386, "investing_cash_flow": -185789, "net_cash_flow": 19583631, "operating_cash_flow": 19995367, "quarter": 1 }, { "change_in_working_capital": 60016, "financing_cash_flow": 24605, "investing_cash_flow": -482314, "net_cash_flow": 17859142, "operating_cash_flow": 18202010, "quarter": 2 }, { "change_in_working_capital": 74520, "financing_cash_flow": 154379, "investing_cash_flow": -156087, "net_cash_flow": 18247197, "operating_cash_flow": 18744972, "quarter": 3 }, { "change_in_working_capital": 23175, "financing_cash_flow": -130816, "investing_cash_flow": -267078, "net_cash_flow": 18073329, "operating_cash_flow": 18144311, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6670809927876501, "current_ratio": 1.7331538099680628, "debt_to_equity_ratio": 0.7724103066939957, "profit_margin": 0.22696168125861246, "quarter": 1, "return_on_assets": 0.1514018236587494, "return_on_equity": 0.23306038534169135 }, { "asset_turnover_ratio": 0.6484543273286982, "current_ratio": 1.6568863009267984, "debt_to_equity_ratio": 0.7608949960800918, "profit_margin": 0.2164261743461249, "quarter": 2, "return_on_assets": 0.14034248930194, "return_on_equity": 0.21671417970270446 }, { "asset_turnover_ratio": 0.6303477664115743, "current_ratio": 1.554935330112255, "debt_to_equity_ratio": 0.7329277827996411, "profit_margin": 0.22859450309240095, "quarter": 3, "return_on_assets": 0.14409403443825866, "return_on_equity": 0.21825527281623291 }, { "asset_turnover_ratio": 0.6127467882248112, "current_ratio": 1.6750741741012445, "debt_to_equity_ratio": 0.7192330541713202, "profit_margin": 0.22171700721376933, "quarter": 4, "return_on_assets": 0.13585638406505446, "return_on_equity": 0.20563232234424642 } ], "income_statement": [ { "depreciation": 4527142, "expenses": 48349545, "income_tax": 4335695, "marketing_expense": 8740938, "net_income": 19803920, "net_profit": 15468225, "operational_expense": 28448453, "product_revenue": 24962604, "quarter": 1, "rd_expense": 5788014, "revenue": 68153465, "salaries_expense": 21463326, "service_revenue": 43190861 }, { "depreciation": 3461507, "expenses": 48047142, "income_tax": 5321044, "marketing_expense": 6793943, "net_income": 20061547, "net_profit": 14740503, "operational_expense": 31413529, "product_revenue": 24831608, "quarter": 2, "rd_expense": 7457997, "revenue": 68108689, "salaries_expense": 16857949, "service_revenue": 43277081 }, { "depreciation": 3185929, "expenses": 47746631, "income_tax": 4758268, "marketing_expense": 9029604, "net_income": 20317311, "net_profit": 15559043, "operational_expense": 29483797, "product_revenue": 20275310, "quarter": 3, "rd_expense": 8484280, "revenue": 68063942, "salaries_expense": 15287230, "service_revenue": 47788632 }, { "depreciation": 3063292, "expenses": 47447999, "income_tax": 5490207, "marketing_expense": 8850500, "net_income": 20571226, "net_profit": 15081019, "operational_expense": 27486906, "product_revenue": 21966944, "quarter": 4, "rd_expense": 7528175, "revenue": 68019225, "salaries_expense": 18228163, "service_revenue": 46052281 } ], "market_conditions": { "gdp_growth": [ -0.011854849990066245, -0.0065369998594628186, -0.014852779241478391, -0.005975920409783323 ], "inflation_rate": [ 0.038657507290414415, 0.040557331426789335, 0.033557303574771956, 0.04075035225051013 ], "interest_rate": [ 0.055099938620074104, 0.05055285386573263, 0.04922706585533229, 0.05148515681469134 ], "year": 2003 }, "random_event": { "description": "Herrera Ltd Introduction of New Service in 2003", "impact": -0.02, "type": "Introduction of New Service" }, "year": 2003 } ]